{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["IS-Input","BS-INPUT","CF-Input","Summary - Print","Assumptions (Input)","Summary of Results","Income Statement (Results)","Cash Flow Statement (Results)","Tax Statement (Results)","Plan and Rate Impacts","Revenue Requirement","Operating Expenses & Energy","Capital Projects (Real)","Plant(Input)","Capital Projects (Nominal)","Book Depreciation","Tax Depreciation","MACRS RATES"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":66,"comments":2,"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":"IS-Input","index":0,"n_rows":67,"n_cols":31,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["Income Statement"]
[null,"Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year"]
[null,{"$f":"'Income Statement (Results)'!B8","v":2020},{"$f":"'Income Statement (Results)'!C8","v":2021},{"$f":"'Income Statement (Results)'!D8","v":2022},{"$f":"'Income Statement (Results)'!E8","v":2023},{"$f":"'Income Statement (Results)'!F8","v":2024},{"$f":"'Income Statement (Results)'!G8","v":2025},{"$f":"'Income Statement (Results)'!H8","v":2026},{"$f":"'Income Statement (Results)'!I8","v":2027},{"$f":"'Income Statement (Results)'!J8","v":2028},{"$f":"'Income Statement (Results)'!K8","v":2029},{"$f":"'Income Statement (Results)'!L8","v":2030},{"$f":"'Income Statement (Results)'!M8","v":2031},{"$f":"'Income Statement (Results)'!N8","v":2032},{"$f":"'Income Statement (Results)'!O8","v":2033},{"$f":"'Income Statement (Results)'!P8","v":2034},{"$f":"'Income Statement (Results)'!Q8","v":2035},{"$f":"'Income Statement (Results)'!R8","v":2036},{"$f":"'Income Statement (Results)'!S8","v":2037},{"$f":"'Income Statement (Results)'!T8","v":2038},{"$f":"'Income Statement (Results)'!U8","v":2039},{"$f":"'Income Statement (Results)'!V8","v":2040},{"$f":"'Income Statement (Results)'!W8","v":2041},{"$f":"'Income Statement (Results)'!X8","v":2042},{"$f":"'Income Statement (Results)'!Y8","v":2043},{"$f":"'Income Statement (Results)'!Z8","v":2044},{"$f":"'Income Statement (Results)'!AA8","v":2045},{"$f":"'Income Statement (Results)'!AB8","v":2046},{"$f":"'Income Statement (Results)'!AC8","v":2047},{"$f":"'Income Statement (Results)'!AD8","v":2048},{"$f":"'Income Statement (Results)'!AE8","v":2049}]
[" "]
["Operating Revenues:"]
["Weather-Sensitive Revenue",{"$f":"'Income Statement (Results)'!B10","v":249088.15354842006},{"$f":"'Income Statement (Results)'!C10","v":4725087.6047634473},{"$f":"'Income Statement (Results)'!D10","v":7490807.3595043719},{"$f":"'Income Statement (Results)'!E10","v":7764850.890855181},{"$f":"'Income Statement (Results)'!F10","v":7632005.3913186826},{"$f":"'Income Statement (Results)'!G10","v":7499796.5837373091},{"$f":"'Income Statement (Results)'!H10","v":7377352.5928360661},{"$f":"'Income Statement (Results)'!I10","v":7248722.1979734367},{"$f":"'Income Statement (Results)'!J10","v":7146756.4575471403},{"$f":"'Income Statement (Results)'!K10","v":7024525.4483163431},{"$f":"'Income Statement (Results)'!L10","v":6890225.2102859588},{"$f":"'Income Statement (Results)'!M10","v":6777556.9676999394},{"$f":"'Income Statement (Results)'!N10","v":6650648.4554510796},{"$f":"'Income Statement (Results)'!O10","v":6516833.6087104864},{"$f":"'Income Statement (Results)'!P10","v":6383036.1905113878},{"$f":"'Income Statement (Results)'!Q10","v":6285815.5196288256},{"$f":"'Income Statement (Results)'!R10","v":6196610.378998247},{"$f":"'Income Statement (Results)'!S10","v":6072776.38636526},{"$f":"'Income Statement (Results)'!T10","v":5936396.4326044377},{"$f":"'Income Statement (Results)'!U10","v":5801290.218077152},{"$f":"'Income Statement (Results)'!V10","v":5666049.5251569869},{"$f":"'Income Statement (Results)'!W10","v":5530636.1738910163},{"$f":"'Income Statement (Results)'!X10","v":5514657.9421896292},{"$f":"'Income Statement (Results)'!Y10","v":5396009.8553212332},{"$f":"'Income Statement (Results)'!Z10","v":5258136.5062465435},{"$f":"'Income Statement (Results)'!AA10","v":5123088.4100950891},{"$f":"'Income Statement (Results)'!AB10","v":4987794.5416552145},{"$f":"'Income Statement (Results)'!AC10","v":4853616.169323165},{"$f":"'Income Statement (Results)'!AD10","v":4722082.8366389824},{"$f":"'Income Statement (Results)'!AE10","v":4591745.6554877749}]
["Non-Weather-Sensitive Revenue"]
["Other Revenue"]
["Electric Revenue",{"$f":"SUM(B6:B8)","v":249088.15354842006},{"$f":"SUM(C6:C8)","v":4725087.6047634473},{"$f":"SUM(D6:D8)","v":7490807.3595043719},7764850.890855181,7632005.3913186826,7499796.5837373091,7377352.5928360661,7248722.1979734367,7146756.4575471403,7024525.4483163431,6890225.2102859588,6777556.9676999394,6650648.4554510796,6516833.6087104864,6383036.1905113878,6285815.5196288256,6196610.378998247,6072776.38636526,5936396.4326044377,5801290.218077152,5666049.5251569869,{"$f":"SUM(W6:W8)","v":5530636.1738910163},5514657.9421896292,5396009.8553212332,5258136.5062465435,5123088.4100950891,4987794.5416552145,4853616.169323165,4722082.8366389824,4591745.6554877749]
["Weather-Sensitive Revenue"]
["Non-Weather-Sensitive Revenue"]
["Other Revenue"]
["Gas Revenue"]
["Other Revenue",{"$f":"'Income Statement (Results)'!B11","v":0},{"$f":"'Income Statement (Results)'!C11","v":0},{"$f":"'Income Statement (Results)'!D11","v":0},{"$f":"'Income Statement (Results)'!E11","v":0},{"$f":"'Income Statement (Results)'!F11","v":0},{"$f":"'Income Statement (Results)'!G11","v":0},{"$f":"'Income Statement (Results)'!H11","v":0},{"$f":"'Income Statement (Results)'!I11","v":0},{"$f":"'Income Statement (Results)'!J11","v":0},{"$f":"'Income Statement (Results)'!K11","v":0},{"$f":"'Income Statement (Results)'!L11","v":0},{"$f":"'Income Statement (Results)'!M11","v":0},{"$f":"'Income Statement (Results)'!N11","v":0},{"$f":"'Income Statement (Results)'!O11","v":0},{"$f":"'Income Statement (Results)'!P11","v":0},{"$f":"'Income Statement (Results)'!Q11","v":0},{"$f":"'Income Statement (Results)'!R11","v":0},{"$f":"'Income Statement (Results)'!S11","v":0},{"$f":"'Income Statement (Results)'!T11","v":0},{"$f":"'Income Statement (Results)'!U11","v":0},{"$f":"'Income Statement (Results)'!V11","v":0},{"$f":"'Income Statement (Results)'!W11","v":0},{"$f":"'Income Statement (Results)'!X11","v":0},{"$f":"'Income Statement (Results)'!Y11","v":0},{"$f":"'Income Statement (Results)'!Z11","v":0},{"$f":"'Income Statement (Results)'!AA11","v":0},{"$f":"'Income Statement (Results)'!AB11","v":0},{"$f":"'Income Statement (Results)'!AC11","v":0},{"$f":"'Income Statement (Results)'!AD11","v":0},{"$f":"'Income Statement (Results)'!AE11","v":0}]
["Total Operating Revenue",{"$f":"B9+B13+B14","v":249088.15354842006},{"$f":"C9+C13+C14","v":4725087.6047634473},7490807.3595043719,7764850.890855181,7632005.3913186826,7499796.5837373091,7377352.5928360661,7248722.1979734367,7146756.4575471403,7024525.4483163431,6890225.2102859588,6777556.9676999394,6650648.4554510796,6516833.6087104864,6383036.1905113878,6285815.5196288256,6196610.378998247,6072776.38636526,5936396.4326044377,5801290.218077152,5666049.5251569869,{"$f":"W9+W13+W14","v":5530636.1738910163},5514657.9421896292,5396009.8553212332,5258136.5062465435,5123088.4100950891,4987794.5416552145,4853616.169323165,4722082.8366389824,4591745.6554877749]
[" "]
["Operating Expenses:"]
["Total Purchased Electricity",{"$f":"'Income Statement (Results)'!B17","v":0},{"$f":"'Income Statement (Results)'!C17","v":0},{"$f":"'Income Statement (Results)'!D17","v":0},{"$f":"'Income Statement (Results)'!E17","v":0},{"$f":"'Income Statement (Results)'!F17","v":0},{"$f":"'Income Statement (Results)'!G17","v":0},{"$f":"'Income Statement (Results)'!H17","v":0},{"$f":"'Income Statement (Results)'!I17","v":0},{"$f":"'Income Statement (Results)'!J17","v":0},{"$f":"'Income Statement (Results)'!K17","v":0},{"$f":"'Income Statement (Results)'!L17","v":0},{"$f":"'Income Statement (Results)'!M17","v":0},{"$f":"'Income Statement (Results)'!N17","v":0},{"$f":"'Income Statement (Results)'!O17","v":0},{"$f":"'Income Statement (Results)'!P17","v":0},{"$f":"'Income Statement (Results)'!Q17","v":0},{"$f":"'Income Statement (Results)'!R17","v":0},{"$f":"'Income Statement (Results)'!S17","v":0},{"$f":"'Income Statement (Results)'!T17","v":0},{"$f":"'Income Statement (Results)'!U17","v":0},{"$f":"'Income Statement (Results)'!V17","v":0},{"$f":"'Income Statement (Results)'!W17","v":0},{"$f":"'Income Statement (Results)'!X17","v":0},{"$f":"'Income Statement (Results)'!Y17","v":0},{"$f":"'Income Statement (Results)'!Z17","v":0},{"$f":"'Income Statement (Results)'!AA17","v":0},{"$f":"'Income Statement (Results)'!AB17","v":0},{"$f":"'Income Statement (Results)'!AC17","v":0},{"$f":"'Income Statement (Results)'!AD17","v":0},{"$f":"'Income Statement (Results)'!AE17","v":0}]
["Total Purchased Gas"]
["Electric Generation Fuel"]
["Less: Residential/Farm Exchange Credit"]
["Operation & Maintenance",{"$f":"'Income Statement (Results)'!B15+'Income Statement (Results)'!B16","v":3500},{"$f":"'Income Statement (Results)'!C15+'Income Statement (Results)'!C16","v":172798.54368932039},{"$f":"'Income Statement (Results)'!D15+'Income Statement (Results)'!D16","v":334391},{"$f":"'Income Statement (Results)'!E15+'Income Statement (Results)'!E16","v":340945.55},{"$f":"'Income Statement (Results)'!F15+'Income Statement (Results)'!F16","v":347681.55},{"$f":"'Income Statement (Results)'!G15+'Income Statement (Results)'!G16","v":354599.36599999998},{"$f":"'Income Statement (Results)'!H15+'Income Statement (Results)'!H16","v":361762.68949999998},{"$f":"'Income Statement (Results)'!I15+'Income Statement (Results)'!I16","v":369051.78619999997},{"$f":"'Income Statement (Results)'!J15+'Income Statement (Results)'!J16","v":376739.16389999999},{"$f":"'Income Statement (Results)'!K15+'Income Statement (Results)'!K16","v":384422.5588},{"$f":"'Income Statement (Results)'!L15+'Income Statement (Results)'!L16","v":392308.5588},{"$f":"'Income Statement (Results)'!M15+'Income Statement (Results)'!M16","v":400554.75939999998},{"$f":"'Income Statement (Results)'!N15+'Income Statement (Results)'!N16","v":408875.75939999998},{"$f":"'Income Statement (Results)'!O15+'Income Statement (Results)'!O16","v":417431.80320000002},{"$f":"'Income Statement (Results)'!P15+'Income Statement (Results)'!P16","v":426217.80320000002},{"$f":"'Income Statement (Results)'!Q15+'Income Statement (Results)'!Q16","v":435494.88219999999},{"$f":"'Income Statement (Results)'!R15+'Income Statement (Results)'!R16","v":444998.56140000001},{"$f":"'Income Statement (Results)'!S15+'Income Statement (Results)'!S16","v":454549.33319999999},{"$f":"'Income Statement (Results)'!T15+'Income Statement (Results)'!T16","v":464363.33319999999},{"$f":"'Income Statement (Results)'!U15+'Income Statement (Results)'!U16","v":474464.5012},{"$f":"'Income Statement (Results)'!V15+'Income Statement (Results)'!V16","v":484847.5012},{"$f":"'Income Statement (Results)'!W15+'Income Statement (Results)'!W16","v":495529.5012},{"$f":"'Income Statement (Results)'!X15+'Income Statement (Results)'!X16","v":509675.15100000001},{"$f":"'Income Statement (Results)'!Y15+'Income Statement (Results)'!Y16","v":523530.64920000004},{"$f":"'Income Statement (Results)'!Z15+'Income Statement (Results)'!Z16","v":537801.81234599999},{"$f":"'Income Statement (Results)'!AA15+'Income Statement (Results)'!AA16","v":552501.11038637999},{"$f":"'Income Statement (Results)'!AB15+'Income Statement (Results)'!AB16","v":567641.38736797147},{"$f":"'Income Statement (Results)'!AC15+'Income Statement (Results)'!AC16","v":583235.87265901058},{"$f":"'Income Statement (Results)'!AD15+'Income Statement (Results)'!AD16","v":599298.19250878086},{"$f":"'Income Statement (Results)'!AE15+'Income Statement (Results)'!AE16","v":615842.38195404434}]
["Conservation"]
["FAS-133 Unrealized (Gain)/Loss"]
["Depreciation and Amortization",{"$f":"'Income Statement (Results)'!B18","v":9259.2592592592591},{"$f":"'Income Statement (Results)'!C18","v":188888.88888888888},{"$f":"'Income Statement (Results)'!D18","v":1079629.6296296297},{"$f":"'Income Statement (Results)'!E18","v":1466684.7222222222},{"$f":"'Income Statement (Results)'!F18","v":1466883.3333333335},{"$f":"'Income Statement (Results)'!G18","v":1466902.4444444445},{"$f":"'Income Statement (Results)'!H18","v":1467383.7916666667},{"$f":"'Income Statement (Results)'!I18","v":1470386.3916666668},{"$f":"'Income Statement (Results)'!J18","v":1471439.7305555556},{"$f":"'Income Statement (Results)'!K18","v":1480600.6416666668},{"$f":"'Income Statement (Results)'!L18","v":1480836.1333333333},{"$f":"'Income Statement (Results)'!M18","v":1481416.2944444444},{"$f":"'Income Statement (Results)'!N18","v":1487798.0666666667},{"$f":"'Income Statement (Results)'!O18","v":1487822.05},{"$f":"'Income Statement (Results)'!P18","v":1488085.8666666667},{"$f":"'Income Statement (Results)'!Q18","v":1489066.3388888889},{"$f":"'Income Statement (Results)'!R18","v":1500727.2444444445},{"$f":"'Income Statement (Results)'!S18","v":1510386.938888889},{"$f":"'Income Statement (Results)'!T18","v":1510682.5333333334},{"$f":"'Income Statement (Results)'!U18","v":1510710.9777777779},{"$f":"'Income Statement (Results)'!V18","v":1511023.8666666667},{"$f":"'Income Statement (Results)'!W18","v":1511023.8666666667},{"$f":"'Income Statement (Results)'!X18","v":1529900.3238095238},{"$f":"'Income Statement (Results)'!Y18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!Z18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AA18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AB18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AC18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AD18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AE18","v":1539338.5523809525}]
["Muni Tax for Electric"]
["Muni Tax for Gas"]
["Utility Tax",{"$f":"'Income Statement (Results)'!B19","v":9647.1841869303098},{"$f":"'Income Statement (Results)'!C19","v":183002.64293248832},{"$f":"'Income Statement (Results)'!D19","v":290118.96903360431},{"$f":"'Income Statement (Results)'!E19","v":300732.67500282114},{"$f":"'Income Statement (Results)'!F19","v":295587.56880577258},{"$f":"'Income Statement (Results)'!G19","v":290467.12168814597},{"$f":"'Income Statement (Results)'!H19","v":285724.86592054082},{"$f":"'Income Statement (Results)'!I19","v":280743.0107275112},{"$f":"'Income Statement (Results)'!J19","v":276793.87760080077},{"$f":"'Income Statement (Results)'!K19","v":272059.87061329198},{"$f":"'Income Statement (Results)'!L19","v":266858.4223943752},{"$f":"'Income Statement (Results)'!M19","v":262494.78135901864},{"$f":"'Income Statement (Results)'!N19","v":257579.61467962031},{"$f":"'Income Statement (Results)'!O19","v":252396.96566535713},{"$f":"'Income Statement (Results)'!P19","v":247214.99165850604},{"$f":"'Income Statement (Results)'!Q19","v":243449.63507522442},{"$f":"'Income Statement (Results)'!R19","v":239994.71997860211},{"$f":"'Income Statement (Results)'!S19","v":235198.62944392653},{"$f":"'Income Statement (Results)'!T19","v":229916.63383476986},{"$f":"'Income Statement (Results)'!U19","v":224683.97014612809},{"$f":"'Income Statement (Results)'!V19","v":219446.09810933011},{"$f":"'Income Statement (Results)'!W19","v":214201.53901479905},{"$f":"'Income Statement (Results)'!X19","v":213582.70210100434},{"$f":"'Income Statement (Results)'!Y19","v":208987.46169659137},{"$f":"'Income Statement (Results)'!Z19","v":203647.62688692863},{"$f":"'Income Statement (Results)'!AA19","v":198417.21412298281},{"$f":"'Income Statement (Results)'!AB19","v":193177.28259830645},{"$f":"'Income Statement (Results)'!AC19","v":187980.55423788619},{"$f":"'Income Statement (Results)'!AD19","v":182886.2682630278},{"$f":"'Income Statement (Results)'!AE19","v":177838.30923704151}]
["Property Taxes",{"$f":"'Income Statement (Results)'!B20","v":408},{"$f":"'Income Statement (Results)'!C20","v":3835.2},{"$f":"'Income Statement (Results)'!D20","v":5385.5999999999995},{"$f":"'Income Statement (Results)'!E20","v":5386.1304},{"$f":"'Income Statement (Results)'!F20","v":5386.1304},{"$f":"'Income Statement (Results)'!G20","v":5386.6918080000005},{"$f":"'Income Statement (Results)'!H20","v":5394.6563759999999},{"$f":"'Income Statement (Results)'!I20","v":5395.2505056},{"$f":"'Income Statement (Results)'!J20","v":5419.6579631999994},{"$f":"'Income Statement (Results)'!K20","v":5420.2868544000003},{"$f":"'Income Statement (Results)'!L20","v":5420.2868544000003},{"$f":"'Income Statement (Results)'!M20","v":5437.3296671999997},{"$f":"'Income Statement (Results)'!N20","v":5437.3296671999997},{"$f":"'Income Statement (Results)'!O20","v":5438.0342015999995},{"$f":"'Income Statement (Results)'!P20","v":5438.0342015999995},{"$f":"'Income Statement (Results)'!Q20","v":5466.8365536000001},{"$f":"'Income Statement (Results)'!R20","v":5492.5614432000002},{"$f":"'Income Statement (Results)'!S20","v":5493.3508416000004},{"$f":"'Income Statement (Results)'!T20","v":5493.3508416000004},{"$f":"'Income Statement (Results)'!U20","v":5494.1864255999999},{"$f":"'Income Statement (Results)'!V20","v":5494.1864255999999},{"$f":"'Income Statement (Results)'!W20","v":5494.1864255999999},{"$f":"'Income Statement (Results)'!X20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!Y20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!Z20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!AA20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!AB20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!AC20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!AD20","v":5575.0531679999995},{"$f":"'Income Statement (Results)'!AE20","v":5575.0531679999995}]
["Taxes Other Than Income Tax ",{"$f":"SUM(B26:B29)","v":10055.18418693031},{"$f":"SUM(C26:C29)","v":186837.84293248833},{"$f":"SUM(D26:D29)","v":295504.56903360429},306118.80540282116,300973.6992057726,295853.81349614594,291119.52229654085,286138.2612331112,282213.53556400078,277480.15746769198,272278.70924877521,267932.11102621863,263016.9443468203,257834.99986695714,252653.02586010605,248916.47162882442,245487.28142180212,240691.98028552654,235409.98467636987,230178.15657172809,224940.28453493011,{"$f":"SUM(W26:W29)","v":219695.72544039905},219157.75526900435,214562.51486459139,209222.68005492864,203992.26729098283,198752.33576630647,193555.6074058862,188461.32143102781,183413.36240504152]
["Current Income Tax",{"$f":"'Income Statement (Results)'!B22+'Cash Flow Statement (Results)'!B14","v":77485.407468455436},{"$f":"'Income Statement (Results)'!C22+'Cash Flow Statement (Results)'!C14","v":1560872.7836148292},{"$f":"'Income Statement (Results)'!D22+'Cash Flow Statement (Results)'!D14","v":2232090.3158917842},{"$f":"'Income Statement (Results)'!E22+'Cash Flow Statement (Results)'!E14","v":2214816.5043783914},{"$f":"'Income Statement (Results)'!F22+'Cash Flow Statement (Results)'!F14","v":2160713.6588257123},{"$f":"'Income Statement (Results)'!G22+'Cash Flow Statement (Results)'!G14","v":2106814.2060835711},{"$f":"'Income Statement (Results)'!H22+'Cash Flow Statement (Results)'!H14","v":2055326.8482809712},{"$f":"'Income Statement (Results)'!I22+'Cash Flow Statement (Results)'!I14","v":2001126.2170335283},{"$f":"'Income Statement (Results)'!J22+'Cash Flow Statement (Results)'!J14","v":1955014.1233314262},{"$f":"'Income Statement (Results)'!K22+'Cash Flow Statement (Results)'!K14","v":1900146.4976159851},{"$f":"'Income Statement (Results)'!L22+'Cash Flow Statement (Results)'!L14","v":1845906.6166593619},{"$f":"'Income Statement (Results)'!M22+'Cash Flow Statement (Results)'!M14","v":1797266.2978386846},{"$f":"'Income Statement (Results)'!N22+'Cash Flow Statement (Results)'!N14","v":1742296.0743424078},{"$f":"'Income Statement (Results)'!O22+'Cash Flow Statement (Results)'!O14","v":1688089.1066834533},{"$f":"'Income Statement (Results)'!P22+'Cash Flow Statement (Results)'!P14","v":1633441.1576587427},{"$f":"'Income Statement (Results)'!Q22+'Cash Flow Statement (Results)'!Q14","v":1588127.4009876284},{"$f":"'Income Statement (Results)'!R22+'Cash Flow Statement (Results)'!R14","v":1540665.3778575335},{"$f":"'Income Statement (Results)'!S22+'Cash Flow Statement (Results)'!S14","v":1484908.8658180342},{"$f":"'Income Statement (Results)'!T22+'Cash Flow Statement (Results)'!T14","v":1429679.5272945196},{"$f":"'Income Statement (Results)'!U22+'Cash Flow Statement (Results)'!U14","v":1374725.7573712838},{"$f":"'Income Statement (Results)'!V22+'Cash Flow Statement (Results)'!V14","v":1319438.5907466379},{"$f":"'Income Statement (Results)'!W22+'Cash Flow Statement (Results)'!W14","v":1264473.526654006},{"$f":"'Income Statement (Results)'!X22+'Cash Flow Statement (Results)'!X14","v":1238553.5841789485},{"$f":"'Income Statement (Results)'!Y22+'Cash Flow Statement (Results)'!Y14","v":1177075.1137369992},{"$f":"'Income Statement (Results)'!Z22+'Cash Flow Statement (Results)'!Z14","v":1122600.9315590295},{"$f":"'Income Statement (Results)'!AA22+'Cash Flow Statement (Results)'!AA14","v":1066669.4235365307},{"$f":"'Income Statement (Results)'!AB22+'Cash Flow Statement (Results)'!AB14","v":1011762.5746302765},{"$f":"'Income Statement (Results)'!AC22+'Cash Flow Statement (Results)'!AC14","v":956840.53917982802},{"$f":"'Income Statement (Results)'!AD22+'Cash Flow Statement (Results)'!AD14","v":900437.72955426585},{"$f":"'Income Statement (Results)'!AE22+'Cash Flow Statement (Results)'!AE14","v":843527.6439344855}]
["Deferred Tax",{"$f":"'Income Statement (Results)'!B23","v":19229.259259259259},{"$f":"'Income Statement (Results)'!C23","v":167506.88888888888},{"$f":"'Income Statement (Results)'!D23","v":129293.62962962961},{"$f":"'Income Statement (Results)'!E23","v":79058.097222222204},{"$f":"'Income Statement (Results)'!F23","v":79090.95833333327},{"$f":"'Income Statement (Results)'!G23","v":79183.056944444426},{"$f":"'Income Statement (Results)'!H23","v":80811.695416666669},{"$f":"'Income Statement (Results)'!I23","v":81384.86066666666},{"$f":"'Income Statement (Results)'!J23","v":86004.608180555588},{"$f":"'Income Statement (Results)'!K23","v":87303.513441666524},{"$f":"'Income Statement (Results)'!L23","v":86043.194708333423},{"$f":"'Income Statement (Results)'!M23","v":88316.373514444451},{"$f":"'Income Statement (Results)'!N23","v":88405.864166666666},{"$f":"'Income Statement (Results)'!O23","v":87102.564254999917},{"$f":"'Income Statement (Results)'!P23","v":86171.244646666673},{"$f":"'Income Statement (Results)'!Q23","v":91397.532138888782},{"$f":"'Income Statement (Results)'!R23","v":97862.394474444329},{"$f":"'Income Statement (Results)'!S23","v":98184.961388888885},{"$f":"'Income Statement (Results)'!T23","v":96046.455773333262},{"$f":"'Income Statement (Results)'!U23","v":94206.166887777814},{"$f":"'Income Statement (Results)'!V23","v":92443.844196666745},{"$f":"'Income Statement (Results)'!W23","v":90131.791236666701},{"$f":"'Income Statement (Results)'!X23","v":99390.305381666709},{"$f":"'Income Statement (Results)'!Y23","v":108441.78331666671},{"$f":"'Income Statement (Results)'!Z23","v":101994.5631316667},{"$f":"'Income Statement (Results)'!AA23","v":98956.331886666652},{"$f":"'Income Statement (Results)'!AB23","v":94057.85466666671},{"$f":"'Income Statement (Results)'!AC23","v":89537.337126666622},{"$f":"'Income Statement (Results)'!AD23","v":88336.74444666662},{"$f":"'Income Statement (Results)'!AE23","v":88248.807156666589}]
["Total Income Tax",{"$f":"SUM(B31:B32)","v":96714.666727714692},{"$f":"SUM(C31:C32)","v":1728379.6725037182},{"$f":"SUM(D31:D32)","v":2361383.9455214138},2293874.6016006134,2239804.6171590458,2185997.2630280154,2136138.543697638,2082511.0777001949,2041018.7315119817,1987450.0110576516,1931949.8113676952,1885582.6713531292,1830701.9385090745,1775191.6709384532,1719612.4023054093,1679524.9331265171,1638527.7723319777,1583093.8272069232,1525725.9830678529,1468931.9242590617,1411882.4349433046,{"$f":"SUM(W31:W32)","v":1354605.3178906727},1337943.8895606152,1285516.8970536659,1224595.4946906962,1165625.7554231973,1105820.4292969434,1046377.8763064947,988774.47400093242,931776.45109115215]
["Total Operating Expenses",{"$f":"B18+B19+B20+B21+B22+B23+B24+B25+B30+B33","v":119529.11017390426},{"$f":"C18+C19+C20+C21+C22+C23+C24+C25+C30+C33","v":2276904.9480144158},{"$f":"D18+D19+D20+D21+D22+D23+D24+D25+D30+D33","v":4070909.1441846481},4407623.6792256571,4355343.199698152,4303352.8869686052,4256404.5471608452,4208087.5167999733,4171411.1615315382,4129953.3689920106,4077373.2127498039,4035485.8362237923,3990392.7089225617,3938280.5240054103,3886569.0980321821,3853002.6258442304,3829740.8595982245,3788722.0795813389,3736181.8342775563,3684285.5598085681,3632694.0873449016,{"$f":"W18+W19+W20+W21+W22+W23+W24+W25+W30+W33","v":3580854.4111977387},3596677.1196391433,3562948.6134992098,3510958.5394725776,3461457.6854815129,3411552.7048121742,3362507.9087523436,3315872.5403216938,3270370.7478311909]
[" "]
["Operating Income",{"$f":"B15-B34","v":129559.04337451579},{"$f":"C15-C34","v":2448182.6567490315},{"$f":"D15-D34","v":3419898.2153197238},3357227.2116295239,3276662.1916205306,3196443.6967687039,3120948.0456752209,3040634.6811734634,2975345.2960156021,2894572.0793243325,2812851.9975361549,2742071.1314761471,2660255.7465285179,2578553.0847050762,2496467.0924792057,2432812.8937845952,2366869.5194000225,2284054.3067839211,2200214.5983268814,2117004.6582685839,2033355.4378120853,{"$f":"W15-W34","v":1949781.7626932776},1917980.8225504858,1833061.2418220234,1747177.9667739659,1661630.7246135762,1576241.8368430403,1491108.2605708214,1406210.2963172887,1321374.9076565839]
[" "]
["Other Income"]
["AFUDC",{"$f":"'Income Statement (Results)'!B28","v":0},{"$f":"'Income Statement (Results)'!C28","v":0},{"$f":"'Income Statement (Results)'!D28","v":0},{"$f":"'Income Statement (Results)'!E28","v":0},{"$f":"'Income Statement (Results)'!F28","v":0},{"$f":"'Income Statement (Results)'!G28","v":0},{"$f":"'Income Statement (Results)'!H28","v":0},{"$f":"'Income Statement (Results)'!I28","v":0},{"$f":"'Income Statement (Results)'!J28","v":0},{"$f":"'Income Statement (Results)'!K28","v":0},{"$f":"'Income Statement (Results)'!L28","v":0},{"$f":"'Income Statement (Results)'!M28","v":0},{"$f":"'Income Statement (Results)'!N28","v":0},{"$f":"'Income Statement (Results)'!O28","v":0},{"$f":"'Income Statement (Results)'!P28","v":0},{"$f":"'Income Statement (Results)'!Q28","v":0},{"$f":"'Income Statement (Results)'!R28","v":0},{"$f":"'Income Statement (Results)'!S28","v":0},{"$f":"'Income Statement (Results)'!T28","v":0},{"$f":"'Income Statement (Results)'!U28","v":0},{"$f":"'Income Statement (Results)'!V28","v":0},{"$f":"'Income Statement (Results)'!W28","v":0},{"$f":"'Income Statement (Results)'!X28","v":0},{"$f":"'Income Statement (Results)'!Y28","v":0},{"$f":"'Income Statement (Results)'!Z28","v":0},{"$f":"'Income Statement (Results)'!AA28","v":0},{"$f":"'Income Statement (Results)'!AB28","v":0},{"$f":"'Income Statement (Results)'!AC28","v":0},{"$f":"'Income Statement (Results)'!AD28","v":0},{"$f":"'Income Statement (Results)'!AE28","v":0}]
["Total Other Income",{"$f":"SUM(B38:B39)","v":0},{"$f":"SUM(C38:C39)","v":0},{"$f":"SUM(D38:D39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W38:W39)","v":0},0,0,0,0,0,0,0,0]
[" "]
["Income Before Interest Charges",{"$f":"B36+B40","v":129559.04337451579},{"$f":"C36+C40","v":2448182.6567490315},{"$f":"D36+D40","v":3419898.2153197238},3357227.2116295239,3276662.1916205306,3196443.6967687039,3120948.0456752209,3040634.6811734634,2975345.2960156021,2894572.0793243325,2812851.9975361549,2742071.1314761471,2660255.7465285179,2578553.0847050762,2496467.0924792057,2432812.8937845952,2366869.5194000225,2284054.3067839211,2200214.5983268814,2117004.6582685839,2033355.4378120853,{"$f":"W36+W40","v":1949781.7626932776},1917980.8225504858,1833061.2418220234,1747177.9667739659,1661630.7246135762,1576241.8368430403,1491108.2605708214,1406210.2963172887,1321374.9076565839]
[" "]
["Other Interest Expense"]
["LT Interest Expense"]
["ST Interest Expense"]
["AFUDC - Debt"]
["Debt-Amortization"]
["Interest Charges",{"$f":"SUM(B44:B48)","v":0},{"$f":"SUM(C44:C48)","v":0},{"$f":"SUM(D44:D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W44:W48)","v":0},0,0,0,0,0,0,0,0]
[" "]
["FAS-143 Trans Adj Loss (net of tax)"]
[" "]
["Net Income"]
["Less:  Preferred Stock Dividends"]
["Income for Common Stock",{"$f":"B42-B49","v":129559.04337451579},{"$f":"C42-C49","v":2448182.6567490315},{"$f":"D42-D49","v":3419898.2153197238},3357227.2116295239,3276662.1916205306,3196443.6967687039,3120948.0456752209,3040634.6811734634,2975345.2960156021,2894572.0793243325,2812851.9975361549,2742071.1314761471,2660255.7465285179,2578553.0847050762,2496467.0924792057,2432812.8937845952,2366869.5194000225,2284054.3067839211,2200214.5983268814,2117004.6582685839,2033355.4378120853,{"$f":"W42-W49","v":1949781.7626932776},1917980.8225504858,1833061.2418220234,1747177.9667739659,1661630.7246135762,1576241.8368430403,1491108.2605708214,1406210.2963172887,1321374.9076565839]
[" "]
["Common Shares Outstanding (Average)"]
["Diluted Shares Outstanding"]
[]
["Tax Adjustments:"]
[]
["Scedule M Adjustments"]
["Construction Period Interest",{"$f":"'Capital Projects (Nominal)'!H273","v":0},{"$f":"'Capital Projects (Nominal)'!I273","v":0},{"$f":"'Capital Projects (Nominal)'!J273","v":0},{"$f":"'Capital Projects (Nominal)'!K273","v":0},{"$f":"'Capital Projects (Nominal)'!L273","v":0},{"$f":"'Capital Projects (Nominal)'!M273","v":0},{"$f":"'Capital Projects (Nominal)'!N273","v":0},{"$f":"'Capital Projects (Nominal)'!O273","v":0},{"$f":"'Capital Projects (Nominal)'!P273","v":0},{"$f":"'Capital Projects (Nominal)'!Q273","v":0},{"$f":"'Capital Projects (Nominal)'!R273","v":0},{"$f":"'Capital Projects (Nominal)'!S273","v":0},{"$f":"'Capital Projects (Nominal)'!T273","v":0},{"$f":"'Capital Projects (Nominal)'!U273","v":0},{"$f":"'Capital Projects (Nominal)'!V273","v":0},{"$f":"'Capital Projects (Nominal)'!W273","v":0},{"$f":"'Capital Projects (Nominal)'!X273","v":0},{"$f":"'Capital Projects (Nominal)'!Y273","v":0},{"$f":"'Capital Projects (Nominal)'!Z273","v":0},{"$f":"'Capital Projects (Nominal)'!AA273","v":0},{"$f":"'Capital Projects (Nominal)'!AB273","v":0},{"$f":"'Capital Projects (Nominal)'!AC273","v":0},{"$f":"'Capital Projects (Nominal)'!AD273","v":0},{"$f":"'Capital Projects (Nominal)'!AE273","v":0},{"$f":"'Capital Projects (Nominal)'!AF273","v":0},{"$f":"'Capital Projects (Nominal)'!AG273","v":0},{"$f":"'Capital Projects (Nominal)'!AH273","v":0},{"$f":"'Capital Projects (Nominal)'!AI273","v":0},{"$f":"'Capital Projects (Nominal)'!AJ273","v":0},{"$f":"'Capital Projects (Nominal)'!AK273","v":0}]
["AFUDC",{"$f":"-'Capital Projects (Nominal)'!H185","v":0},{"$f":"-'Capital Projects (Nominal)'!I185","v":0},{"$f":"-'Capital Projects (Nominal)'!J185","v":0},{"$f":"-'Capital Projects (Nominal)'!K185","v":0},{"$f":"-'Capital Projects (Nominal)'!L185","v":0},{"$f":"-'Capital Projects (Nominal)'!M185","v":0},{"$f":"-'Capital Projects (Nominal)'!N185","v":0},{"$f":"-'Capital Projects (Nominal)'!O185","v":0},{"$f":"-'Capital Projects (Nominal)'!P185","v":0},{"$f":"-'Capital Projects (Nominal)'!Q185","v":0},{"$f":"-'Capital Projects (Nominal)'!R185","v":0},{"$f":"-'Capital Projects (Nominal)'!S185","v":0},{"$f":"-'Capital Projects (Nominal)'!T185","v":0},{"$f":"-'Capital Projects (Nominal)'!U185","v":0},{"$f":"-'Capital Projects (Nominal)'!V185","v":0},{"$f":"-'Capital Projects (Nominal)'!W185","v":0},{"$f":"-'Capital Projects (Nominal)'!X185","v":0},{"$f":"-'Capital Projects (Nominal)'!Y185","v":0},{"$f":"-'Capital Projects (Nominal)'!Z185","v":0},{"$f":"-'Capital Projects (Nominal)'!AA185","v":0},{"$f":"-'Capital Projects (Nominal)'!AB185","v":0},{"$f":"-'Capital Projects (Nominal)'!AC185","v":0},{"$f":"-'Capital Projects (Nominal)'!AD185","v":0},{"$f":"-'Capital Projects (Nominal)'!AE185","v":0},{"$f":"-'Capital Projects (Nominal)'!AF185","v":0},{"$f":"-'Capital Projects (Nominal)'!AG185","v":0},{"$f":"-'Capital Projects (Nominal)'!AH185","v":0},{"$f":"-'Capital Projects (Nominal)'!AI185","v":0},{"$f":"-'Capital Projects (Nominal)'!AJ185","v":0},{"$f":"-'Capital Projects (Nominal)'!AK185","v":0}]
["Total",{"$f":"SUM(B63:B64)","v":0},{"$f":"SUM(C63:C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W63:W64)","v":0},0,0,0,0,0,0,0,0]
[]
["Tax Depreciation",{"$f":"'Tax Statement (Results)'!B18","v":64200},{"$f":"'Tax Statement (Results)'!C18","v":667480},{"$f":"'Tax Statement (Results)'!D18","v":1449040},{"$f":"'Tax Statement (Results)'!E18","v":1692565},{"$f":"'Tax Statement (Results)'!F18","v":1692857.5},{"$f":"'Tax Statement (Results)'!G18","v":1693139.75},{"$f":"'Tax Statement (Results)'!H18","v":1698274.35},{"$f":"'Tax Statement (Results)'!I18","v":1702914.5650000002},{"$f":"'Tax Statement (Results)'!J18","v":1717167.1825000001},{"$f":"'Tax Statement (Results)'!K18","v":1730039.2514999998},{"$f":"'Tax Statement (Results)'!L18","v":1726673.8325000003},{"$f":"'Tax Statement (Results)'!M18","v":1733748.7901999999},{"$f":"'Tax Statement (Results)'!N18","v":1740386.25},{"$f":"'Tax Statement (Results)'!O18","v":1736686.5192999998},{"$f":"'Tax Statement (Results)'!P18","v":1734289.4228000001},{"$f":"'Tax Statement (Results)'!Q18","v":1750202.1449999998},{"$f":"'Tax Statement (Results)'!R18","v":1780334.0857999998},{"$f":"'Tax Statement (Results)'!S18","v":1790915.4000000001},{"$f":"'Tax Statement (Results)'!T18","v":1785100.9783999999},{"$f":"'Tax Statement (Results)'!U18","v":1779871.4546000003},{"$f":"'Tax Statement (Results)'!V18","v":1775149.1358000003},{"$f":"'Tax Statement (Results)'!W18","v":1768543.2702000001},{"$f":"'Tax Statement (Results)'!X18","v":1813872.6249000002},{"$f":"'Tax Statement (Results)'!Y18","v":1849172.2190000003},{"$f":"'Tax Statement (Results)'!Z18","v":1830751.5899000003},{"$f":"'Tax Statement (Results)'!AA18","v":1822070.9292000001},{"$f":"'Tax Statement (Results)'!AB18","v":1808075.2800000003},{"$f":"'Tax Statement (Results)'!AC18","v":1795159.5156},{"$f":"'Tax Statement (Results)'!AD18","v":1791729.2508},{"$f":"'Tax Statement (Results)'!AE18","v":1791478.0014}]

{"sheet":"BS-INPUT","index":1,"n_rows":72,"n_cols":32,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
["Balance Sheet"]
[null,"Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,{"$f":"'Income Statement (Results)'!B8-1","v":2019},{"$f":"'Income Statement (Results)'!B8","v":2020},{"$f":"'Income Statement (Results)'!C8","v":2021},{"$f":"'Income Statement (Results)'!D8","v":2022},{"$f":"'Income Statement (Results)'!E8","v":2023},{"$f":"'Income Statement (Results)'!F8","v":2024},{"$f":"'Income Statement (Results)'!G8","v":2025},{"$f":"'Income Statement (Results)'!H8","v":2026},{"$f":"'Income Statement (Results)'!I8","v":2027},{"$f":"'Income Statement (Results)'!J8","v":2028},{"$f":"'Income Statement (Results)'!K8","v":2029},{"$f":"'Income Statement (Results)'!L8","v":2030},{"$f":"'Income Statement (Results)'!M8","v":2031},{"$f":"'Income Statement (Results)'!N8","v":2032},{"$f":"'Income Statement (Results)'!O8","v":2033},{"$f":"'Income Statement (Results)'!P8","v":2034},{"$f":"'Income Statement (Results)'!Q8","v":2035},{"$f":"'Income Statement (Results)'!R8","v":2036},{"$f":"'Income Statement (Results)'!S8","v":2037},{"$f":"'Income Statement (Results)'!T8","v":2038},{"$f":"'Income Statement (Results)'!U8","v":2039},{"$f":"'Income Statement (Results)'!V8","v":2040},{"$f":"'Income Statement (Results)'!W8","v":2041},{"$f":"'Income Statement (Results)'!X8","v":2042},{"$f":"'Income Statement (Results)'!Y8","v":2043},{"$f":"'Income Statement (Results)'!Z8","v":2044},{"$f":"'Income Statement (Results)'!AA8","v":2045},{"$f":"'Income Statement (Results)'!AB8","v":2046},{"$f":"'Income Statement (Results)'!AC8","v":2047},{"$f":"'Income Statement (Results)'!AD8","v":2048},{"$f":"'Income Statement (Results)'!AE8","v":2049}]
[" "]
["ASSETS"]
[" "]
["Plant:"]
["Utility Plant",null,{"$f":"'Cash Flow Statement (Results)'!B19+'IS-Input'!B39+B8","v":5000000},{"$f":"'Cash Flow Statement (Results)'!C19+'IS-Input'!C39+C8","v":47000000},{"$f":"'Cash Flow Statement (Results)'!D19+'IS-Input'!D39+D8","v":66000000},{"$f":"'Cash Flow Statement (Results)'!E19+'IS-Input'!E39+E8","v":66006500},{"$f":"'Cash Flow Statement (Results)'!F19+'IS-Input'!F39+F8","v":66006500},{"$f":"'Cash Flow Statement (Results)'!G19+'IS-Input'!G39+G8","v":66013380},{"$f":"'Cash Flow Statement (Results)'!H19+'IS-Input'!H39+H8","v":66110985},{"$f":"'Cash Flow Statement (Results)'!I19+'IS-Input'!I39+I8","v":66118266},{"$f":"'Cash Flow Statement (Results)'!J19+'IS-Input'!J39+J8","v":66417377},{"$f":"'Cash Flow Statement (Results)'!K19+'IS-Input'!K39+K8","v":66425084},{"$f":"'Cash Flow Statement (Results)'!L19+'IS-Input'!L39+L8","v":66425084},{"$f":"'Cash Flow Statement (Results)'!M19+'IS-Input'!M39+M8","v":66633942},{"$f":"'Cash Flow Statement (Results)'!N19+'IS-Input'!N39+N8","v":66633942},{"$f":"'Cash Flow Statement (Results)'!O19+'IS-Input'!O39+O8","v":66642576},{"$f":"'Cash Flow Statement (Results)'!P19+'IS-Input'!P39+P8","v":66642576},{"$f":"'Cash Flow Statement (Results)'!Q19+'IS-Input'!Q39+Q8","v":66995546},{"$f":"'Cash Flow Statement (Results)'!R19+'IS-Input'!R39+R8","v":67310802},{"$f":"'Cash Flow Statement (Results)'!S19+'IS-Input'!S39+S8","v":67320476},{"$f":"'Cash Flow Statement (Results)'!T19+'IS-Input'!T39+T8","v":67320476},{"$f":"'Cash Flow Statement (Results)'!U19+'IS-Input'!U39+U8","v":67330716},{"$f":"'Cash Flow Statement (Results)'!V19+'IS-Input'!V39+V8","v":67330716},{"$f":"'Cash Flow Statement (Results)'!W19+'IS-Input'!W39+W8","v":67330716},{"$f":"'Cash Flow Statement (Results)'!X19+'IS-Input'!X39+X8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!Y19+'IS-Input'!Y39+Y8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!Z19+'IS-Input'!Z39+Z8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!AA19+'IS-Input'!AA39+AA8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!AB19+'IS-Input'!AB39+AB8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!AC19+'IS-Input'!AC39+AC8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!AD19+'IS-Input'!AD39+AD8","v":68321730},{"$f":"'Cash Flow Statement (Results)'!AE19+'IS-Input'!AE39+AE8","v":68321730}]
["Accumulated Depreciation",null,{"$f":"B9-'IS-Input'!B25","v":-9259.2592592592591},{"$f":"C9-'IS-Input'!C25","v":-198148.14814814815},{"$f":"D9-'IS-Input'!D25","v":-1277777.7777777778},{"$f":"E9-'IS-Input'!E25","v":-2744462.5},{"$f":"F9-'IS-Input'!F25","v":-4211345.833333334},{"$f":"G9-'IS-Input'!G25","v":-5678248.277777778},{"$f":"H9-'IS-Input'!H25","v":-7145632.069444445},{"$f":"I9-'IS-Input'!I25","v":-8616018.4611111116},{"$f":"J9-'IS-Input'!J25","v":-10087458.191666666},{"$f":"K9-'IS-Input'!K25","v":-11568058.833333334},{"$f":"L9-'IS-Input'!L25","v":-13048894.966666667},{"$f":"M9-'IS-Input'!M25","v":-14530311.26111111},{"$f":"N9-'IS-Input'!N25","v":-16018109.327777777},{"$f":"O9-'IS-Input'!O25","v":-17505931.377777778},{"$f":"P9-'IS-Input'!P25","v":-18994017.244444445},{"$f":"Q9-'IS-Input'!Q25","v":-20483083.583333332},{"$f":"R9-'IS-Input'!R25","v":-21983810.827777777},{"$f":"S9-'IS-Input'!S25","v":-23494197.766666666},{"$f":"T9-'IS-Input'!T25","v":-25004880.300000001},{"$f":"U9-'IS-Input'!U25","v":-26515591.27777778},{"$f":"V9-'IS-Input'!V25","v":-28026615.144444447},{"$f":"W9-'IS-Input'!W25","v":-29537639.011111114},{"$f":"X9-'IS-Input'!X25","v":-31067539.334920637},{"$f":"Y9-'IS-Input'!Y25","v":-32606877.88730159},{"$f":"Z9-'IS-Input'!Z25","v":-34146216.439682543},{"$f":"AA9-'IS-Input'!AA25","v":-35685554.992063493},{"$f":"AB9-'IS-Input'!AB25","v":-37224893.544444442},{"$f":"AC9-'IS-Input'!AC25","v":-38764232.096825391},{"$f":"AD9-'IS-Input'!AD25","v":-40303570.64920634},{"$f":"AE9-'IS-Input'!AE25","v":-41842909.20158729}]
["Net Utility Plant",null,{"$f":"SUM(C8:C9)","v":4990740.7407407407},{"$f":"SUM(D8:D9)","v":46801851.851851851},{"$f":"SUM(E8:E9)","v":64722222.222222224},63262037.5,61795154.166666664,60335131.722222224,58965352.930555552,57502247.538888887,56329918.808333337,54857025.166666664,53376189.033333331,52103630.73888889,50615832.672222227,49136644.622222222,47648558.755555555,46512462.416666672,45326991.172222227,43826278.233333334,42315595.700000003,{"$f":"SUM(V8:V9)","v":40815124.722222224},{"$f":"SUM(W8:W9)","v":39304100.855555549},{"$f":"SUM(X8:X9)","v":37793076.98888889},37254190.665079363,35714852.112698406,34175513.560317457,32636175.007936507,31096836.455555558,29557497.903174609,28018159.35079366,26478820.79841271]
["Other Property and Investments:"]
["Investment in BEP Contract"]
["Investment Other"]
["Investment in Subsidiaries"]
["Total Other Property and Investments",null,{"$f":"SUM(C12:C14)","v":0},{"$f":"SUM(D12:D14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V12:V14)","v":0},{"$f":"SUM(W12:W14)","v":0},{"$f":"SUM(X12:X14)","v":0},0,0,0,0,0,0,0,0]
["Current Assets:"]
["Cash"]
["Account Receivable"]
["Less:  Allowance for Doubtful Accounts"]
["Unbilled Revenue"]
["Materials & Supplies"]
["Gas in Storage"]
["Current Portion FAS 133 Unrealized Gain "]
["Prepayments & Other"]
["Total Current Assets",null,{"$f":"SUM(C17:C24)","v":0},{"$f":"SUM(D17:D24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V17:V24)","v":0},{"$f":"SUM(W17:W24)","v":0},{"$f":"SUM(X17:X24)","v":0},0,0,0,0,0,0,0,0]
["Long Term Assets:"]
["Regulatory Asset for Deferred Income Tax"]
["Conservation"]
["Total Power Cost - Deferral"]
["Purpa Regulation Assets"]
["FAS 133 Unrealized Gain "]
["Total Other Long Term Assets"]
["Notes - Subsidiaries"]
["Total Long Term Assets",null,{"$f":"SUM(C27:C33)","v":0},{"$f":"SUM(D27:D33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V27:V33)","v":0},{"$f":"SUM(W27:W33)","v":0},{"$f":"SUM(X27:X33)","v":0},0,0,0,0,0,0,0,0]
[" "]
["TOTAL ASSETS",null,{"$f":"C10+C15+C25+C34","v":4990740.7407407407},{"$f":"D10+D15+D25+D34","v":46801851.851851851},64722222.222222224,63262037.5,61795154.166666664,60335131.722222224,58965352.930555552,57502247.538888887,56329918.808333337,54857025.166666664,53376189.033333331,52103630.73888889,50615832.672222227,49136644.622222222,47648558.755555555,46512462.416666672,45326991.172222227,43826278.233333334,42315595.700000003,{"$f":"V10+V15+V25+V34","v":40815124.722222224},{"$f":"W10+W15+W25+W34","v":39304100.855555549},{"$f":"X10+X15+X25+X34","v":37793076.98888889},37254190.665079363,35714852.112698406,34175513.560317457,32636175.007936507,31096836.455555558,29557497.903174609,28018159.35079366,26478820.79841271]
[" "]
["CAPITALIZATION AND LIABILITIES"]
[" "]
["Capitalization:"]
["Retained Earnings (Current Period)",null,{"$f":"'IS-Input'!B55","v":129559.04337451579},{"$f":"'IS-Input'!C55","v":2448182.6567490315},{"$f":"'IS-Input'!D55","v":3419898.2153197238},{"$f":"'IS-Input'!E55","v":3357227.2116295239},{"$f":"'IS-Input'!F55","v":3276662.1916205306},{"$f":"'IS-Input'!G55","v":3196443.6967687039},{"$f":"'IS-Input'!H55","v":3120948.0456752209},{"$f":"'IS-Input'!I55","v":3040634.6811734634},{"$f":"'IS-Input'!J55","v":2975345.2960156021},{"$f":"'IS-Input'!K55","v":2894572.0793243325},{"$f":"'IS-Input'!L55","v":2812851.9975361549},{"$f":"'IS-Input'!M55","v":2742071.1314761471},{"$f":"'IS-Input'!N55","v":2660255.7465285179},{"$f":"'IS-Input'!O55","v":2578553.0847050762},{"$f":"'IS-Input'!P55","v":2496467.0924792057},{"$f":"'IS-Input'!Q55","v":2432812.8937845952},{"$f":"'IS-Input'!R55","v":2366869.5194000225},{"$f":"'IS-Input'!S55","v":2284054.3067839211},{"$f":"'IS-Input'!T55","v":2200214.5983268814},{"$f":"'IS-Input'!U55","v":2117004.6582685839},{"$f":"'IS-Input'!V55","v":2033355.4378120853},{"$f":"'IS-Input'!W55","v":1949781.7626932776},{"$f":"'IS-Input'!X55","v":1917980.8225504858},{"$f":"'IS-Input'!Y55","v":1833061.2418220234},{"$f":"'IS-Input'!Z55","v":1747177.9667739659},{"$f":"'IS-Input'!AA55","v":1661630.7246135762},{"$f":"'IS-Input'!AB55","v":1576241.8368430403},{"$f":"'IS-Input'!AC55","v":1491108.2605708214},{"$f":"'IS-Input'!AD55","v":1406210.2963172887},{"$f":"'IS-Input'!AE55","v":1321374.9076565839}]
["Common Equity",null,{"$f":"B43","v":0},{"$f":"C43","v":129559.04337451579},2577741.7001235471,5997639.9154432714,9354867.1270727962,12631529.318693327,15827973.01546203,18948921.061137252,21989555.742310714,24964901.038326316,27859473.117650647,30672325.115186803,33414396.246662952,36074651.993191473,38653205.07789655,41149672.170375757,43582485.064160354,45949354.583560377,48233408.890344299,{"$f":"U43","v":50433623.488671184},{"$f":"V43","v":52550628.146939769},{"$f":"W43","v":54583983.584751852},56533765.34744513,58451746.169995613,60284807.41181764,62031985.378591605,63693616.103205182,65269857.940048225,66760966.200619049,68167176.496936336]
["Total Common Equity",null,{"$f":"SUM(C41:C42)","v":129559.04337451579},{"$f":"SUM(D41:D42)","v":2577741.7001235471},5997639.9154432714,9354867.1270727962,12631529.318693327,15827973.01546203,18948921.061137252,21989555.742310714,24964901.038326316,27859473.117650647,30672325.115186803,33414396.246662952,36074651.993191473,38653205.07789655,41149672.170375757,43582485.064160354,45949354.583560377,48233408.890344299,50433623.488671184,{"$f":"SUM(V41:V42)","v":52550628.146939769},{"$f":"SUM(W41:W42)","v":54583983.584751852},{"$f":"SUM(X41:X42)","v":56533765.34744513},58451746.169995613,60284807.41181764,62031985.378591605,63693616.103205182,65269857.940048225,66760966.200619049,68167176.496936336,69488551.404592916]
["Preferred Stock Subject to Mandatory Redemption"]
["Trust Preferred"]
["Total Preferred Stock",null,{"$f":"SUM(C44:C45)","v":0},{"$f":"SUM(D44:D45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V44:V45)","v":0},{"$f":"SUM(W44:W45)","v":0},{"$f":"SUM(X44:X45)","v":0},0,0,0,0,0,0,0,0]
["Long Term Debt"]
["Total Capitalization",null,{"$f":"C43+C46+C47","v":129559.04337451579},{"$f":"D43+D46+D47","v":2577741.7001235471},5997639.9154432714,9354867.1270727962,12631529.318693327,15827973.01546203,18948921.061137252,21989555.742310714,24964901.038326316,27859473.117650647,30672325.115186803,33414396.246662952,36074651.993191473,38653205.07789655,41149672.170375757,43582485.064160354,45949354.583560377,48233408.890344299,50433623.488671184,{"$f":"V43+V46+V47","v":52550628.146939769},{"$f":"W43+W46+W47","v":54583983.584751852},{"$f":"X43+X46+X47","v":56533765.34744513},58451746.169995613,60284807.41181764,62031985.378591605,63693616.103205182,65269857.940048225,66760966.200619049,68167176.496936336,69488551.404592916]
[" "]
["Minority Interest"]
["Current Liabilities:"]
["Accounts Payable"]
["Total Short-term Debt",null,{"$f":"C36-C48-C52-C54-C55-C56-C57-C58-C59-C60-C62-C63-C65","v":4841952.4381069653},{"$f":"D36-D48-D52-D54-D55-D56-D57-D58-D59-D60-D62-D63-D65","v":44037374.003580153},{"$f":"E36-E48-E52-'BS-INPUT'!E54-E55-E56-E57-E58-E59-E60-E62-E63-E65","v":58408552.529001176},53512082.497927204,48689446.014640003,43953796.816482417,39382258.283723854,34797133.350217059,30563454.715465356,26108685.481032684,21728954.155454863,17626008.356019825,13389548.678657975,9244704.9796978943,5173980.7759053539,1513674.0110929844,-2136529.1472259276,-6019481.3542876309,-9826424.9417211805,{"$f":"V36-V48-V52-V54-V55-V56-V57-V58-V59-V60-V62-V63-V65","v":-13538106.744655322},{"$f":"W36-W48-W52-W54-W55-W56-W57-W58-W59-W60-W62-W63-W65","v":-17174929.893330745},{"$f":"X36-X48-X52-X54-X55-X56-X57-X58-X59-X60-X62-X63-X65","v":-20725867.313927352},-23282124.765669029,-26762966.343188677,-30151477.425475258,-33451403.034356453,-36661041.278247111,-39781025.428325549,-42814911.021470457,-45763873.288664646]
["Purchased Gas Liability"]
["Dividends Declared"]
["Accrued Taxes"]
["Accrued Salaries and Wages"]
["Accrued Interest"]
["Current Portion FAS-133 Unrealized Loss"]
["Accrued Other - Total"]
["Total Current Liabilities",null,{"$f":"SUM(C52:C60)","v":4841952.4381069653},{"$f":"SUM(D52:D60)","v":44037374.003580153},58408552.529001176,53512082.497927204,48689446.014640003,43953796.816482417,39382258.283723854,34797133.350217059,30563454.715465356,26108685.481032684,21728954.155454863,17626008.356019825,13389548.678657975,9244704.9796978943,5173980.7759053539,1513674.0110929844,-2136529.1472259276,-6019481.3542876309,-9826424.9417211805,{"$f":"SUM(V52:V60)","v":-13538106.744655322},{"$f":"SUM(W52:W60)","v":-17174929.893330745},{"$f":"SUM(X52:X60)","v":-20725867.313927352},-23282124.765669029,-26762966.343188677,-30151477.425475258,-33451403.034356453,-36661041.278247111,-39781025.428325549,-42814911.021470457,-45763873.288664646]
["Total Deferred Income Taxes",null,{"$f":"B62+'IS-Input'!B32","v":19229.259259259259},{"$f":"C62+'IS-Input'!C32","v":186736.14814814815},{"$f":"D62+'IS-Input'!D32","v":316029.77777777775},{"$f":"E62+'IS-Input'!E32","v":395087.87499999994},{"$f":"F62+'IS-Input'!F32","v":474178.8333333332},{"$f":"G62+'IS-Input'!G32","v":553361.89027777757},{"$f":"H62+'IS-Input'!H32","v":634173.58569444425},{"$f":"I62+'IS-Input'!I32","v":715558.44636111089},{"$f":"J62+'IS-Input'!J32","v":801563.05454166653},{"$f":"K62+'IS-Input'!K32","v":888866.56798333302},{"$f":"L62+'IS-Input'!L32","v":974909.76269166649},{"$f":"M62+'IS-Input'!M32","v":1063226.1362061109},{"$f":"N62+'IS-Input'!N32","v":1151632.0003727777},{"$f":"O62+'IS-Input'!O32","v":1238734.5646277776},{"$f":"P62+'IS-Input'!P32","v":1324905.8092744441},{"$f":"Q62+'IS-Input'!Q32","v":1416303.3414133328},{"$f":"R62+'IS-Input'!R32","v":1514165.7358877771},{"$f":"S62+'IS-Input'!S32","v":1612350.6972766658},{"$f":"T62+'IS-Input'!T32","v":1708397.1530499991},{"$f":"U62+'IS-Input'!U32","v":1802603.319937777},{"$f":"V62+'IS-Input'!V32","v":1895047.1641344437},{"$f":"W62+'IS-Input'!W32","v":1985178.9553711105},{"$f":"X62+'IS-Input'!X32","v":2084569.2607527771},{"$f":"Y62+'IS-Input'!Y32","v":2193011.0440694438},{"$f":"Z62+'IS-Input'!Z32","v":2295005.6072011106},{"$f":"AA62+'IS-Input'!AA32","v":2393961.9390877774},{"$f":"AB62+'IS-Input'!AB32","v":2488019.793754444},{"$f":"AC62+'IS-Input'!AC32","v":2577557.1308811107},{"$f":"AD62+'IS-Input'!AD32","v":2665893.8753277771},{"$f":"AE62+'IS-Input'!AE32","v":2754142.6824844438}]
["FAS-133 Unrealized Loss"]
["Power Cost Adjustment Mechanism"]
["Total Other Deferred Credits"]
[" "]
["TOTAL CAPITALIZATION AND LIABILITIES",null,{"$f":"C61+C62+C63+C64+C65+C48","v":4990740.7407407407},{"$f":"D61+D62+D63+D64+D65+D48","v":46801851.851851851},64722222.222222224,63262037.5,61795154.166666664,60335131.722222224,58965352.930555552,57502247.538888887,56329918.808333337,54857025.166666664,53376189.033333331,52103630.73888889,50615832.672222227,49136644.622222222,47648558.755555555,46512462.416666672,45326991.172222227,43826278.233333334,42315595.700000003,{"$f":"V61+V62+V63+V64+V65+V48","v":40815124.722222224},{"$f":"W61+W62+W63+W64+W65+W48","v":39304100.855555549},{"$f":"X61+X62+X63+X64+X65+X48","v":37793076.98888889},37254190.665079363,35714852.112698406,34175513.560317457,32636175.007936507,31096836.455555558,29557497.903174609,28018159.35079366,26478820.79841271]
[" "]
["DIFFERENCE",null,{"$f":"C36-C67","v":0},{"$f":"D36-D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V36-V67","v":0},{"$f":"W36-W67","v":0},{"$f":"X36-X67","v":0},0,0,0,0,0,0,0,0]
[]
["Imputed Debt",null,{"$f":"'Operating Expenses & Energy'!B69","v":0},{"$f":"'Operating Expenses & Energy'!C69","v":0},{"$f":"'Operating Expenses & Energy'!D69","v":0},{"$f":"'Operating Expenses & Energy'!E69","v":0},{"$f":"'Operating Expenses & Energy'!F69","v":0},{"$f":"'Operating Expenses & Energy'!G69","v":0},{"$f":"'Operating Expenses & Energy'!H69","v":0},{"$f":"'Operating Expenses & Energy'!I69","v":0},{"$f":"'Operating Expenses & Energy'!J69","v":0},{"$f":"'Operating Expenses & Energy'!K69","v":0},{"$f":"'Operating Expenses & Energy'!L69","v":0},{"$f":"'Operating Expenses & Energy'!M69","v":0},{"$f":"'Operating Expenses & Energy'!N69","v":0},{"$f":"'Operating Expenses & Energy'!O69","v":0},{"$f":"'Operating Expenses & Energy'!P69","v":0},{"$f":"'Operating Expenses & Energy'!Q69","v":0},{"$f":"'Operating Expenses & Energy'!R69","v":0},{"$f":"'Operating Expenses & Energy'!S69","v":0},{"$f":"'Operating Expenses & Energy'!T69","v":0},{"$f":"'Operating Expenses & Energy'!U69","v":0},{"$f":"'Operating Expenses & Energy'!V69","v":0},{"$f":"'Operating Expenses & Energy'!W69","v":0},{"$f":"'Operating Expenses & Energy'!X69","v":0},{"$f":"'Operating Expenses & Energy'!Y69","v":0},{"$f":"'Operating Expenses & Energy'!Z69","v":0},{"$f":"'Operating Expenses & Energy'!AA69","v":0},{"$f":"'Operating Expenses & Energy'!AB69","v":0},{"$f":"'Operating Expenses & Energy'!AC69","v":0},{"$f":"'Operating Expenses & Energy'!AD69","v":0},{"$f":"'Operating Expenses & Energy'!AE69","v":0}]
["Imputed Debt Interest",null,{"$f":"C71*Imputed_Debt_Rate","v":0},{"$f":"D71*Imputed_Debt_Rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X71*Imputed_Debt_Rate","v":0},0,0,0,0,0,0,0,0]

{"sheet":"CF-Input","index":2,"n_rows":36,"n_cols":31,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Statement of Cash Flows"]
[null,"Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","Year"]
[null,{"$f":"'IS-Input'!B3","v":2020},{"$f":"'IS-Input'!C3","v":2021},{"$f":"'IS-Input'!D3","v":2022},{"$f":"'IS-Input'!E3","v":2023},{"$f":"'IS-Input'!F3","v":2024},{"$f":"'IS-Input'!G3","v":2025},{"$f":"'IS-Input'!H3","v":2026},{"$f":"'IS-Input'!I3","v":2027},{"$f":"'IS-Input'!J3","v":2028},{"$f":"'IS-Input'!K3","v":2029},{"$f":"'IS-Input'!L3","v":2030},{"$f":"'IS-Input'!M3","v":2031},{"$f":"'IS-Input'!N3","v":2032},{"$f":"'IS-Input'!O3","v":2033},{"$f":"'IS-Input'!P3","v":2034},{"$f":"'IS-Input'!Q3","v":2035},{"$f":"'IS-Input'!R3","v":2036},{"$f":"'IS-Input'!S3","v":2037},{"$f":"'IS-Input'!T3","v":2038},{"$f":"'IS-Input'!U3","v":2039},{"$f":"'IS-Input'!V3","v":2040},{"$f":"'IS-Input'!W3","v":2041},{"$f":"'IS-Input'!X3","v":2042},{"$f":"'IS-Input'!Y3","v":2043},{"$f":"'IS-Input'!Z3","v":2044},{"$f":"'IS-Input'!AA3","v":2045},{"$f":"'IS-Input'!AB3","v":2046},{"$f":"'IS-Input'!AC3","v":2047},{"$f":"'IS-Input'!AD3","v":2048},{"$f":"'IS-Input'!AE3","v":2049}]
[" "]
["Operating Activities"]
["Net income Before Dividends",{"$f":"'IS-Input'!B55","v":129559.04337451579},{"$f":"'IS-Input'!C55","v":2448182.6567490315},{"$f":"'IS-Input'!D55","v":3419898.2153197238},{"$f":"'IS-Input'!E55","v":3357227.2116295239},{"$f":"'IS-Input'!F55","v":3276662.1916205306},{"$f":"'IS-Input'!G55","v":3196443.6967687039},{"$f":"'IS-Input'!H55","v":3120948.0456752209},{"$f":"'IS-Input'!I55","v":3040634.6811734634},{"$f":"'IS-Input'!J55","v":2975345.2960156021},{"$f":"'IS-Input'!K55","v":2894572.0793243325},{"$f":"'IS-Input'!L55","v":2812851.9975361549},{"$f":"'IS-Input'!M55","v":2742071.1314761471},{"$f":"'IS-Input'!N55","v":2660255.7465285179},{"$f":"'IS-Input'!O55","v":2578553.0847050762},{"$f":"'IS-Input'!P55","v":2496467.0924792057},{"$f":"'IS-Input'!Q55","v":2432812.8937845952},{"$f":"'IS-Input'!R55","v":2366869.5194000225},{"$f":"'IS-Input'!S55","v":2284054.3067839211},{"$f":"'IS-Input'!T55","v":2200214.5983268814},{"$f":"'IS-Input'!U55","v":2117004.6582685839},{"$f":"'IS-Input'!V55","v":2033355.4378120853},{"$f":"'IS-Input'!W55","v":1949781.7626932776},{"$f":"'IS-Input'!X55","v":1917980.8225504858},{"$f":"'IS-Input'!Y55","v":1833061.2418220234},{"$f":"'IS-Input'!Z55","v":1747177.9667739659},{"$f":"'IS-Input'!AA55","v":1661630.7246135762},{"$f":"'IS-Input'!AB55","v":1576241.8368430403},{"$f":"'IS-Input'!AC55","v":1491108.2605708214},{"$f":"'IS-Input'!AD55","v":1406210.2963172887},{"$f":"'IS-Input'!AE55","v":1321374.9076565839}]
["Items providing (using) cash:"]
["Depreciation / Amortization",{"$f":"'IS-Input'!B25","v":9259.2592592592591},{"$f":"'IS-Input'!C25","v":188888.88888888888},{"$f":"'IS-Input'!D25","v":1079629.6296296297},{"$f":"'IS-Input'!E25","v":1466684.7222222222},{"$f":"'IS-Input'!F25","v":1466883.3333333335},{"$f":"'IS-Input'!G25","v":1466902.4444444445},{"$f":"'IS-Input'!H25","v":1467383.7916666667},{"$f":"'IS-Input'!I25","v":1470386.3916666668},{"$f":"'IS-Input'!J25","v":1471439.7305555556},{"$f":"'IS-Input'!K25","v":1480600.6416666668},{"$f":"'IS-Input'!L25","v":1480836.1333333333},{"$f":"'IS-Input'!M25","v":1481416.2944444444},{"$f":"'IS-Input'!N25","v":1487798.0666666667},{"$f":"'IS-Input'!O25","v":1487822.05},{"$f":"'IS-Input'!P25","v":1488085.8666666667},{"$f":"'IS-Input'!Q25","v":1489066.3388888889},{"$f":"'IS-Input'!R25","v":1500727.2444444445},{"$f":"'IS-Input'!S25","v":1510386.938888889},{"$f":"'IS-Input'!T25","v":1510682.5333333334},{"$f":"'IS-Input'!U25","v":1510710.9777777779},{"$f":"'IS-Input'!V25","v":1511023.8666666667},{"$f":"'IS-Input'!W25","v":1511023.8666666667},{"$f":"'IS-Input'!X25","v":1529900.3238095238},{"$f":"'IS-Input'!Y25","v":1539338.5523809525},{"$f":"'IS-Input'!Z25","v":1539338.5523809525},{"$f":"'IS-Input'!AA25","v":1539338.5523809525},{"$f":"'IS-Input'!AB25","v":1539338.5523809525},{"$f":"'IS-Input'!AC25","v":1539338.5523809525},{"$f":"'IS-Input'!AD25","v":1539338.5523809525},{"$f":"'IS-Input'!AE25","v":1539338.5523809525}]
["Conservation Amort",{"$f":"'IS-Input'!B23","v":0},{"$f":"'IS-Input'!C23","v":0},{"$f":"'IS-Input'!D23","v":0},{"$f":"'IS-Input'!E23","v":0},{"$f":"'IS-Input'!F23","v":0},{"$f":"'IS-Input'!G23","v":0},{"$f":"'IS-Input'!H23","v":0},{"$f":"'IS-Input'!I23","v":0},{"$f":"'IS-Input'!J23","v":0},{"$f":"'IS-Input'!K23","v":0},{"$f":"'IS-Input'!L23","v":0},{"$f":"'IS-Input'!M23","v":0},{"$f":"'IS-Input'!N23","v":0},{"$f":"'IS-Input'!O23","v":0},{"$f":"'IS-Input'!P23","v":0},{"$f":"'IS-Input'!Q23","v":0},{"$f":"'IS-Input'!R23","v":0},{"$f":"'IS-Input'!S23","v":0},{"$f":"'IS-Input'!T23","v":0},{"$f":"'IS-Input'!U23","v":0},{"$f":"'IS-Input'!V23","v":0},{"$f":"'IS-Input'!W23","v":0},{"$f":"'IS-Input'!X23","v":0},{"$f":"'IS-Input'!Y23","v":0},{"$f":"'IS-Input'!Z23","v":0},{"$f":"'IS-Input'!AA23","v":0},{"$f":"'IS-Input'!AB23","v":0},{"$f":"'IS-Input'!AC23","v":0},{"$f":"'IS-Input'!AD23","v":0},{"$f":"'IS-Input'!AE23","v":0}]
["DFIT & ITC - Net",{"$f":"'IS-Input'!B32","v":19229.259259259259},{"$f":"'IS-Input'!C32","v":167506.88888888888},{"$f":"'IS-Input'!D32","v":129293.62962962961},{"$f":"'IS-Input'!E32","v":79058.097222222204},{"$f":"'IS-Input'!F32","v":79090.95833333327},{"$f":"'IS-Input'!G32","v":79183.056944444426},{"$f":"'IS-Input'!H32","v":80811.695416666669},{"$f":"'IS-Input'!I32","v":81384.86066666666},{"$f":"'IS-Input'!J32","v":86004.608180555588},{"$f":"'IS-Input'!K32","v":87303.513441666524},{"$f":"'IS-Input'!L32","v":86043.194708333423},{"$f":"'IS-Input'!M32","v":88316.373514444451},{"$f":"'IS-Input'!N32","v":88405.864166666666},{"$f":"'IS-Input'!O32","v":87102.564254999917},{"$f":"'IS-Input'!P32","v":86171.244646666673},{"$f":"'IS-Input'!Q32","v":91397.532138888782},{"$f":"'IS-Input'!R32","v":97862.394474444329},{"$f":"'IS-Input'!S32","v":98184.961388888885},{"$f":"'IS-Input'!T32","v":96046.455773333262},{"$f":"'IS-Input'!U32","v":94206.166887777814},{"$f":"'IS-Input'!V32","v":92443.844196666745},{"$f":"'IS-Input'!W32","v":90131.791236666701},{"$f":"'IS-Input'!X32","v":99390.305381666709},{"$f":"'IS-Input'!Y32","v":108441.78331666671},{"$f":"'IS-Input'!Z32","v":101994.5631316667},{"$f":"'IS-Input'!AA32","v":98956.331886666652},{"$f":"'IS-Input'!AB32","v":94057.85466666671},{"$f":"'IS-Input'!AC32","v":89537.337126666622},{"$f":"'IS-Input'!AD32","v":88336.74444666662},{"$f":"'IS-Input'!AE32","v":88248.807156666589}]
["AFUDC - Equity & WUTC",{"$f":"-'IS-Input'!B39+'IS-Input'!B47","v":0},{"$f":"-'IS-Input'!C39+'IS-Input'!C47","v":0},{"$f":"-'IS-Input'!D39+'IS-Input'!D47","v":0},{"$f":"-'IS-Input'!E39+'IS-Input'!E47","v":0},{"$f":"-'IS-Input'!F39+'IS-Input'!F47","v":0},{"$f":"-'IS-Input'!G39+'IS-Input'!G47","v":0},{"$f":"-'IS-Input'!H39+'IS-Input'!H47","v":0},{"$f":"-'IS-Input'!I39+'IS-Input'!I47","v":0},{"$f":"-'IS-Input'!J39+'IS-Input'!J47","v":0},{"$f":"-'IS-Input'!K39+'IS-Input'!K47","v":0},{"$f":"-'IS-Input'!L39+'IS-Input'!L47","v":0},{"$f":"-'IS-Input'!M39+'IS-Input'!M47","v":0},{"$f":"-'IS-Input'!N39+'IS-Input'!N47","v":0},{"$f":"-'IS-Input'!O39+'IS-Input'!O47","v":0},{"$f":"-'IS-Input'!P39+'IS-Input'!P47","v":0},{"$f":"-'IS-Input'!Q39+'IS-Input'!Q47","v":0},{"$f":"-'IS-Input'!R39+'IS-Input'!R47","v":0},{"$f":"-'IS-Input'!S39+'IS-Input'!S47","v":0},{"$f":"-'IS-Input'!T39+'IS-Input'!T47","v":0},{"$f":"-'IS-Input'!U39+'IS-Input'!U47","v":0},{"$f":"-'IS-Input'!V39+'IS-Input'!V47","v":0},{"$f":"-'IS-Input'!W39+'IS-Input'!W47","v":0},{"$f":"-'IS-Input'!X39+'IS-Input'!X47","v":0},{"$f":"-'IS-Input'!Y39+'IS-Input'!Y47","v":0},{"$f":"-'IS-Input'!Z39+'IS-Input'!Z47","v":0},{"$f":"-'IS-Input'!AA39+'IS-Input'!AA47","v":0},{"$f":"-'IS-Input'!AB39+'IS-Input'!AB47","v":0},{"$f":"-'IS-Input'!AC39+'IS-Input'!AC47","v":0},{"$f":"-'IS-Input'!AD39+'IS-Input'!AD47","v":0},{"$f":"-'IS-Input'!AE39+'IS-Input'!AE47","v":0}]
["PGA Book/Cash Difference",{"$f":"'BS-INPUT'!B54-'BS-INPUT'!C54","v":0},{"$f":"'BS-INPUT'!C54-'BS-INPUT'!D54","v":0},{"$f":"'BS-INPUT'!D54-'BS-INPUT'!E54","v":0},{"$f":"'BS-INPUT'!E54-'BS-INPUT'!F54","v":0},{"$f":"'BS-INPUT'!F54-'BS-INPUT'!G54","v":0},{"$f":"'BS-INPUT'!G54-'BS-INPUT'!H54","v":0},{"$f":"'BS-INPUT'!H54-'BS-INPUT'!I54","v":0},{"$f":"'BS-INPUT'!I54-'BS-INPUT'!J54","v":0},{"$f":"'BS-INPUT'!J54-'BS-INPUT'!K54","v":0},{"$f":"'BS-INPUT'!K54-'BS-INPUT'!L54","v":0},{"$f":"'BS-INPUT'!L54-'BS-INPUT'!M54","v":0},{"$f":"'BS-INPUT'!M54-'BS-INPUT'!N54","v":0},{"$f":"'BS-INPUT'!N54-'BS-INPUT'!O54","v":0},{"$f":"'BS-INPUT'!O54-'BS-INPUT'!P54","v":0},{"$f":"'BS-INPUT'!P54-'BS-INPUT'!Q54","v":0},{"$f":"'BS-INPUT'!Q54-'BS-INPUT'!R54","v":0},{"$f":"'BS-INPUT'!R54-'BS-INPUT'!S54","v":0},{"$f":"'BS-INPUT'!S54-'BS-INPUT'!T54","v":0},{"$f":"'BS-INPUT'!T54-'BS-INPUT'!U54","v":0},{"$f":"'BS-INPUT'!U54-'BS-INPUT'!V54","v":0},{"$f":"'BS-INPUT'!V54-'BS-INPUT'!W54","v":0},{"$f":"'BS-INPUT'!W54-'BS-INPUT'!X54","v":0},{"$f":"'BS-INPUT'!X54-'BS-INPUT'!Y54","v":0},{"$f":"'BS-INPUT'!Y54-'BS-INPUT'!Z54","v":0},{"$f":"'BS-INPUT'!Z54-'BS-INPUT'!AA54","v":0},{"$f":"'BS-INPUT'!AA54-'BS-INPUT'!AB54","v":0},{"$f":"'BS-INPUT'!AB54-'BS-INPUT'!AC54","v":0},{"$f":"'BS-INPUT'!AC54-'BS-INPUT'!AD54","v":0},{"$f":"'BS-INPUT'!AD54-'BS-INPUT'!AE54","v":0},{"$f":"'BS-INPUT'!AE54-'BS-INPUT'!AF54","v":0}]
["Power Cost Deferral",{"$f":"'BS-INPUT'!C29-'BS-INPUT'!B29","v":0},{"$f":"'BS-INPUT'!D29-'BS-INPUT'!C29","v":0},{"$f":"'BS-INPUT'!E29-'BS-INPUT'!D29","v":0},{"$f":"'BS-INPUT'!F29-'BS-INPUT'!E29","v":0},{"$f":"'BS-INPUT'!G29-'BS-INPUT'!F29","v":0},{"$f":"'BS-INPUT'!H29-'BS-INPUT'!G29","v":0},{"$f":"'BS-INPUT'!I29-'BS-INPUT'!H29","v":0},{"$f":"'BS-INPUT'!J29-'BS-INPUT'!I29","v":0},{"$f":"'BS-INPUT'!K29-'BS-INPUT'!J29","v":0},{"$f":"'BS-INPUT'!L29-'BS-INPUT'!K29","v":0},{"$f":"'BS-INPUT'!M29-'BS-INPUT'!L29","v":0},{"$f":"'BS-INPUT'!N29-'BS-INPUT'!M29","v":0},{"$f":"'BS-INPUT'!O29-'BS-INPUT'!N29","v":0},{"$f":"'BS-INPUT'!P29-'BS-INPUT'!O29","v":0},{"$f":"'BS-INPUT'!Q29-'BS-INPUT'!P29","v":0},{"$f":"'BS-INPUT'!R29-'BS-INPUT'!Q29","v":0},{"$f":"'BS-INPUT'!S29-'BS-INPUT'!R29","v":0},{"$f":"'BS-INPUT'!T29-'BS-INPUT'!S29","v":0},{"$f":"'BS-INPUT'!U29-'BS-INPUT'!T29","v":0},{"$f":"'BS-INPUT'!V29-'BS-INPUT'!U29","v":0},{"$f":"'BS-INPUT'!W29-'BS-INPUT'!V29","v":0},{"$f":"'BS-INPUT'!X29-'BS-INPUT'!W29","v":0},{"$f":"'BS-INPUT'!Y29-'BS-INPUT'!X29","v":0},{"$f":"'BS-INPUT'!Z29-'BS-INPUT'!Y29","v":0},{"$f":"'BS-INPUT'!AA29-'BS-INPUT'!Z29","v":0},{"$f":"'BS-INPUT'!AB29-'BS-INPUT'!AA29","v":0},{"$f":"'BS-INPUT'!AC29-'BS-INPUT'!AB29","v":0},{"$f":"'BS-INPUT'!AD29-'BS-INPUT'!AC29","v":0},{"$f":"'BS-INPUT'!AE29-'BS-INPUT'!AD29","v":0},{"$f":"'BS-INPUT'!AF29-'BS-INPUT'!AE29","v":0}]
["Debt Amortization",{"$f":"'IS-Input'!B47","v":0},{"$f":"'IS-Input'!C47","v":0},{"$f":"'IS-Input'!D47","v":0},{"$f":"'IS-Input'!E47","v":0},{"$f":"'IS-Input'!F47","v":0},{"$f":"'IS-Input'!G47","v":0},{"$f":"'IS-Input'!H47","v":0},{"$f":"'IS-Input'!I47","v":0},{"$f":"'IS-Input'!J47","v":0},{"$f":"'IS-Input'!K47","v":0},{"$f":"'IS-Input'!L47","v":0},{"$f":"'IS-Input'!M47","v":0},{"$f":"'IS-Input'!N47","v":0},{"$f":"'IS-Input'!O47","v":0},{"$f":"'IS-Input'!P47","v":0},{"$f":"'IS-Input'!Q47","v":0},{"$f":"'IS-Input'!R47","v":0},{"$f":"'IS-Input'!S47","v":0},{"$f":"'IS-Input'!T47","v":0},{"$f":"'IS-Input'!U47","v":0},{"$f":"'IS-Input'!V47","v":0},{"$f":"'IS-Input'!W47","v":0},{"$f":"'IS-Input'!X47","v":0},{"$f":"'IS-Input'!Y47","v":0},{"$f":"'IS-Input'!Z47","v":0},{"$f":"'IS-Input'!AA47","v":0},{"$f":"'IS-Input'!AB47","v":0},{"$f":"'IS-Input'!AC47","v":0},{"$f":"'IS-Input'!AD47","v":0},{"$f":"'IS-Input'!AE47","v":0}]
["Changes in Current Assets ",{"$f":"SUM('BS-INPUT'!C17:C24)-SUM('BS-INPUT'!B17:B24)","v":0},{"$f":"SUM('BS-INPUT'!D17:D24)-SUM('BS-INPUT'!C17:C24)","v":0},{"$f":"SUM('BS-INPUT'!E17:E24)-SUM('BS-INPUT'!D17:D24)","v":0},{"$f":"SUM('BS-INPUT'!F17:F24)-SUM('BS-INPUT'!E17:E24)","v":0},{"$f":"SUM('BS-INPUT'!G17:G24)-SUM('BS-INPUT'!F17:F24)","v":0},{"$f":"SUM('BS-INPUT'!H17:H24)-SUM('BS-INPUT'!G17:G24)","v":0},{"$f":"SUM('BS-INPUT'!I17:I24)-SUM('BS-INPUT'!H17:H24)","v":0},{"$f":"SUM('BS-INPUT'!J17:J24)-SUM('BS-INPUT'!I17:I24)","v":0},{"$f":"SUM('BS-INPUT'!K17:K24)-SUM('BS-INPUT'!J17:J24)","v":0},{"$f":"SUM('BS-INPUT'!L17:L24)-SUM('BS-INPUT'!K17:K24)","v":0},{"$f":"SUM('BS-INPUT'!M17:M24)-SUM('BS-INPUT'!L17:L24)","v":0},{"$f":"SUM('BS-INPUT'!N17:N24)-SUM('BS-INPUT'!M17:M24)","v":0},{"$f":"SUM('BS-INPUT'!O17:O24)-SUM('BS-INPUT'!N17:N24)","v":0},{"$f":"SUM('BS-INPUT'!P17:P24)-SUM('BS-INPUT'!O17:O24)","v":0},{"$f":"SUM('BS-INPUT'!Q17:Q24)-SUM('BS-INPUT'!P17:P24)","v":0},{"$f":"SUM('BS-INPUT'!R17:R24)-SUM('BS-INPUT'!Q17:Q24)","v":0},{"$f":"SUM('BS-INPUT'!S17:S24)-SUM('BS-INPUT'!R17:R24)","v":0},{"$f":"SUM('BS-INPUT'!T17:T24)-SUM('BS-INPUT'!S17:S24)","v":0},{"$f":"SUM('BS-INPUT'!U17:U24)-SUM('BS-INPUT'!T17:T24)","v":0},{"$f":"SUM('BS-INPUT'!V17:V24)-SUM('BS-INPUT'!U17:U24)","v":0},{"$f":"SUM('BS-INPUT'!W17:W24)-SUM('BS-INPUT'!V17:V24)","v":0},{"$f":"SUM('BS-INPUT'!X17:X24)-SUM('BS-INPUT'!W17:W24)","v":0},{"$f":"SUM('BS-INPUT'!Y17:Y24)-SUM('BS-INPUT'!X17:X24)","v":0},{"$f":"SUM('BS-INPUT'!Z17:Z24)-SUM('BS-INPUT'!Y17:Y24)","v":0},{"$f":"SUM('BS-INPUT'!AA17:AA24)-SUM('BS-INPUT'!Z17:Z24)","v":0},{"$f":"SUM('BS-INPUT'!AB17:AB24)-SUM('BS-INPUT'!AA17:AA24)","v":0},{"$f":"SUM('BS-INPUT'!AC17:AC24)-SUM('BS-INPUT'!AB17:AB24)","v":0},{"$f":"SUM('BS-INPUT'!AD17:AD24)-SUM('BS-INPUT'!AC17:AC24)","v":0},{"$f":"SUM('BS-INPUT'!AE17:AE24)-SUM('BS-INPUT'!AD17:AD24)","v":0},{"$f":"SUM('BS-INPUT'!AF17:AF24)-SUM('BS-INPUT'!AE17:AE24)","v":0}]
["Changes in Current Liabilities",{"$f":"SUM('BS-INPUT'!B54:B60,'BS-INPUT'!B52)-SUM('BS-INPUT'!C54:C60,C53)","v":0},{"$f":"SUM('BS-INPUT'!C54:C60,'BS-INPUT'!C52)-SUM('BS-INPUT'!D54:D60,D53)","v":0},{"$f":"SUM('BS-INPUT'!D54:D60,'BS-INPUT'!D52)-SUM('BS-INPUT'!E54:E60,E53)","v":0},{"$f":"SUM('BS-INPUT'!E54:E60,'BS-INPUT'!E52)-SUM('BS-INPUT'!F54:F60,F53)","v":0},{"$f":"SUM('BS-INPUT'!F54:F60,'BS-INPUT'!F52)-SUM('BS-INPUT'!G54:G60,G53)","v":0},{"$f":"SUM('BS-INPUT'!G54:G60,'BS-INPUT'!G52)-SUM('BS-INPUT'!H54:H60,H53)","v":0},{"$f":"SUM('BS-INPUT'!H54:H60,'BS-INPUT'!H52)-SUM('BS-INPUT'!I54:I60,I53)","v":0},{"$f":"SUM('BS-INPUT'!I54:I60,'BS-INPUT'!I52)-SUM('BS-INPUT'!J54:J60,J53)","v":0},{"$f":"SUM('BS-INPUT'!J54:J60,'BS-INPUT'!J52)-SUM('BS-INPUT'!K54:K60,K53)","v":0},{"$f":"SUM('BS-INPUT'!K54:K60,'BS-INPUT'!K52)-SUM('BS-INPUT'!L54:L60,L53)","v":0},{"$f":"SUM('BS-INPUT'!L54:L60,'BS-INPUT'!L52)-SUM('BS-INPUT'!M54:M60,M53)","v":0},{"$f":"SUM('BS-INPUT'!M54:M60,'BS-INPUT'!M52)-SUM('BS-INPUT'!N54:N60,N53)","v":0},{"$f":"SUM('BS-INPUT'!N54:N60,'BS-INPUT'!N52)-SUM('BS-INPUT'!O54:O60,O53)","v":0},{"$f":"SUM('BS-INPUT'!O54:O60,'BS-INPUT'!O52)-SUM('BS-INPUT'!P54:P60,P53)","v":0},{"$f":"SUM('BS-INPUT'!P54:P60,'BS-INPUT'!P52)-SUM('BS-INPUT'!Q54:Q60,Q53)","v":0},{"$f":"SUM('BS-INPUT'!Q54:Q60,'BS-INPUT'!Q52)-SUM('BS-INPUT'!R54:R60,R53)","v":0},{"$f":"SUM('BS-INPUT'!R54:R60,'BS-INPUT'!R52)-SUM('BS-INPUT'!S54:S60,S53)","v":0},{"$f":"SUM('BS-INPUT'!S54:S60,'BS-INPUT'!S52)-SUM('BS-INPUT'!T54:T60,T53)","v":0},{"$f":"SUM('BS-INPUT'!T54:T60,'BS-INPUT'!T52)-SUM('BS-INPUT'!U54:U60,U53)","v":0},{"$f":"SUM('BS-INPUT'!U54:U60,'BS-INPUT'!U52)-SUM('BS-INPUT'!V54:V60,V53)","v":0},{"$f":"SUM('BS-INPUT'!V54:V60,'BS-INPUT'!V52)-SUM('BS-INPUT'!W54:W60,W53)","v":0},{"$f":"SUM('BS-INPUT'!W54:W60,'BS-INPUT'!W52)-SUM('BS-INPUT'!X54:X60,X53)","v":0},{"$f":"SUM('BS-INPUT'!X54:X60,'BS-INPUT'!X52)-SUM('BS-INPUT'!Y54:Y60,Y53)","v":0},{"$f":"SUM('BS-INPUT'!Y54:Y60,'BS-INPUT'!Y52)-SUM('BS-INPUT'!Z54:Z60,Z53)","v":0},{"$f":"SUM('BS-INPUT'!Z54:Z60,'BS-INPUT'!Z52)-SUM('BS-INPUT'!AA54:AA60,AA53)","v":0},{"$f":"SUM('BS-INPUT'!AA54:AA60,'BS-INPUT'!AA52)-SUM('BS-INPUT'!AB54:AB60,AB53)","v":0},{"$f":"SUM('BS-INPUT'!AB54:AB60,'BS-INPUT'!AB52)-SUM('BS-INPUT'!AC54:AC60,AC53)","v":0},{"$f":"SUM('BS-INPUT'!AC54:AC60,'BS-INPUT'!AC52)-SUM('BS-INPUT'!AD54:AD60,AD53)","v":0},{"$f":"SUM('BS-INPUT'!AD54:AD60,'BS-INPUT'!AD52)-SUM('BS-INPUT'!AE54:AE60,AE53)","v":0},{"$f":"SUM('BS-INPUT'!AE54:AE60,'BS-INPUT'!AE52)-SUM('BS-INPUT'!AF54:AF60,AF53)","v":0}]
["Other "]
["Net Cash From Operating Activities",{"$f":"SUM(B6:B17)","v":158047.56189303432},{"$f":"SUM(C6:C17)","v":2804578.4345268095},4628821.4745789832,4902970.0310739679,4822636.4832871975,4742529.1981575936,4669143.5327585544,4592405.9335067971,4532789.6347517129,4462476.2344326666,4379731.3255778216,4311803.7994350363,4236459.6773618516,4153477.6989600761,4070724.203792539,4013276.7648123726,{"$f":"SUM(R6:R17)","v":3965459.1583189112},{"$f":"SUM(S6:S17)","v":3892626.2070616987},{"$f":"SUM(T6:T17)","v":3806943.5874335477},{"$f":"SUM(U6:U17)","v":3721921.80293414},{"$f":"SUM(V6:V17)","v":3636823.1486754189},{"$f":"SUM(W6:W17)","v":3550937.4205966108},3547271.4517416768,3480841.5775196427,3388511.0822865851,3299925.6088811955,3209638.2438906594,3119984.1500784406,3033885.5931449076,2948962.2671942031]
[" "]
["Financing Activities"]
["Dividends on Common Stock"]
["Change in Common Equity "]
["Change in Preferred Stock",{"$f":"'BS-INPUT'!C46-'BS-INPUT'!B46","v":0},{"$f":"'BS-INPUT'!D46-'BS-INPUT'!C46","v":0},{"$f":"'BS-INPUT'!E46-'BS-INPUT'!D46","v":0},{"$f":"'BS-INPUT'!F46-'BS-INPUT'!E46","v":0},{"$f":"'BS-INPUT'!G46-'BS-INPUT'!F46","v":0},{"$f":"'BS-INPUT'!H46-'BS-INPUT'!G46","v":0},{"$f":"'BS-INPUT'!I46-'BS-INPUT'!H46","v":0},{"$f":"'BS-INPUT'!J46-'BS-INPUT'!I46","v":0},{"$f":"'BS-INPUT'!K46-'BS-INPUT'!J46","v":0},{"$f":"'BS-INPUT'!L46-'BS-INPUT'!K46","v":0},{"$f":"'BS-INPUT'!M46-'BS-INPUT'!L46","v":0},{"$f":"'BS-INPUT'!N46-'BS-INPUT'!M46","v":0},{"$f":"'BS-INPUT'!O46-'BS-INPUT'!N46","v":0},{"$f":"'BS-INPUT'!P46-'BS-INPUT'!O46","v":0},{"$f":"'BS-INPUT'!Q46-'BS-INPUT'!P46","v":0},{"$f":"'BS-INPUT'!R46-'BS-INPUT'!Q46","v":0},{"$f":"'BS-INPUT'!S46-'BS-INPUT'!R46","v":0},{"$f":"'BS-INPUT'!T46-'BS-INPUT'!S46","v":0},{"$f":"'BS-INPUT'!U46-'BS-INPUT'!T46","v":0},{"$f":"'BS-INPUT'!V46-'BS-INPUT'!U46","v":0},{"$f":"'BS-INPUT'!W46-'BS-INPUT'!V46","v":0},{"$f":"'BS-INPUT'!X46-'BS-INPUT'!W46","v":0},{"$f":"'BS-INPUT'!Y46-'BS-INPUT'!X46","v":0},{"$f":"'BS-INPUT'!Z46-'BS-INPUT'!Y46","v":0},{"$f":"'BS-INPUT'!AA46-'BS-INPUT'!Z46","v":0},{"$f":"'BS-INPUT'!AB46-'BS-INPUT'!AA46","v":0},{"$f":"'BS-INPUT'!AC46-'BS-INPUT'!AB46","v":0},{"$f":"'BS-INPUT'!AD46-'BS-INPUT'!AC46","v":0},{"$f":"'BS-INPUT'!AE46-'BS-INPUT'!AD46","v":0},{"$f":"'BS-INPUT'!AF46-'BS-INPUT'!AE46","v":0}]
["Change in LTD",{"$f":"'BS-INPUT'!C47-'BS-INPUT'!B47","v":0},{"$f":"'BS-INPUT'!D47-'BS-INPUT'!C47","v":0},{"$f":"'BS-INPUT'!E47-'BS-INPUT'!D47","v":0},{"$f":"'BS-INPUT'!F47-'BS-INPUT'!E47","v":0},{"$f":"'BS-INPUT'!G47-'BS-INPUT'!F47","v":0},{"$f":"'BS-INPUT'!H47-'BS-INPUT'!G47","v":0},{"$f":"'BS-INPUT'!I47-'BS-INPUT'!H47","v":0},{"$f":"'BS-INPUT'!J47-'BS-INPUT'!I47","v":0},{"$f":"'BS-INPUT'!K47-'BS-INPUT'!J47","v":0},{"$f":"'BS-INPUT'!L47-'BS-INPUT'!K47","v":0},{"$f":"'BS-INPUT'!M47-'BS-INPUT'!L47","v":0},{"$f":"'BS-INPUT'!N47-'BS-INPUT'!M47","v":0},{"$f":"'BS-INPUT'!O47-'BS-INPUT'!N47","v":0},{"$f":"'BS-INPUT'!P47-'BS-INPUT'!O47","v":0},{"$f":"'BS-INPUT'!Q47-'BS-INPUT'!P47","v":0},{"$f":"'BS-INPUT'!R47-'BS-INPUT'!Q47","v":0},{"$f":"'BS-INPUT'!S47-'BS-INPUT'!R47","v":0},{"$f":"'BS-INPUT'!T47-'BS-INPUT'!S47","v":0},{"$f":"'BS-INPUT'!U47-'BS-INPUT'!T47","v":0},{"$f":"'BS-INPUT'!V47-'BS-INPUT'!U47","v":0},{"$f":"'BS-INPUT'!W47-'BS-INPUT'!V47","v":0},{"$f":"'BS-INPUT'!X47-'BS-INPUT'!W47","v":0},{"$f":"'BS-INPUT'!Y47-'BS-INPUT'!X47","v":0},{"$f":"'BS-INPUT'!Z47-'BS-INPUT'!Y47","v":0},{"$f":"'BS-INPUT'!AA47-'BS-INPUT'!Z47","v":0},{"$f":"'BS-INPUT'!AB47-'BS-INPUT'!AA47","v":0},{"$f":"'BS-INPUT'!AC47-'BS-INPUT'!AB47","v":0},{"$f":"'BS-INPUT'!AD47-'BS-INPUT'!AC47","v":0},{"$f":"'BS-INPUT'!AE47-'BS-INPUT'!AD47","v":0},{"$f":"'BS-INPUT'!AF47-'BS-INPUT'!AE47","v":0}]
["Change in STD",{"$f":"'BS-INPUT'!C53-'BS-INPUT'!B53","v":4841952.4381069653},{"$f":"'BS-INPUT'!D53-'BS-INPUT'!C53","v":39195421.565473184},{"$f":"'BS-INPUT'!E53-'BS-INPUT'!D53","v":14371178.525421023},{"$f":"'BS-INPUT'!F53-'BS-INPUT'!E53","v":-4896470.0310739726},{"$f":"'BS-INPUT'!G53-'BS-INPUT'!F53","v":-4822636.4832872003},{"$f":"'BS-INPUT'!H53-'BS-INPUT'!G53","v":-4735649.1981575862},{"$f":"'BS-INPUT'!I53-'BS-INPUT'!H53","v":-4571538.5327585638},{"$f":"'BS-INPUT'!J53-'BS-INPUT'!I53","v":-4585124.9335067943},{"$f":"'BS-INPUT'!K53-'BS-INPUT'!J53","v":-4233678.6347517036},{"$f":"'BS-INPUT'!L53-'BS-INPUT'!K53","v":-4454769.2344326712},{"$f":"'BS-INPUT'!M53-'BS-INPUT'!L53","v":-4379731.3255778216},{"$f":"'BS-INPUT'!N53-'BS-INPUT'!M53","v":-4102945.7994350381},{"$f":"'BS-INPUT'!O53-'BS-INPUT'!N53","v":-4236459.6773618497},{"$f":"'BS-INPUT'!P53-'BS-INPUT'!O53","v":-4144843.6989600807},{"$f":"'BS-INPUT'!Q53-'BS-INPUT'!P53","v":-4070724.2037925404},{"$f":"'BS-INPUT'!R53-'BS-INPUT'!Q53","v":-3660306.7648123698},{"$f":"'BS-INPUT'!S53-'BS-INPUT'!R53","v":-3650203.1583189117},{"$f":"'BS-INPUT'!T53-'BS-INPUT'!S53","v":-3882952.2070617033},{"$f":"'BS-INPUT'!U53-'BS-INPUT'!T53","v":-3806943.5874335496},{"$f":"'BS-INPUT'!V53-'BS-INPUT'!U53","v":-3711681.8029341418},{"$f":"'BS-INPUT'!W53-'BS-INPUT'!V53","v":-3636823.1486754231},{"$f":"'BS-INPUT'!X53-'BS-INPUT'!W53","v":-3550937.420596607},{"$f":"'BS-INPUT'!Y53-'BS-INPUT'!X53","v":-2556257.4517416768},{"$f":"'BS-INPUT'!Z53-'BS-INPUT'!Y53","v":-3480841.5775196478},{"$f":"'BS-INPUT'!AA53-'BS-INPUT'!Z53","v":-3388511.0822865814},{"$f":"'BS-INPUT'!AB53-'BS-INPUT'!AA53","v":-3299925.6088811941},{"$f":"'BS-INPUT'!AC53-'BS-INPUT'!AB53","v":-3209638.243890658},{"$f":"'BS-INPUT'!AD53-'BS-INPUT'!AC53","v":-3119984.1500784382},{"$f":"'BS-INPUT'!AE53-'BS-INPUT'!AD53","v":-3033885.5931449085},{"$f":"'BS-INPUT'!AF53-'BS-INPUT'!AE53","v":-2948962.2671941891}]
["Net Cash From Financing Activities",{"$f":"SUM(B21:B25)","v":4841952.4381069653},{"$f":"SUM(C21:C25)","v":39195421.565473184},14371178.525421023,-4896470.0310739726,-4822636.4832872003,-4735649.1981575862,-4571538.5327585638,-4585124.9335067943,-4233678.6347517036,-4454769.2344326712,-4379731.3255778216,-4102945.7994350381,-4236459.6773618497,-4144843.6989600807,-4070724.2037925404,-3660306.7648123698,-3650203.1583189117,-3882952.2070617033,-3806943.5874335496,-3711681.8029341418,-3636823.1486754231,{"$f":"SUM(W21:W25)","v":-3550937.420596607},-2556257.4517416768,-3480841.5775196478,-3388511.0822865814,-3299925.6088811941,-3209638.243890658,-3119984.1500784382,-3033885.5931449085,-2948962.2671941891]
[" "]
[" "]
["Investing Cash Flows"]
["Construction Expenditures",{"$f":"-'Cash Flow Statement (Results)'!B19","v":-5000000},{"$f":"-'Cash Flow Statement (Results)'!C19","v":-42000000},{"$f":"-'Cash Flow Statement (Results)'!D19","v":-19000000},{"$f":"-'Cash Flow Statement (Results)'!E19","v":-6500},{"$f":"-'Cash Flow Statement (Results)'!F19","v":0},{"$f":"-'Cash Flow Statement (Results)'!G19","v":-6880},{"$f":"-'Cash Flow Statement (Results)'!H19","v":-97605},{"$f":"-'Cash Flow Statement (Results)'!I19","v":-7281},{"$f":"-'Cash Flow Statement (Results)'!J19","v":-299111},{"$f":"-'Cash Flow Statement (Results)'!K19","v":-7707},{"$f":"-'Cash Flow Statement (Results)'!L19","v":0},{"$f":"-'Cash Flow Statement (Results)'!M19","v":-208858},{"$f":"-'Cash Flow Statement (Results)'!N19","v":0},{"$f":"-'Cash Flow Statement (Results)'!O19","v":-8634},{"$f":"-'Cash Flow Statement (Results)'!P19","v":0},{"$f":"-'Cash Flow Statement (Results)'!Q19","v":-352970},{"$f":"-'Cash Flow Statement (Results)'!R19","v":-315256},{"$f":"-'Cash Flow Statement (Results)'!S19","v":-9674},{"$f":"-'Cash Flow Statement (Results)'!T19","v":0},{"$f":"-'Cash Flow Statement (Results)'!U19","v":-10240},{"$f":"-'Cash Flow Statement (Results)'!V19","v":0},{"$f":"-'Cash Flow Statement (Results)'!W19","v":0},{"$f":"-'Cash Flow Statement (Results)'!X19","v":-991014},{"$f":"-'Cash Flow Statement (Results)'!Y19","v":0},{"$f":"-'Cash Flow Statement (Results)'!Z19","v":0},{"$f":"-'Cash Flow Statement (Results)'!AA19","v":0},{"$f":"-'Cash Flow Statement (Results)'!AB19","v":0},{"$f":"-'Cash Flow Statement (Results)'!AC19","v":0},{"$f":"-'Cash Flow Statement (Results)'!AD19","v":0},{"$f":"-'Cash Flow Statement (Results)'!AE19","v":0}]
["AFUDC Debt"]
["Conservation Expenditures"]
["Total Cash from Investing",{"$f":"SUM(B30:B32)","v":-5000000},{"$f":"SUM(C30:C32)","v":-42000000},-19000000,-6500,0,-6880,-97605,-7281,-299111,-7707,0,-208858,0,-8634,0,-352970,{"$f":"SUM(R30:R32)","v":-315256},{"$f":"SUM(S30:S32)","v":-9674},{"$f":"SUM(T30:T32)","v":0},{"$f":"SUM(U30:U32)","v":-10240},{"$f":"SUM(V30:V32)","v":0},{"$f":"SUM(W30:W32)","v":0},-991014,0,0,0,0,0,0,0]
[" "]
[" "]
["Net Change in Cash",{"$f":"B18+B26+B33","v":0},{"$f":"C18+C26+C33","v":0},{"$f":"D18+D26+D33","v":0},-4.6566128730773926E-9,-2.7939677238464355E-9,7.4505805969238281E-9,-9.3132257461547852E-9,2.7939677238464355E-9,9.3132257461547852E-9,-4.6566128730773926E-9,0,-1.862645149230957E-9,1.862645149230957E-9,-4.6566128730773926E-9,-1.3969838619232178E-9,2.7939677238464355E-9,{"$f":"R18+R26+R33","v":-4.6566128730773926E-10},{"$f":"S18+S26+S33","v":-4.6566128730773926E-9},{"$f":"T18+T26+T33","v":-1.862645149230957E-9},{"$f":"U18+U26+U33","v":-1.862645149230957E-9},{"$f":"V18+V26+V33","v":-4.1909515857696533E-9},{"$f":"W18+W26+W33","v":3.7252902984619141E-9},0,-5.1222741603851318E-9,3.7252902984619141E-9,1.3969838619232178E-9,1.3969838619232178E-9,2.3283064365386963E-9,-9.3132257461547852E-10,1.3969838619232178E-8]

{"sheet":"Summary - Print","index":3,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[8,1,8,8]]}
[]
["Summary of Results",null,null,null,null,null,null,null,"Appendix E.2"]
[{"$f":"'Assumptions (Input)'!B1","v":"Puyallup Service Center - Design-bid-build"}]
[]
["Time Horizon",{"$f":"Term&\" Years\"","v":"30 Years"}]
["Present Value of Regulated Revenues ",{"$f":"+'Summary of Results'!D22","v":77315505.688729987}]
["Levelized Revenue Requirement ",{"$f":"-PMT(WACC,Term,B6,)","v":6537702.6699069664}]
["Present Value of EBITDA",{"$f":"NPV(WACC,'Income Statement (Results)'!C46:AE46)+'Income Statement (Results)'!B46","v":52096444.558475316}]
[null,"Financial Metrics"]
[null,"PV",{"$f":"Start_Year","v":2020},{"$f":"C10+1","v":2021},{"$f":"D10+1","v":2022},2023,2024,2025,"Total"]
[]
["O&M ",{"$f":"NPV(WACC,D12:H12)+C12","v":1057753.385454912},{"$f":"'Income Statement (Results)'!B15","v":0},{"$f":"'Income Statement (Results)'!C15","v":139898.54368932039},{"$f":"'Income Statement (Results)'!D15","v":288191},{"$f":"'Income Statement (Results)'!E15","v":294741},{"$f":"'Income Statement (Results)'!F15","v":301477},{"$f":"'Income Statement (Results)'!G15","v":308390},{"$f":"SUM(C12:H12)","v":1332697.5436893203}]
["Capital",{"$f":"NPV(WACC,D13:H13)+C13","v":60530254.386274911},{"$f":"'Cash Flow Statement (Results)'!B19","v":5000000},{"$f":"'Cash Flow Statement (Results)'!C19","v":42000000},{"$f":"'Cash Flow Statement (Results)'!D19","v":19000000},{"$f":"'Cash Flow Statement (Results)'!E19","v":6500},{"$f":"'Cash Flow Statement (Results)'!F19","v":0},{"$f":"'Cash Flow Statement (Results)'!G19","v":6880},{"$f":"SUM(C13:H13)","v":66013380}]
["Revenue Requirement (Cost to Customers)",{"$f":"NPV(WACC,D14:H14)+C14","v":28081687.698295355},{"$f":"'Revenue Requirement'!B15","v":238959.53848485139},{"$f":"'Revenue Requirement'!C15","v":4636856.8115135944},{"$f":"'Revenue Requirement'!D15","v":7422704.6111335745},{"$f":"'Revenue Requirement'!E15","v":7723208.6713798521},{"$f":"'Revenue Requirement'!F15","v":7590345.8629319426},{"$f":"'Revenue Requirement'!G15","v":7458088.5443098042},35070164.039753616]
["Operating Income",null,{"$f":"'Income Statement (Results)'!B26","v":186092.3748969445},{"$f":"'Income Statement (Results)'!C26","v":3516451.749793889},{"$f":"'Income Statement (Results)'!D26","v":4912177.2144842222},{"$f":"'Income Statement (Results)'!E26","v":4822159.6008146666},{"$f":"'Income Statement (Results)'!F26","v":4706439.8832511874},{"$f":"'Income Statement (Results)'!G26","v":4591217.8977469997},22734538.720987909]
["Ratebase",null,{"$f":"'Income Statement (Results)'!B36","v":2485755.7407407407},{"$f":"'Income Statement (Results)'!C36","v":46971511.481481478},{"$f":"'Income Statement (Results)'!D36","v":65615115.703703701},{"$f":"'Income Statement (Results)'!E36","v":64412692.444444448},{"$f":"'Income Statement (Results)'!F36","v":62866949.625},{"$f":"'Income Statement (Results)'!G36","v":61327855.333333328}]
["Return on Ratebase (Op Inc/Ratebase)",null,{"$f":"IFERROR(C15/C16,\"\")","v":7.4863500000000027E-2},{"$f":"IFERROR(D15/D16,\"\")","v":7.4863500000000013E-2},7.4863499999999999E-2,7.4863499999999999E-2,7.4863499999999999E-2,7.4863499999999999E-2]
["Project Net Cash Flow",{"$f":"NPV(WACC,D18:H18)+C18","v":-42889701.174233183},{"$f":"'Cash Flow Statement (Results)'!B25","v":-4841952.4381069653},{"$f":"'Cash Flow Statement (Results)'!C25","v":-39195421.565473191},{"$f":"'Cash Flow Statement (Results)'!D25","v":-14371178.525421016},{"$f":"'Cash Flow Statement (Results)'!E25","v":4896470.0310739679},{"$f":"'Cash Flow Statement (Results)'!F25","v":4822636.4832871966},{"$f":"'Cash Flow Statement (Results)'!G25","v":4735649.1981575927},{"$f":"SUM(C18:H18)","v":-43953796.81648241}]
["EBITDA",{"$f":"NPV(WACC,D19:H19)+C19","v":18928586.958551157},{"$f":"'Income Statement (Results)'!B46","v":163971.79021917493},{"$f":"'Income Statement (Results)'!C46","v":3013211.8598570088},{"$f":"'Income Statement (Results)'!D46","v":4971951.0320346933},{"$f":"'Income Statement (Results)'!E46","v":5263441.7390154703},{"$f":"'Income Statement (Results)'!F46","v":5173504.9628335964},{"$f":"'Income Statement (Results)'!G46","v":5083806.4409774961},{"$f":"SUM(C19:H19)","v":23669887.824937437}]

{"sheet":"Assumptions (Input)","index":4,"n_rows":41,"n_cols":31,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Building or Location","Puyallup Service Center - Design-bid-build"]
["Scenario Title","Design-Bid-Build"]
["Base Year",2020]
["Forecast Period",30]
["FIT Tax Rate",0.21]
["Levy Rate",1.2E-2]
["PropertyTax Rate",6.7999999999999996E-3]
["Revenue Taxes",3.8730000000000001E-2]
["Construction Period Interest",{"$f":"WACC","v":7.4863499999999999E-2}]
["Insurance",6.9999999999999999E-4]
["O&M Inflation",0,"Escalated in source file"]
["Capital Inflation",0,"Escalated in source file"]
["Regulated Scenario","Yes",{"$f":"IF(Requlated_scenario=\"yes\",1,0)","v":1}]
["AFUDC","Yes"]
["Imputed Debt Rate",0]
["Capacity Factor",0]
["Risk Factor",0]
[]
[null,{"$f":"B3","v":2020},{"$f":"+B19+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Rate Case","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[]
["Rate Case Lag (yrs)",2,"use 0 years for perfect regulation or new resources, use 2 yrs for T&D programs"]
[]
["Capital Structure"]
[]
[null,null,"Cost","WACC"]
["Long Term Debt",0.51500000000000001,5.5899999999999998E-2,{"$f":"B27*C27","v":2.8788500000000002E-2}]
["Short Term Debt",0,0,{"$f":"B28*C28","v":0}]
["Preferred",null,null,0]
["Common",0.48499999999999999,9.5000000000000001E-2,4.6074999999999998E-2]
["Total",{"$f":"SUM(B27:B30)","v":1},null,{"$f":"SUM(D27:D30)","v":7.4863499999999999E-2}]
[]
[null,"Structure","Cost","After-Tax"]
["Long Term Debt",0.51500000000000001,5.5899999999999998E-2,{"$f":"(1-FIT_Tax_Rate)*C34*B34","v":2.2742914999999999E-2}]
["Short Term Debt",0,0,{"$f":"(1-FIT_Tax_Rate)*C35*B35","v":0}]
["Preferred",null,null,{"$f":"B36*C36","v":0}]
["Common",0.48499999999999999,9.5000000000000001E-2,{"$f":"B37*C37","v":4.6074999999999998E-2}]
["Total",{"$f":"SUM(B34:B37)","v":1},null,{"$f":"SUM(D34:D37)","v":6.8817914999999993E-2}]
[]
[]
["Pre-tax Return",null,null,{"$f":"After_Tax_Cash_Discount/(1-FIT_Tax_Rate)","v":8.7111284810126574E-2}]

{"sheet":"Summary of Results","index":5,"n_rows":36,"n_cols":44,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Assumptions (Input)'!B1","v":"Puyallup Service Center - Design-bid-build"}]
[]
["Capital Structure"]
[null,"Structure","Cost","WACC"]
[{"$f":"'Assumptions (Input)'!A27","v":"Long Term Debt"},{"$f":"'Assumptions (Input)'!B27","v":0.51500000000000001},{"$f":"'Assumptions (Input)'!C27","v":5.5899999999999998E-2},{"$f":"B5*C5","v":2.8788500000000002E-2}]
[{"$f":"'Assumptions (Input)'!A28","v":"Short Term Debt"},{"$f":"'Assumptions (Input)'!B28","v":0},{"$f":"'Assumptions (Input)'!C28","v":0},{"$f":"B6*C6","v":0}]
[{"$f":"'Assumptions (Input)'!A29","v":"Preferred"},{"$f":"'Assumptions (Input)'!B29","v":0},{"$f":"'Assumptions (Input)'!C29","v":0},{"$f":"B7*C7","v":0}]
[{"$f":"'Assumptions (Input)'!A30","v":"Common"},{"$f":"'Assumptions (Input)'!B30","v":0.48499999999999999},{"$f":"'Assumptions (Input)'!C30","v":9.5000000000000001E-2},{"$f":"B8*C8","v":4.6074999999999998E-2}]
[{"$f":"'Assumptions (Input)'!A31","v":"Total"},{"$f":"'Assumptions (Input)'!B31","v":1},null,{"$f":"SUM(D5:D8)","v":7.4863499999999999E-2}]
[]
["After-Tax Cost of Capital",null,null,{"$f":"SUM(D5:D6)*(1-FIT_Tax_Rate)+SUM(D7:D8)","v":6.8817915000000007E-2}]
[]
[null,null,null,null,{"$f":"Start_Year","v":2020},{"$f":"'Income Statement (Results)'!C8","v":2021},{"$f":"'Income Statement (Results)'!D8","v":2022},{"$f":"'Income Statement (Results)'!E8","v":2023},{"$f":"'Income Statement (Results)'!F8","v":2024},{"$f":"'Income Statement (Results)'!G8","v":2025},{"$f":"'Income Statement (Results)'!H8","v":2026},{"$f":"'Income Statement (Results)'!I8","v":2027},{"$f":"'Income Statement (Results)'!J8","v":2028},{"$f":"'Income Statement (Results)'!K8","v":2029},{"$f":"'Income Statement (Results)'!L8","v":2030},{"$f":"'Income Statement (Results)'!M8","v":2031},{"$f":"'Income Statement (Results)'!N8","v":2032},{"$f":"'Income Statement (Results)'!O8","v":2033},{"$f":"'Income Statement (Results)'!P8","v":2034},{"$f":"'Income Statement (Results)'!Q8","v":2035},{"$f":"'Income Statement (Results)'!R8","v":2036},{"$f":"'Income Statement (Results)'!S8","v":2037},{"$f":"'Income Statement (Results)'!T8","v":2038},{"$f":"'Income Statement (Results)'!U8","v":2039},{"$f":"'Income Statement (Results)'!V8","v":2040},{"$f":"'Income Statement (Results)'!W8","v":2041},{"$f":"'Income Statement (Results)'!X8","v":2042},{"$f":"'Income Statement (Results)'!Y8","v":2043},{"$f":"'Income Statement (Results)'!Z8","v":2044},{"$f":"'Income Statement (Results)'!AA8","v":2045},{"$f":"'Income Statement (Results)'!AB8","v":2046},{"$f":"'Income Statement (Results)'!AC8","v":2047},{"$f":"'Income Statement (Results)'!AD8","v":2048},{"$f":"'Income Statement (Results)'!AE8","v":2049},{"$f":"'Income Statement (Results)'!AF8","v":0},{"$f":"'Income Statement (Results)'!AG8","v":0},{"$f":"'Income Statement (Results)'!AH8","v":0},{"$f":"'Income Statement (Results)'!AI8","v":0},{"$f":"'Income Statement (Results)'!AJ8","v":0},{"$f":"'Income Statement (Results)'!AK8","v":0},{"$f":"'Income Statement (Results)'!AL8","v":0},{"$f":"'Income Statement (Results)'!AM8","v":0},{"$f":"'Income Statement (Results)'!AN8","v":0},{"$f":"'Income Statement (Results)'!AO8","v":0}]
["Requlated Revenues",null,null,null,{"$f":"IF(E$13-$E$13+1<=Term,'Income Statement (Results)'!B10,0)","v":249088.15354842006},{"$f":"IF(F$13-$E$13+1<=Term,'Income Statement (Results)'!C10,0)","v":4725087.6047634473},{"$f":"IF(G$13-$E$13+1<=Term,'Income Statement (Results)'!D10,0)","v":7490807.3595043719},{"$f":"IF(H$13-$E$13+1<=Term,'Income Statement (Results)'!E10,0)","v":7764850.890855181},{"$f":"IF(I$13-$E$13+1<=Term,'Income Statement (Results)'!F10,0)","v":7632005.3913186826},{"$f":"IF(J$13-$E$13+1<=Term,'Income Statement (Results)'!G10,0)","v":7499796.5837373091},{"$f":"IF(K$13-$E$13+1<=Term,'Income Statement (Results)'!H10,0)","v":7377352.5928360661},{"$f":"IF(L$13-$E$13+1<=Term,'Income Statement (Results)'!I10,0)","v":7248722.1979734367},{"$f":"IF(M$13-$E$13+1<=Term,'Income Statement (Results)'!J10,0)","v":7146756.4575471403},{"$f":"IF(N$13-$E$13+1<=Term,'Income Statement (Results)'!K10,0)","v":7024525.4483163431},{"$f":"IF(O$13-$E$13+1<=Term,'Income Statement (Results)'!L10,0)","v":6890225.2102859588},{"$f":"IF(P$13-$E$13+1<=Term,'Income Statement (Results)'!M10,0)","v":6777556.9676999394},{"$f":"IF(Q$13-$E$13+1<=Term,'Income Statement (Results)'!N10,0)","v":6650648.4554510796},{"$f":"IF(R$13-$E$13+1<=Term,'Income Statement (Results)'!O10,0)","v":6516833.6087104864},{"$f":"IF(S$13-$E$13+1<=Term,'Income Statement (Results)'!P10,0)","v":6383036.1905113878},{"$f":"IF(T$13-$E$13+1<=Term,'Income Statement (Results)'!Q10,0)","v":6285815.5196288256},{"$f":"IF(U$13-$E$13+1<=Term,'Income Statement (Results)'!R10,0)","v":6196610.378998247},{"$f":"IF(V$13-$E$13+1<=Term,'Income Statement (Results)'!S10,0)","v":6072776.38636526},{"$f":"IF(W$13-$E$13+1<=Term,'Income Statement (Results)'!T10,0)","v":5936396.4326044377},{"$f":"IF(X$13-$E$13+1<=Term,'Income Statement (Results)'!U10,0)","v":5801290.218077152},{"$f":"IF(Y$13-$E$13+1<=Term,'Income Statement (Results)'!V10,0)","v":5666049.5251569869},{"$f":"IF(Z$13-$E$13+1<=Term,'Income Statement (Results)'!W10,0)","v":5530636.1738910163},{"$f":"IF(AA$13-$E$13+1<=Term,'Income Statement (Results)'!X10,0)","v":5514657.9421896292},{"$f":"IF(AB$13-$E$13+1<=Term,'Income Statement (Results)'!Y10,0)","v":5396009.8553212332},{"$f":"IF(AC$13-$E$13+1<=Term,'Income Statement (Results)'!Z10,0)","v":5258136.5062465435},{"$f":"IF(AD$13-$E$13+1<=Term,'Income Statement (Results)'!AA10,0)","v":5123088.4100950891},{"$f":"IF(AE$13-$E$13+1<=Term,'Income Statement (Results)'!AB10,0)","v":4987794.5416552145},{"$f":"IF(AF$13-$E$13+1<=Term,'Income Statement (Results)'!AC10,0)","v":4853616.169323165},{"$f":"IF(AG$13-$E$13+1<=Term,'Income Statement (Results)'!AD10,0)","v":4722082.8366389824},{"$f":"IF(AH$13-$E$13+1<=Term,'Income Statement (Results)'!AE10,0)","v":4591745.6554877749},{"$f":"IF(AI$13-$E$13+1<=Term,'Income Statement (Results)'!AF10,0)","v":0},{"$f":"IF(AJ$13-$E$13+1<=Term,'Income Statement (Results)'!AG10,0)","v":0},{"$f":"IF(AK$13-$E$13+1<=Term,'Income Statement (Results)'!AH10,0)","v":0},{"$f":"IF(AL$13-$E$13+1<=Term,'Income Statement (Results)'!AI10,0)","v":0},{"$f":"IF(AM$13-$E$13+1<=Term,'Income Statement (Results)'!AJ10,0)","v":0},{"$f":"IF(AN$13-$E$13+1<=Term,'Income Statement (Results)'!AK10,0)","v":0},{"$f":"IF(AO$13-$E$13+1<=Term,'Income Statement (Results)'!AL10,0)","v":0},{"$f":"IF(AP$13-$E$13+1<=Term,'Income Statement (Results)'!AM10,0)","v":0},{"$f":"IF(AQ$13-$E$13+1<=Term,'Income Statement (Results)'!AN10,0)","v":0},{"$f":"IF(AR$13-$E$13+1<=Term,'Income Statement (Results)'!AO10,0)","v":0}]
["Unrequlated Revenues",null,null,null,{"$f":"IF(E$13-$E$13+1<=$E$20,'Income Statement (Results)'!B11,0)","v":0},{"$f":"IF(F$13-$E$13+1<=$E$20,'Income Statement (Results)'!C11,0)","v":0},{"$f":"IF(G$13-$E$13+1<=$E$20,'Income Statement (Results)'!D11,0)","v":0},{"$f":"IF(H$13-$E$13+1<=$E$20,'Income Statement (Results)'!E11,0)","v":0},{"$f":"IF(I$13-$E$13+1<=$E$20,'Income Statement (Results)'!F11,0)","v":0},{"$f":"IF(J$13-$E$13+1<=$E$20,'Income Statement (Results)'!G11,0)","v":0},{"$f":"IF(K$13-$E$13+1<=$E$20,'Income Statement (Results)'!H11,0)","v":0},{"$f":"IF(L$13-$E$13+1<=$E$20,'Income Statement (Results)'!I11,0)","v":0},{"$f":"IF(M$13-$E$13+1<=$E$20,'Income Statement (Results)'!J11,0)","v":0},{"$f":"IF(N$13-$E$13+1<=$E$20,'Income Statement (Results)'!K11,0)","v":0},{"$f":"IF(O$13-$E$13+1<=$E$20,'Income Statement (Results)'!L11,0)","v":0},{"$f":"IF(P$13-$E$13+1<=$E$20,'Income Statement (Results)'!M11,0)","v":0},{"$f":"IF(Q$13-$E$13+1<=$E$20,'Income Statement (Results)'!N11,0)","v":0},{"$f":"IF(R$13-$E$13+1<=$E$20,'Income Statement (Results)'!O11,0)","v":0},{"$f":"IF(S$13-$E$13+1<=$E$20,'Income Statement (Results)'!P11,0)","v":0},{"$f":"IF(T$13-$E$13+1<=$E$20,'Income Statement (Results)'!Q11,0)","v":0},{"$f":"IF(U$13-$E$13+1<=$E$20,'Income Statement (Results)'!R11,0)","v":0},{"$f":"IF(V$13-$E$13+1<=$E$20,'Income Statement (Results)'!S11,0)","v":0},{"$f":"IF(W$13-$E$13+1<=$E$20,'Income Statement (Results)'!T11,0)","v":0},{"$f":"IF(X$13-$E$13+1<=$E$20,'Income Statement (Results)'!U11,0)","v":0},{"$f":"IF(Y$13-$E$13+1<=$E$20,'Income Statement (Results)'!V11,0)","v":0},{"$f":"IF(Z$13-$E$13+1<=$E$20,'Income Statement (Results)'!W11,0)","v":0},{"$f":"IF(AA$13-$E$13+1<=$E$20,'Income Statement (Results)'!X11,0)","v":0},{"$f":"IF(AB$13-$E$13+1<=$E$20,'Income Statement (Results)'!Y11,0)","v":0},{"$f":"IF(AC$13-$E$13+1<=$E$20,'Income Statement (Results)'!Z11,0)","v":0},{"$f":"IF(AD$13-$E$13+1<=$E$20,'Income Statement (Results)'!AA11,0)","v":0},{"$f":"IF(AE$13-$E$13+1<=$E$20,'Income Statement (Results)'!AB11,0)","v":0},{"$f":"IF(AF$13-$E$13+1<=$E$20,'Income Statement (Results)'!AC11,0)","v":0},{"$f":"IF(AG$13-$E$13+1<=$E$20,'Income Statement (Results)'!AD11,0)","v":0},{"$f":"IF(AH$13-$E$13+1<=$E$20,'Income Statement (Results)'!AE11,0)","v":0},{"$f":"IF(AI$13-$E$13+1<=$E$20,'Income Statement (Results)'!AF11,0)","v":0},{"$f":"IF(AJ$13-$E$13+1<=$E$20,'Income Statement (Results)'!AG11,0)","v":0},{"$f":"IF(AK$13-$E$13+1<=$E$20,'Income Statement (Results)'!AH11,0)","v":0},{"$f":"IF(AL$13-$E$13+1<=$E$20,'Income Statement (Results)'!AI11,0)","v":0},{"$f":"IF(AM$13-$E$13+1<=$E$20,'Income Statement (Results)'!AJ11,0)","v":0},{"$f":"IF(AN$13-$E$13+1<=$E$20,'Income Statement (Results)'!AK11,0)","v":0},{"$f":"IF(AO$13-$E$13+1<=$E$20,'Income Statement (Results)'!AL11,0)","v":0},{"$f":"IF(AP$13-$E$13+1<=$E$20,'Income Statement (Results)'!AM11,0)","v":0},{"$f":"IF(AQ$13-$E$13+1<=$E$20,'Income Statement (Results)'!AN11,0)","v":0},{"$f":"IF(AR$13-$E$13+1<=$E$20,'Income Statement (Results)'!AO11,0)","v":0}]
["Capital Investments (Nominal)",null,null,null,{"$f":"IF(E$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!B19,0)","v":5000000},{"$f":"IF(F$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!C19,0)","v":42000000},{"$f":"IF(G$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!D19,0)","v":19000000},{"$f":"IF(H$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!E19,0)","v":6500},{"$f":"IF(I$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!F19,0)","v":0},{"$f":"IF(J$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!G19,0)","v":6880},{"$f":"IF(K$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!H19,0)","v":97605},{"$f":"IF(L$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!I19,0)","v":7281},{"$f":"IF(M$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!J19,0)","v":299111},{"$f":"IF(N$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!K19,0)","v":7707},{"$f":"IF(O$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!L19,0)","v":0},{"$f":"IF(P$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!M19,0)","v":208858},{"$f":"IF(Q$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!N19,0)","v":0},{"$f":"IF(R$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!O19,0)","v":8634},{"$f":"IF(S$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!P19,0)","v":0},{"$f":"IF(T$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!Q19,0)","v":352970},{"$f":"IF(U$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!R19,0)","v":315256},{"$f":"IF(V$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!S19,0)","v":9674},{"$f":"IF(W$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!T19,0)","v":0},{"$f":"IF(X$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!U19,0)","v":10240},{"$f":"IF(Y$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!V19,0)","v":0},{"$f":"IF(Z$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!W19,0)","v":0},{"$f":"IF(AA$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!X19,0)","v":991014},{"$f":"IF(AB$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!Y19,0)","v":0},{"$f":"IF(AC$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!Z19,0)","v":0},{"$f":"IF(AD$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AA19,0)","v":0},{"$f":"IF(AE$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AB19,0)","v":0},{"$f":"IF(AF$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AC19,0)","v":0},{"$f":"IF(AG$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AD19,0)","v":0},{"$f":"IF(AH$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AE19,0)","v":0},{"$f":"IF(AI$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AF19,0)","v":0},{"$f":"IF(AJ$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AG19,0)","v":0},{"$f":"IF(AK$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AH19,0)","v":0},{"$f":"IF(AL$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AI19,0)","v":0},{"$f":"IF(AM$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AJ19,0)","v":0},{"$f":"IF(AN$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AK19,0)","v":0},{"$f":"IF(AO$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AL19,0)","v":0},{"$f":"IF(AP$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AM19,0)","v":0},{"$f":"IF(AQ$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AN19,0)","v":0},{"$f":"IF(AR$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AO19,0)","v":0}]
["Cash Flow (Nominal)",null,null,{"$f":"NPV(After_Tax_Cash_Discount,F17:AR17)+E17","v":-10101278.101072323},{"$f":"IF(E$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!B25,0)","v":-4841952.4381069653},{"$f":"IF(F$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!C25,0)","v":-39195421.565473191},{"$f":"IF(G$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!D25,0)","v":-14371178.525421016},{"$f":"IF(H$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!E25,0)","v":4896470.0310739679},{"$f":"IF(I$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!F25,0)","v":4822636.4832871966},{"$f":"IF(J$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!G25,0)","v":4735649.1981575927},{"$f":"IF(K$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!H25,0)","v":4571538.5327585544},{"$f":"IF(L$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!I25,0)","v":4585124.9335067971},{"$f":"IF(M$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!J25,0)","v":4233678.6347517138},{"$f":"IF(N$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!K25,0)","v":4454769.2344326666},{"$f":"IF(O$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!L25,0)","v":4379731.3255778225},{"$f":"IF(P$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!M25,0)","v":4102945.7994350363},{"$f":"IF(Q$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!N25,0)","v":4236459.6773618516},{"$f":"IF(R$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!O25,0)","v":4144843.6989600756},{"$f":"IF(S$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!P25,0)","v":4070724.203792539},{"$f":"IF(T$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!Q25,0)","v":3660306.7648123722},{"$f":"IF(U$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!R25,0)","v":3650203.1583189112},{"$f":"IF(V$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!S25,0)","v":3882952.2070616987},{"$f":"IF(W$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!T25,0)","v":3806943.5874335477},{"$f":"IF(X$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!U25,0)","v":3711681.8029341404},{"$f":"IF(Y$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!V25,0)","v":3636823.148675418},{"$f":"IF(Z$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!W25,0)","v":3550937.4205966122},{"$f":"IF(AA$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!X25,0)","v":2556257.4517416758},{"$f":"IF(AB$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!Y25,0)","v":3480841.5775196417},{"$f":"IF(AC$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!Z25,0)","v":3388511.0822865851},{"$f":"IF(AD$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AA25,0)","v":3299925.6088811951},{"$f":"IF(AE$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AB25,0)","v":3209638.2438906594},{"$f":"IF(AF$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AC25,0)","v":3119984.1500784401},{"$f":"IF(AG$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AD25,0)","v":3033885.5931449076},{"$f":"IF(AH$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AE25,0)","v":2948962.2671942031},{"$f":"IF(AI$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AF25,0)","v":0},{"$f":"IF(AJ$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AG25,0)","v":0},{"$f":"IF(AK$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AH25,0)","v":0},{"$f":"IF(AL$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AI25,0)","v":0},{"$f":"IF(AM$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AJ25,0)","v":0},{"$f":"IF(AN$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AK25,0)","v":0},{"$f":"IF(AO$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AL25,0)","v":0},{"$f":"IF(AP$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AM25,0)","v":0},{"$f":"IF(AQ$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AN25,0)","v":0},{"$f":"IF(AR$13-$E$13+1<=Term,'Cash Flow Statement (Results)'!AO25,0)","v":0}]
["Payback Period",null,null,{"$f":"IF(D17>=0,SUM(E18:AH18),\"No Payback\")","v":"No Payback"},{"$f":"IF(E17>=0,0,1)","v":1},{"$f":"IF(F17>=0,0,1)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Present Value Revenue Requirement",null,null,{"$f":"NPV(WACC,F14:AR14)+E14","v":77315505.688729987}]
["Present Value of Unregulated Revenues",null,null,{"$f":"NPV($D$9,F15:X15)+E15","v":0}]
["Present Value of Total Revenues",null,null,{"$f":"SUM(D20:D21)","v":77315505.688729987}]
[]
["Levelized Revenue Requirement (Reg)",null,null,{"$f":"-PMT(WACC,Term,D20,,1)","v":6082356.1967700701}]
[]
["Levelized Revenue Requirement (UnR)",null,null,{"$f":"-PMT($D$9,Term,D21,,1)","v":0}]
[]
["PV (WACC) of Capitalized Investment",null,null,{"$f":"NPV(WACC,F16:AR16)+E16","v":61294333.796582796}]
[]
["Capital Recovery Factor (Reg)",null,null,{"$f":"D24/D22","v":7.8669293340167271E-2}]
[]
["Capital Recovery Factor (UnR)",null,null,{"$f":"+D26/D22","v":0}]
[]
["Levelized Fixed Charge Rate (Reg)",null,null,{"$f":"D24/D28","v":9.9231948860975569E-2}]
[]
["Levelized Fixed Charge Rate (UnR)",null,null,{"$f":"+D26/D28","v":0}]

{"sheet":"Income Statement (Results)","index":6,"n_rows":56,"n_cols":31,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Start_Year","v":2020},{"$f":"B8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
["Regulated Revenues",{"$f":"IF('Assumptions (Input)'!B20=\"yes\",((('Plant(Input)'!C$53*WACC)+(B$16+B$17+B$15+B$20)*(1-FIT_Tax_Rate)-(B$30+'Plant(Input)'!C$44)*FIT_Tax_Rate+'Income Statement (Results)'!B$18+'Income Statement (Results)'!B$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!B26","v":249088.15354842006},{"$f":"IF('Assumptions (Input)'!C20=\"yes\",((('Plant(Input)'!D$53*WACC)+(C$16+C$17+C$15+C$20)*(1-FIT_Tax_Rate)-(C$30+'Plant(Input)'!D$44)*FIT_Tax_Rate+'Income Statement (Results)'!C$18+'Income Statement (Results)'!C$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!C26","v":4725087.6047634473},{"$f":"IF('Assumptions (Input)'!D20=\"yes\",((('Plant(Input)'!E$53*WACC)+(D$16+D$17+D$15+D$20)*(1-FIT_Tax_Rate)-(D$30+'Plant(Input)'!E$44)*FIT_Tax_Rate+'Income Statement (Results)'!D$18+'Income Statement (Results)'!D$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!D26","v":7490807.3595043719},{"$f":"IF('Assumptions (Input)'!E20=\"yes\",((('Plant(Input)'!F$53*WACC)+(E$16+E$17+E$15+E$20)*(1-FIT_Tax_Rate)-(E$30+'Plant(Input)'!F$44)*FIT_Tax_Rate+'Income Statement (Results)'!E$18+'Income Statement (Results)'!E$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!E26","v":7764850.890855181},{"$f":"IF('Assumptions (Input)'!F20=\"yes\",((('Plant(Input)'!G$53*WACC)+(F$16+F$17+F$15+F$20)*(1-FIT_Tax_Rate)-(F$30+'Plant(Input)'!G$44)*FIT_Tax_Rate+'Income Statement (Results)'!F$18+'Income Statement (Results)'!F$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!F26","v":7632005.3913186826},{"$f":"IF('Assumptions (Input)'!G20=\"yes\",((('Plant(Input)'!H$53*WACC)+(G$16+G$17+G$15+G$20)*(1-FIT_Tax_Rate)-(G$30+'Plant(Input)'!H$44)*FIT_Tax_Rate+'Income Statement (Results)'!G$18+'Income Statement (Results)'!G$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!G26","v":7499796.5837373091},{"$f":"IF('Assumptions (Input)'!H20=\"yes\",((('Plant(Input)'!I$53*WACC)+(H$16+H$17+H$15+H$20)*(1-FIT_Tax_Rate)-(H$30+'Plant(Input)'!I$44)*FIT_Tax_Rate+'Income Statement (Results)'!H$18+'Income Statement (Results)'!H$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!H26","v":7377352.5928360661},{"$f":"IF('Assumptions (Input)'!I20=\"yes\",((('Plant(Input)'!J$53*WACC)+(I$16+I$17+I$15+I$20)*(1-FIT_Tax_Rate)-(I$30+'Plant(Input)'!J$44)*FIT_Tax_Rate+'Income Statement (Results)'!I$18+'Income Statement (Results)'!I$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!I26","v":7248722.1979734367},{"$f":"IF('Assumptions (Input)'!J20=\"yes\",((('Plant(Input)'!K$53*WACC)+(J$16+J$17+J$15+J$20)*(1-FIT_Tax_Rate)-(J$30+'Plant(Input)'!K$44)*FIT_Tax_Rate+'Income Statement (Results)'!J$18+'Income Statement (Results)'!J$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!J26","v":7146756.4575471403},{"$f":"IF('Assumptions (Input)'!K20=\"yes\",((('Plant(Input)'!L$53*WACC)+(K$16+K$17+K$15+K$20)*(1-FIT_Tax_Rate)-(K$30+'Plant(Input)'!L$44)*FIT_Tax_Rate+'Income Statement (Results)'!K$18+'Income Statement (Results)'!K$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!K26","v":7024525.4483163431},{"$f":"IF('Assumptions (Input)'!L20=\"yes\",((('Plant(Input)'!M$53*WACC)+(L$16+L$17+L$15+L$20)*(1-FIT_Tax_Rate)-(L$30+'Plant(Input)'!M$44)*FIT_Tax_Rate+'Income Statement (Results)'!L$18+'Income Statement (Results)'!L$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!L26","v":6890225.2102859588},{"$f":"IF('Assumptions (Input)'!M20=\"yes\",((('Plant(Input)'!N$53*WACC)+(M$16+M$17+M$15+M$20)*(1-FIT_Tax_Rate)-(M$30+'Plant(Input)'!N$44)*FIT_Tax_Rate+'Income Statement (Results)'!M$18+'Income Statement (Results)'!M$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!M26","v":6777556.9676999394},{"$f":"IF('Assumptions (Input)'!N20=\"yes\",((('Plant(Input)'!O$53*WACC)+(N$16+N$17+N$15+N$20)*(1-FIT_Tax_Rate)-(N$30+'Plant(Input)'!O$44)*FIT_Tax_Rate+'Income Statement (Results)'!N$18+'Income Statement (Results)'!N$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!N26","v":6650648.4554510796},{"$f":"IF('Assumptions (Input)'!O20=\"yes\",((('Plant(Input)'!P$53*WACC)+(O$16+O$17+O$15+O$20)*(1-FIT_Tax_Rate)-(O$30+'Plant(Input)'!P$44)*FIT_Tax_Rate+'Income Statement (Results)'!O$18+'Income Statement (Results)'!O$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!O26","v":6516833.6087104864},{"$f":"IF('Assumptions (Input)'!P20=\"yes\",((('Plant(Input)'!Q$53*WACC)+(P$16+P$17+P$15+P$20)*(1-FIT_Tax_Rate)-(P$30+'Plant(Input)'!Q$44)*FIT_Tax_Rate+'Income Statement (Results)'!P$18+'Income Statement (Results)'!P$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!P26","v":6383036.1905113878},{"$f":"IF('Assumptions (Input)'!Q20=\"yes\",((('Plant(Input)'!R$53*WACC)+(Q$16+Q$17+Q$15+Q$20)*(1-FIT_Tax_Rate)-(Q$30+'Plant(Input)'!R$44)*FIT_Tax_Rate+'Income Statement (Results)'!Q$18+'Income Statement (Results)'!Q$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!Q26","v":6285815.5196288256},{"$f":"IF('Assumptions (Input)'!R20=\"yes\",((('Plant(Input)'!S$53*WACC)+(R$16+R$17+R$15+R$20)*(1-FIT_Tax_Rate)-(R$30+'Plant(Input)'!S$44)*FIT_Tax_Rate+'Income Statement (Results)'!R$18+'Income Statement (Results)'!R$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!R26","v":6196610.378998247},{"$f":"IF('Assumptions (Input)'!S20=\"yes\",((('Plant(Input)'!T$53*WACC)+(S$16+S$17+S$15+S$20)*(1-FIT_Tax_Rate)-(S$30+'Plant(Input)'!T$44)*FIT_Tax_Rate+'Income Statement (Results)'!S$18+'Income Statement (Results)'!S$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!S26","v":6072776.38636526},{"$f":"IF('Assumptions (Input)'!T20=\"yes\",((('Plant(Input)'!U$53*WACC)+(T$16+T$17+T$15+T$20)*(1-FIT_Tax_Rate)-(T$30+'Plant(Input)'!U$44)*FIT_Tax_Rate+'Income Statement (Results)'!T$18+'Income Statement (Results)'!T$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!T26","v":5936396.4326044377},{"$f":"IF('Assumptions (Input)'!U20=\"yes\",((('Plant(Input)'!V$53*WACC)+(U$16+U$17+U$15+U$20)*(1-FIT_Tax_Rate)-(U$30+'Plant(Input)'!V$44)*FIT_Tax_Rate+'Income Statement (Results)'!U$18+'Income Statement (Results)'!U$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!U26","v":5801290.218077152},{"$f":"IF('Assumptions (Input)'!V20=\"yes\",((('Plant(Input)'!W$53*WACC)+(V$16+V$17+V$15+V$20)*(1-FIT_Tax_Rate)-(V$30+'Plant(Input)'!W$44)*FIT_Tax_Rate+'Income Statement (Results)'!V$18+'Income Statement (Results)'!V$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!V26","v":5666049.5251569869},{"$f":"IF('Assumptions (Input)'!W20=\"yes\",((('Plant(Input)'!X$53*WACC)+(W$16+W$17+W$15+W$20)*(1-FIT_Tax_Rate)-(W$30+'Plant(Input)'!X$44)*FIT_Tax_Rate+'Income Statement (Results)'!W$18+'Income Statement (Results)'!W$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!W26","v":5530636.1738910163},{"$f":"IF('Assumptions (Input)'!X20=\"yes\",((('Plant(Input)'!Y$53*WACC)+(X$16+X$17+X$15+X$20)*(1-FIT_Tax_Rate)-(X$30+'Plant(Input)'!Y$44)*FIT_Tax_Rate+'Income Statement (Results)'!X$18+'Income Statement (Results)'!X$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!X26","v":5514657.9421896292},{"$f":"IF('Assumptions (Input)'!Y20=\"yes\",((('Plant(Input)'!Z$53*WACC)+(Y$16+Y$17+Y$15+Y$20)*(1-FIT_Tax_Rate)-(Y$30+'Plant(Input)'!Z$44)*FIT_Tax_Rate+'Income Statement (Results)'!Y$18+'Income Statement (Results)'!Y$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!Y26","v":5396009.8553212332},{"$f":"IF('Assumptions (Input)'!Z20=\"yes\",((('Plant(Input)'!AA$53*WACC)+(Z$16+Z$17+Z$15+Z$20)*(1-FIT_Tax_Rate)-(Z$30+'Plant(Input)'!AA$44)*FIT_Tax_Rate+'Income Statement (Results)'!Z$18+'Income Statement (Results)'!Z$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!Z26","v":5258136.5062465435},{"$f":"IF('Assumptions (Input)'!AA20=\"yes\",((('Plant(Input)'!AB$53*WACC)+(AA$16+AA$17+AA$15+AA$20)*(1-FIT_Tax_Rate)-(AA$30+'Plant(Input)'!AB$44)*FIT_Tax_Rate+'Income Statement (Results)'!AA$18+'Income Statement (Results)'!AA$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!AA26","v":5123088.4100950891},{"$f":"IF('Assumptions (Input)'!AB20=\"yes\",((('Plant(Input)'!AC$53*WACC)+(AB$16+AB$17+AB$15+AB$20)*(1-FIT_Tax_Rate)-(AB$30+'Plant(Input)'!AC$44)*FIT_Tax_Rate+'Income Statement (Results)'!AB$18+'Income Statement (Results)'!AB$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!AB26","v":4987794.5416552145},{"$f":"IF('Assumptions (Input)'!AC20=\"yes\",((('Plant(Input)'!AD$53*WACC)+(AC$16+AC$17+AC$15+AC$20)*(1-FIT_Tax_Rate)-(AC$30+'Plant(Input)'!AD$44)*FIT_Tax_Rate+'Income Statement (Results)'!AC$18+'Income Statement (Results)'!AC$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!AC26","v":4853616.169323165},{"$f":"IF('Assumptions (Input)'!AD20=\"yes\",((('Plant(Input)'!AE$53*WACC)+(AD$16+AD$17+AD$15+AD$20)*(1-FIT_Tax_Rate)-(AD$30+'Plant(Input)'!AE$44)*FIT_Tax_Rate+'Income Statement (Results)'!AD$18+'Income Statement (Results)'!AD$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!AD26","v":4722082.8366389824},{"$f":"IF('Assumptions (Input)'!AE20=\"yes\",((('Plant(Input)'!AF$53*WACC)+(AE$16+AE$17+AE$15+AE$20)*(1-FIT_Tax_Rate)-(AE$30+'Plant(Input)'!AF$44)*FIT_Tax_Rate+'Income Statement (Results)'!AE$18+'Income Statement (Results)'!AE$23)/(1-FIT_Tax_Rate))/(1-Revenue_Taxes)*revenue_flag,0)*'Operating Expenses & Energy'!AE26","v":4591745.6554877749}]
["Miscellaneous Revenues",{"$f":"'Operating Expenses & Energy'!B22*'Operating Expenses & Energy'!B26","v":0},{"$f":"'Operating Expenses & Energy'!C22*'Operating Expenses & Energy'!C26","v":0},{"$f":"'Operating Expenses & Energy'!D22*'Operating Expenses & Energy'!D26","v":0},{"$f":"'Operating Expenses & Energy'!E22*'Operating Expenses & Energy'!E26","v":0},{"$f":"'Operating Expenses & Energy'!F22*'Operating Expenses & Energy'!F26","v":0},{"$f":"'Operating Expenses & Energy'!G22*'Operating Expenses & Energy'!G26","v":0},{"$f":"'Operating Expenses & Energy'!H22*'Operating Expenses & Energy'!H26","v":0},{"$f":"'Operating Expenses & Energy'!I22*'Operating Expenses & Energy'!I26","v":0},{"$f":"'Operating Expenses & Energy'!J22*'Operating Expenses & Energy'!J26","v":0},{"$f":"'Operating Expenses & Energy'!K22*'Operating Expenses & Energy'!K26","v":0},{"$f":"'Operating Expenses & Energy'!L22*'Operating Expenses & Energy'!L26","v":0},{"$f":"'Operating Expenses & Energy'!M22*'Operating Expenses & Energy'!M26","v":0},{"$f":"'Operating Expenses & Energy'!N22*'Operating Expenses & Energy'!N26","v":0},{"$f":"'Operating Expenses & Energy'!O22*'Operating Expenses & Energy'!O26","v":0},{"$f":"'Operating Expenses & Energy'!P22*'Operating Expenses & Energy'!P26","v":0},{"$f":"'Operating Expenses & Energy'!Q22*'Operating Expenses & Energy'!Q26","v":0},{"$f":"'Operating Expenses & Energy'!R22*'Operating Expenses & Energy'!R26","v":0},{"$f":"'Operating Expenses & Energy'!S22*'Operating Expenses & Energy'!S26","v":0},{"$f":"'Operating Expenses & Energy'!T22*'Operating Expenses & Energy'!T26","v":0},{"$f":"'Operating Expenses & Energy'!U22*'Operating Expenses & Energy'!U26","v":0},{"$f":"'Operating Expenses & Energy'!V22*'Operating Expenses & Energy'!V26","v":0},{"$f":"'Operating Expenses & Energy'!W22*'Operating Expenses & Energy'!W26","v":0},{"$f":"'Operating Expenses & Energy'!X22*'Operating Expenses & Energy'!X26","v":0},{"$f":"'Operating Expenses & Energy'!Y22*'Operating Expenses & Energy'!Y26","v":0},{"$f":"'Operating Expenses & Energy'!Z22*'Operating Expenses & Energy'!Z26","v":0},{"$f":"'Operating Expenses & Energy'!AA22*'Operating Expenses & Energy'!AA26","v":0},{"$f":"'Operating Expenses & Energy'!AB22*'Operating Expenses & Energy'!AB26","v":0},{"$f":"'Operating Expenses & Energy'!AC22*'Operating Expenses & Energy'!AC26","v":0},{"$f":"'Operating Expenses & Energy'!AD22*'Operating Expenses & Energy'!AD26","v":0},{"$f":"'Operating Expenses & Energy'!AE22*'Operating Expenses & Energy'!AE26","v":0}]
["Total Revenues",{"$f":"SUM(B10:B11)","v":249088.15354842006},4725087.6047634473,7490807.3595043719,7764850.890855181,7632005.3913186826,7499796.5837373091,7377352.5928360661,7248722.1979734367,7146756.4575471403,7024525.4483163431,6890225.2102859588,6777556.9676999394,6650648.4554510796,6516833.6087104864,6383036.1905113878,6285815.5196288256,6196610.378998247,6072776.38636526,5936396.4326044377,5801290.218077152,5666049.5251569869,5530636.1738910163,5514657.9421896292,5396009.8553212332,5258136.5062465435,5123088.4100950891,4987794.5416552145,4853616.169323165,4722082.8366389824,4591745.6554877749]
[]
["Operating Expenses:"]
["O&M",{"$f":"'Operating Expenses & Energy'!B14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!B8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!B26","v":0},{"$f":"'Operating Expenses & Energy'!C14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!C8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!C26","v":139898.54368932039},{"$f":"'Operating Expenses & Energy'!D14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!D8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!D26","v":288191},{"$f":"'Operating Expenses & Energy'!E14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!E8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!E26","v":294741},{"$f":"'Operating Expenses & Energy'!F14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!F8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!F26","v":301477},{"$f":"'Operating Expenses & Energy'!G14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!G8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!G26","v":308390},{"$f":"'Operating Expenses & Energy'!H14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!H8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!H26","v":315485},{"$f":"'Operating Expenses & Energy'!I14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!I8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!I26","v":322769},{"$f":"'Operating Expenses & Energy'!J14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!J8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!J26","v":330247},{"$f":"'Operating Expenses & Energy'!K14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!K8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!K26","v":337925},{"$f":"'Operating Expenses & Energy'!L14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!L8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!L26","v":345811},{"$f":"'Operating Expenses & Energy'!M14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!M8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!M26","v":353911},{"$f":"'Operating Expenses & Energy'!N14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!N8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!N26","v":362232},{"$f":"'Operating Expenses & Energy'!O14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!O8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!O26","v":370782},{"$f":"'Operating Expenses & Energy'!P14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!P8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!P26","v":379568},{"$f":"'Operating Expenses & Energy'!Q14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!Q8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!Q26","v":388598},{"$f":"'Operating Expenses & Energy'!R14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!R8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!R26","v":397881},{"$f":"'Operating Expenses & Energy'!S14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!S8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!S26","v":407425},{"$f":"'Operating Expenses & Energy'!T14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!T8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!T26","v":417239},{"$f":"'Operating Expenses & Energy'!U14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!U8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!U26","v":427333},{"$f":"'Operating Expenses & Energy'!V14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!V8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!V26","v":437716},{"$f":"'Operating Expenses & Energy'!W14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!W8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!W26","v":448398},{"$f":"'Operating Expenses & Energy'!X14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!X8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!X26","v":461849.94},{"$f":"'Operating Expenses & Energy'!Y14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!Y8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!Y26","v":475705.43820000003},{"$f":"'Operating Expenses & Energy'!Z14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!Z8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!Z26","v":489976.60134600004},{"$f":"'Operating Expenses & Energy'!AA14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AA8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!AA26","v":504675.89938638004},{"$f":"'Operating Expenses & Energy'!AB14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AB8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!AB26","v":519816.17636797146},{"$f":"'Operating Expenses & Energy'!AC14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AC8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!AC26","v":535410.66165901057},{"$f":"'Operating Expenses & Energy'!AD14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AD8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!AD26","v":551472.98150878085},{"$f":"'Operating Expenses & Energy'!AE14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AE8-'Income Statement (Results)'!$B$8)*'Operating Expenses & Energy'!AE26","v":568017.17095404433}]
["Insurance",{"$f":"'Plant(Input)'!C46*Insurance_Rate*'Operating Expenses & Energy'!B26","v":3500},{"$f":"'Plant(Input)'!D46*Insurance_Rate*'Operating Expenses & Energy'!C26","v":32900},{"$f":"'Plant(Input)'!E46*Insurance_Rate*'Operating Expenses & Energy'!D26","v":46200},{"$f":"'Plant(Input)'!F46*Insurance_Rate*'Operating Expenses & Energy'!E26","v":46204.55},{"$f":"'Plant(Input)'!G46*Insurance_Rate*'Operating Expenses & Energy'!F26","v":46204.55},{"$f":"'Plant(Input)'!H46*Insurance_Rate*'Operating Expenses & Energy'!G26","v":46209.366000000002},{"$f":"'Plant(Input)'!I46*Insurance_Rate*'Operating Expenses & Energy'!H26","v":46277.6895},{"$f":"'Plant(Input)'!J46*Insurance_Rate*'Operating Expenses & Energy'!I26","v":46282.786200000002},{"$f":"'Plant(Input)'!K46*Insurance_Rate*'Operating Expenses & Energy'!J26","v":46492.1639},{"$f":"'Plant(Input)'!L46*Insurance_Rate*'Operating Expenses & Energy'!K26","v":46497.558799999999},{"$f":"'Plant(Input)'!M46*Insurance_Rate*'Operating Expenses & Energy'!L26","v":46497.558799999999},{"$f":"'Plant(Input)'!N46*Insurance_Rate*'Operating Expenses & Energy'!M26","v":46643.759400000003},{"$f":"'Plant(Input)'!O46*Insurance_Rate*'Operating Expenses & Energy'!N26","v":46643.759400000003},{"$f":"'Plant(Input)'!P46*Insurance_Rate*'Operating Expenses & Energy'!O26","v":46649.803200000002},{"$f":"'Plant(Input)'!Q46*Insurance_Rate*'Operating Expenses & Energy'!P26","v":46649.803200000002},{"$f":"'Plant(Input)'!R46*Insurance_Rate*'Operating Expenses & Energy'!Q26","v":46896.8822},{"$f":"'Plant(Input)'!S46*Insurance_Rate*'Operating Expenses & Energy'!R26","v":47117.561399999999},{"$f":"'Plant(Input)'!T46*Insurance_Rate*'Operating Expenses & Energy'!S26","v":47124.333200000001},{"$f":"'Plant(Input)'!U46*Insurance_Rate*'Operating Expenses & Energy'!T26","v":47124.333200000001},{"$f":"'Plant(Input)'!V46*Insurance_Rate*'Operating Expenses & Energy'!U26","v":47131.501199999999},{"$f":"'Plant(Input)'!W46*Insurance_Rate*'Operating Expenses & Energy'!V26","v":47131.501199999999},{"$f":"'Plant(Input)'!X46*Insurance_Rate*'Operating Expenses & Energy'!W26","v":47131.501199999999},{"$f":"'Plant(Input)'!Y46*Insurance_Rate*'Operating Expenses & Energy'!X26","v":47825.211000000003},{"$f":"'Plant(Input)'!Z46*Insurance_Rate*'Operating Expenses & Energy'!Y26","v":47825.211000000003},{"$f":"'Plant(Input)'!AA46*Insurance_Rate*'Operating Expenses & Energy'!Z26","v":47825.211000000003},{"$f":"'Plant(Input)'!AB46*Insurance_Rate*'Operating Expenses & Energy'!AA26","v":47825.211000000003},{"$f":"'Plant(Input)'!AC46*Insurance_Rate*'Operating Expenses & Energy'!AB26","v":47825.211000000003},{"$f":"'Plant(Input)'!AD46*Insurance_Rate*'Operating Expenses & Energy'!AC26","v":47825.211000000003},{"$f":"'Plant(Input)'!AE46*Insurance_Rate*'Operating Expenses & Energy'!AD26","v":47825.211000000003},{"$f":"'Plant(Input)'!AF46*Insurance_Rate*'Operating Expenses & Energy'!AE26","v":47825.211000000003}]
["Power Costs",{"$f":"'Operating Expenses & Energy'!B40*'Operating Expenses & Energy'!B$26","v":0},{"$f":"'Operating Expenses & Energy'!C40*'Operating Expenses & Energy'!C$26","v":0},{"$f":"'Operating Expenses & Energy'!D40*'Operating Expenses & Energy'!D$26","v":0},{"$f":"'Operating Expenses & Energy'!E40*'Operating Expenses & Energy'!E$26","v":0},{"$f":"'Operating Expenses & Energy'!F40*'Operating Expenses & Energy'!F$26","v":0},{"$f":"'Operating Expenses & Energy'!G40*'Operating Expenses & Energy'!G$26","v":0},{"$f":"'Operating Expenses & Energy'!H40*'Operating Expenses & Energy'!H$26","v":0},{"$f":"'Operating Expenses & Energy'!I40*'Operating Expenses & Energy'!I$26","v":0},{"$f":"'Operating Expenses & Energy'!J40*'Operating Expenses & Energy'!J$26","v":0},{"$f":"'Operating Expenses & Energy'!K40*'Operating Expenses & Energy'!K$26","v":0},{"$f":"'Operating Expenses & Energy'!L40*'Operating Expenses & Energy'!L$26","v":0},{"$f":"'Operating Expenses & Energy'!M40*'Operating Expenses & Energy'!M$26","v":0},{"$f":"'Operating Expenses & Energy'!N40*'Operating Expenses & Energy'!N$26","v":0},{"$f":"'Operating Expenses & Energy'!O40*'Operating Expenses & Energy'!O$26","v":0},{"$f":"'Operating Expenses & Energy'!P40*'Operating Expenses & Energy'!P$26","v":0},{"$f":"'Operating Expenses & Energy'!Q40*'Operating Expenses & Energy'!Q$26","v":0},{"$f":"'Operating Expenses & Energy'!R40*'Operating Expenses & Energy'!R$26","v":0},{"$f":"'Operating Expenses & Energy'!S40*'Operating Expenses & Energy'!S$26","v":0},{"$f":"'Operating Expenses & Energy'!T40*'Operating Expenses & Energy'!T$26","v":0},{"$f":"'Operating Expenses & Energy'!U40*'Operating Expenses & Energy'!U$26","v":0},{"$f":"'Operating Expenses & Energy'!V40*'Operating Expenses & Energy'!V$26","v":0},{"$f":"'Operating Expenses & Energy'!W40*'Operating Expenses & Energy'!W$26","v":0},{"$f":"'Operating Expenses & Energy'!X40*'Operating Expenses & Energy'!X$26","v":0},{"$f":"'Operating Expenses & Energy'!Y40*'Operating Expenses & Energy'!Y$26","v":0},{"$f":"'Operating Expenses & Energy'!Z40*'Operating Expenses & Energy'!Z$26","v":0},{"$f":"'Operating Expenses & Energy'!AA40*'Operating Expenses & Energy'!AA$26","v":0},{"$f":"'Operating Expenses & Energy'!AB40*'Operating Expenses & Energy'!AB$26","v":0},{"$f":"'Operating Expenses & Energy'!AC40*'Operating Expenses & Energy'!AC$26","v":0},{"$f":"'Operating Expenses & Energy'!AD40*'Operating Expenses & Energy'!AD$26","v":0},{"$f":"'Operating Expenses & Energy'!AE40*'Operating Expenses & Energy'!AE$26","v":0}]
["Book Depreciation",{"$f":"'Plant(Input)'!C43*'Operating Expenses & Energy'!B26","v":9259.2592592592591},{"$f":"'Plant(Input)'!D43*'Operating Expenses & Energy'!C26","v":188888.88888888888},{"$f":"'Plant(Input)'!E43*'Operating Expenses & Energy'!D26","v":1079629.6296296297},{"$f":"'Plant(Input)'!F43*'Operating Expenses & Energy'!E26","v":1466684.7222222222},{"$f":"'Plant(Input)'!G43*'Operating Expenses & Energy'!F26","v":1466883.3333333335},{"$f":"'Plant(Input)'!H43*'Operating Expenses & Energy'!G26","v":1466902.4444444445},{"$f":"'Plant(Input)'!I43*'Operating Expenses & Energy'!H26","v":1467383.7916666667},{"$f":"'Plant(Input)'!J43*'Operating Expenses & Energy'!I26","v":1470386.3916666668},{"$f":"'Plant(Input)'!K43*'Operating Expenses & Energy'!J26","v":1471439.7305555556},{"$f":"'Plant(Input)'!L43*'Operating Expenses & Energy'!K26","v":1480600.6416666668},{"$f":"'Plant(Input)'!M43*'Operating Expenses & Energy'!L26","v":1480836.1333333333},{"$f":"'Plant(Input)'!N43*'Operating Expenses & Energy'!M26","v":1481416.2944444444},{"$f":"'Plant(Input)'!O43*'Operating Expenses & Energy'!N26","v":1487798.0666666667},{"$f":"'Plant(Input)'!P43*'Operating Expenses & Energy'!O26","v":1487822.05},{"$f":"'Plant(Input)'!Q43*'Operating Expenses & Energy'!P26","v":1488085.8666666667},{"$f":"'Plant(Input)'!R43*'Operating Expenses & Energy'!Q26","v":1489066.3388888889},{"$f":"'Plant(Input)'!S43*'Operating Expenses & Energy'!R26","v":1500727.2444444445},{"$f":"'Plant(Input)'!T43*'Operating Expenses & Energy'!S26","v":1510386.938888889},{"$f":"'Plant(Input)'!U43*'Operating Expenses & Energy'!T26","v":1510682.5333333334},{"$f":"'Plant(Input)'!V43*'Operating Expenses & Energy'!U26","v":1510710.9777777779},{"$f":"'Plant(Input)'!W43*'Operating Expenses & Energy'!V26","v":1511023.8666666667},{"$f":"'Plant(Input)'!X43*'Operating Expenses & Energy'!W26","v":1511023.8666666667},{"$f":"'Plant(Input)'!Y43*'Operating Expenses & Energy'!X26","v":1529900.3238095238},{"$f":"'Plant(Input)'!Z43*'Operating Expenses & Energy'!Y26","v":1539338.5523809525},{"$f":"'Plant(Input)'!AA43*'Operating Expenses & Energy'!Z26","v":1539338.5523809525},{"$f":"'Plant(Input)'!AB43*'Operating Expenses & Energy'!AA26","v":1539338.5523809525},{"$f":"'Plant(Input)'!AC43*'Operating Expenses & Energy'!AB26","v":1539338.5523809525},{"$f":"'Plant(Input)'!AD43*'Operating Expenses & Energy'!AC26","v":1539338.5523809525},{"$f":"'Plant(Input)'!AE43*'Operating Expenses & Energy'!AD26","v":1539338.5523809525},{"$f":"'Plant(Input)'!AF43*'Operating Expenses & Energy'!AE26","v":1539338.5523809525}]
["Revenue Taxes",{"$f":"B12*Revenue_Taxes*'Operating Expenses & Energy'!B26","v":9647.1841869303098},{"$f":"C12*Revenue_Taxes*'Operating Expenses & Energy'!C26","v":183002.64293248832},{"$f":"D12*Revenue_Taxes*'Operating Expenses & Energy'!D26","v":290118.96903360431},{"$f":"E12*Revenue_Taxes*'Operating Expenses & Energy'!E26","v":300732.67500282114},{"$f":"F12*Revenue_Taxes*'Operating Expenses & Energy'!F26","v":295587.56880577258},{"$f":"G12*Revenue_Taxes*'Operating Expenses & Energy'!G26","v":290467.12168814597},{"$f":"H12*Revenue_Taxes*'Operating Expenses & Energy'!H26","v":285724.86592054082},{"$f":"I12*Revenue_Taxes*'Operating Expenses & Energy'!I26","v":280743.0107275112},{"$f":"J12*Revenue_Taxes*'Operating Expenses & Energy'!J26","v":276793.87760080077},{"$f":"K12*Revenue_Taxes*'Operating Expenses & Energy'!K26","v":272059.87061329198},{"$f":"L12*Revenue_Taxes*'Operating Expenses & Energy'!L26","v":266858.4223943752},{"$f":"M12*Revenue_Taxes*'Operating Expenses & Energy'!M26","v":262494.78135901864},{"$f":"N12*Revenue_Taxes*'Operating Expenses & Energy'!N26","v":257579.61467962031},{"$f":"O12*Revenue_Taxes*'Operating Expenses & Energy'!O26","v":252396.96566535713},{"$f":"P12*Revenue_Taxes*'Operating Expenses & Energy'!P26","v":247214.99165850604},{"$f":"Q12*Revenue_Taxes*'Operating Expenses & Energy'!Q26","v":243449.63507522442},{"$f":"R12*Revenue_Taxes*'Operating Expenses & Energy'!R26","v":239994.71997860211},{"$f":"S12*Revenue_Taxes*'Operating Expenses & Energy'!S26","v":235198.62944392653},{"$f":"T12*Revenue_Taxes*'Operating Expenses & Energy'!T26","v":229916.63383476986},{"$f":"U12*Revenue_Taxes*'Operating Expenses & Energy'!U26","v":224683.97014612809},{"$f":"V12*Revenue_Taxes*'Operating Expenses & Energy'!V26","v":219446.09810933011},{"$f":"W12*Revenue_Taxes*'Operating Expenses & Energy'!W26","v":214201.53901479905},{"$f":"X12*Revenue_Taxes*'Operating Expenses & Energy'!X26","v":213582.70210100434},{"$f":"Y12*Revenue_Taxes*'Operating Expenses & Energy'!Y26","v":208987.46169659137},{"$f":"Z12*Revenue_Taxes*'Operating Expenses & Energy'!Z26","v":203647.62688692863},{"$f":"AA12*Revenue_Taxes*'Operating Expenses & Energy'!AA26","v":198417.21412298281},{"$f":"AB12*Revenue_Taxes*'Operating Expenses & Energy'!AB26","v":193177.28259830645},{"$f":"AC12*Revenue_Taxes*'Operating Expenses & Energy'!AC26","v":187980.55423788619},{"$f":"AD12*Revenue_Taxes*'Operating Expenses & Energy'!AD26","v":182886.2682630278},{"$f":"AE12*Revenue_Taxes*'Operating Expenses & Energy'!AE26","v":177838.30923704151}]
["Property Taxes",{"$f":"'Plant(Input)'!C46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!B26","v":408},{"$f":"'Plant(Input)'!D46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!C26","v":3835.2},{"$f":"'Plant(Input)'!E46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!D26","v":5385.5999999999995},{"$f":"'Plant(Input)'!F46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!E26","v":5386.1304},{"$f":"'Plant(Input)'!G46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!F26","v":5386.1304},{"$f":"'Plant(Input)'!H46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!G26","v":5386.6918080000005},{"$f":"'Plant(Input)'!I46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!H26","v":5394.6563759999999},{"$f":"'Plant(Input)'!J46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!I26","v":5395.2505056},{"$f":"'Plant(Input)'!K46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!J26","v":5419.6579631999994},{"$f":"'Plant(Input)'!L46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!K26","v":5420.2868544000003},{"$f":"'Plant(Input)'!M46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!L26","v":5420.2868544000003},{"$f":"'Plant(Input)'!N46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!M26","v":5437.3296671999997},{"$f":"'Plant(Input)'!O46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!N26","v":5437.3296671999997},{"$f":"'Plant(Input)'!P46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!O26","v":5438.0342015999995},{"$f":"'Plant(Input)'!Q46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!P26","v":5438.0342015999995},{"$f":"'Plant(Input)'!R46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!Q26","v":5466.8365536000001},{"$f":"'Plant(Input)'!S46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!R26","v":5492.5614432000002},{"$f":"'Plant(Input)'!T46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!S26","v":5493.3508416000004},{"$f":"'Plant(Input)'!U46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!T26","v":5493.3508416000004},{"$f":"'Plant(Input)'!V46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!U26","v":5494.1864255999999},{"$f":"'Plant(Input)'!W46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!V26","v":5494.1864255999999},{"$f":"'Plant(Input)'!X46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!W26","v":5494.1864255999999},{"$f":"'Plant(Input)'!Y46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!X26","v":5575.0531679999995},{"$f":"'Plant(Input)'!Z46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!Y26","v":5575.0531679999995},{"$f":"'Plant(Input)'!AA46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!Z26","v":5575.0531679999995},{"$f":"'Plant(Input)'!AB46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!AA26","v":5575.0531679999995},{"$f":"'Plant(Input)'!AC46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!AB26","v":5575.0531679999995},{"$f":"'Plant(Input)'!AD46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!AC26","v":5575.0531679999995},{"$f":"'Plant(Input)'!AE46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!AD26","v":5575.0531679999995},{"$f":"'Plant(Input)'!AF46*Levy_Rate*Assessment_Rate*'Operating Expenses & Energy'!AE26","v":5575.0531679999995}]
["Federal Income Tax"]
["Current",{"$f":"'Tax Statement (Results)'!B29*'Operating Expenses & Energy'!B26","v":20952.075946026736},{"$f":"'Tax Statement (Results)'!C29*'Operating Expenses & Energy'!C26","v":492603.6905699718},{"$f":"'Tax Statement (Results)'!D29*'Operating Expenses & Energy'!D26","v":739811.31672728551},{"$f":"'Tax Statement (Results)'!E29*'Operating Expenses & Energy'!E26","v":749884.11519324884},{"$f":"'Tax Statement (Results)'!F29*'Operating Expenses & Energy'!F26","v":730935.96719505545},{"$f":"'Tax Statement (Results)'!G29*'Operating Expenses & Energy'!G26","v":712040.00510527415},{"$f":"'Tax Statement (Results)'!H29*'Operating Expenses & Energy'!H26","v":693495.3162249194},{"$f":"'Tax Statement (Results)'!I29*'Operating Expenses & Energy'!I26","v":674339.57217948115},{"$f":"'Tax Statement (Results)'!J29*'Operating Expenses & Energy'!J26","v":656716.62412007467},{"$f":"'Tax Statement (Results)'!K29*'Operating Expenses & Energy'!K26","v":637094.54297183512},{"$f":"'Tax Statement (Results)'!L29*'Operating Expenses & Energy'!L26","v":618513.3729429876},{"$f":"'Tax Statement (Results)'!M29*'Operating Expenses & Energy'!M26","v":600758.41775414906},{"$f":"'Tax Statement (Results)'!N29*'Operating Expenses & Energy'!N26","v":581488.49089798459},{"$f":"'Tax Statement (Results)'!O29*'Operating Expenses & Energy'!O26","v":562932.63293252815},{"$f":"'Tax Statement (Results)'!P29*'Operating Expenses & Energy'!P26","v":544103.06054122699},{"$f":"'Tax Statement (Results)'!Q29*'Operating Expenses & Energy'!Q26","v":526564.93283330731},{"$f":"'Tax Statement (Results)'!R29*'Operating Expenses & Energy'!R26","v":507877.42477132805},{"$f":"'Tax Statement (Results)'!S29*'Operating Expenses & Energy'!S26","v":488257.48604993196},{"$f":"'Tax Statement (Results)'!T29*'Operating Expenses & Energy'!T26","v":469611.76152582309},{"$f":"'Tax Statement (Results)'!U29*'Operating Expenses & Energy'!U26","v":450966.80498027627},{"$f":"'Tax Statement (Results)'!V29*'Operating Expenses & Energy'!V26","v":432180.13255880214},{"$f":"'Tax Statement (Results)'!W29*'Operating Expenses & Energy'!W26","v":413682.5983195795},{"$f":"'Tax Statement (Results)'!X29*'Operating Expenses & Energy'!X26","v":401639.05570817651},{"$f":"'Tax Statement (Results)'!Y29*'Operating Expenses & Energy'!Y26","v":377215.40355621895},{"$f":"'Tax Statement (Results)'!Z29*'Operating Expenses & Energy'!Z26","v":360216.54949169181},{"$f":"'Tax Statement (Results)'!AA29*'Operating Expenses & Energy'!AA26","v":341613.7410019816},{"$f":"'Tax Statement (Results)'!AB29*'Operating Expenses & Energy'!AB26","v":323966.49339356081},{"$f":"'Tax Statement (Results)'!AC29*'Operating Expenses & Energy'!AC26","v":306192.65358990134},{"$f":"'Tax Statement (Results)'!AD29*'Operating Expenses & Energy'!AD26","v":286835.22986496042},{"$f":"'Tax Statement (Results)'!AE29*'Operating Expenses & Energy'!AE26","v":266943.22516853019}]
["Deferred",{"$f":"('Plant(Input)'!C19+'Plant(Input)'!C35)*'Operating Expenses & Energy'!B26","v":19229.259259259259},{"$f":"('Plant(Input)'!D19+'Plant(Input)'!D35)*'Operating Expenses & Energy'!C26","v":167506.88888888888},{"$f":"('Plant(Input)'!E19+'Plant(Input)'!E35)*'Operating Expenses & Energy'!D26","v":129293.62962962961},{"$f":"('Plant(Input)'!F19+'Plant(Input)'!F35)*'Operating Expenses & Energy'!E26","v":79058.097222222204},{"$f":"('Plant(Input)'!G19+'Plant(Input)'!G35)*'Operating Expenses & Energy'!F26","v":79090.95833333327},{"$f":"('Plant(Input)'!H19+'Plant(Input)'!H35)*'Operating Expenses & Energy'!G26","v":79183.056944444426},{"$f":"('Plant(Input)'!I19+'Plant(Input)'!I35)*'Operating Expenses & Energy'!H26","v":80811.695416666669},{"$f":"('Plant(Input)'!J19+'Plant(Input)'!J35)*'Operating Expenses & Energy'!I26","v":81384.86066666666},{"$f":"('Plant(Input)'!K19+'Plant(Input)'!K35)*'Operating Expenses & Energy'!J26","v":86004.608180555588},{"$f":"('Plant(Input)'!L19+'Plant(Input)'!L35)*'Operating Expenses & Energy'!K26","v":87303.513441666524},{"$f":"('Plant(Input)'!M19+'Plant(Input)'!M35)*'Operating Expenses & Energy'!L26","v":86043.194708333423},{"$f":"('Plant(Input)'!N19+'Plant(Input)'!N35)*'Operating Expenses & Energy'!M26","v":88316.373514444451},{"$f":"('Plant(Input)'!O19+'Plant(Input)'!O35)*'Operating Expenses & Energy'!N26","v":88405.864166666666},{"$f":"('Plant(Input)'!P19+'Plant(Input)'!P35)*'Operating Expenses & Energy'!O26","v":87102.564254999917},{"$f":"('Plant(Input)'!Q19+'Plant(Input)'!Q35)*'Operating Expenses & Energy'!P26","v":86171.244646666673},{"$f":"('Plant(Input)'!R19+'Plant(Input)'!R35)*'Operating Expenses & Energy'!Q26","v":91397.532138888782},{"$f":"('Plant(Input)'!S19+'Plant(Input)'!S35)*'Operating Expenses & Energy'!R26","v":97862.394474444329},{"$f":"('Plant(Input)'!T19+'Plant(Input)'!T35)*'Operating Expenses & Energy'!S26","v":98184.961388888885},{"$f":"('Plant(Input)'!U19+'Plant(Input)'!U35)*'Operating Expenses & Energy'!T26","v":96046.455773333262},{"$f":"('Plant(Input)'!V19+'Plant(Input)'!V35)*'Operating Expenses & Energy'!U26","v":94206.166887777814},{"$f":"('Plant(Input)'!W19+'Plant(Input)'!W35)*'Operating Expenses & Energy'!V26","v":92443.844196666745},{"$f":"('Plant(Input)'!X19+'Plant(Input)'!X35)*'Operating Expenses & Energy'!W26","v":90131.791236666701},{"$f":"('Plant(Input)'!Y19+'Plant(Input)'!Y35)*'Operating Expenses & Energy'!X26","v":99390.305381666709},{"$f":"('Plant(Input)'!Z19+'Plant(Input)'!Z35)*'Operating Expenses & Energy'!Y26","v":108441.78331666671},{"$f":"('Plant(Input)'!AA19+'Plant(Input)'!AA35)*'Operating Expenses & Energy'!Z26","v":101994.5631316667},{"$f":"('Plant(Input)'!AB19+'Plant(Input)'!AB35)*'Operating Expenses & Energy'!AA26","v":98956.331886666652},{"$f":"('Plant(Input)'!AC19+'Plant(Input)'!AC35)*'Operating Expenses & Energy'!AB26","v":94057.85466666671},{"$f":"('Plant(Input)'!AD19+'Plant(Input)'!AD35)*'Operating Expenses & Energy'!AC26","v":89537.337126666622},{"$f":"('Plant(Input)'!AE19+'Plant(Input)'!AE35)*'Operating Expenses & Energy'!AD26","v":88336.74444666662},{"$f":"('Plant(Input)'!AF19+'Plant(Input)'!AF35)*'Operating Expenses & Energy'!AE26","v":88248.807156666589}]
["Total Operating Expenses",{"$f":"SUM(B15:B23)","v":62995.778651475557},{"$f":"SUM(C15:C23)","v":1208635.8549695583},2578630.1450201492,2942691.2900405144,2925565.5080674952,2908578.6859903093,2894573.0151047939,2881300.8719459255,2873113.6623201868,2866901.41434786,2849979.9690334294,2838977.9561392567,2829585.1254781382,2813124.0502544856,2797231.0009146663,2791440.1576899099,2796952.9065120188,2792070.6998132365,2776114.0685088597,2760526.6074175602,2745435.6291570663,2730063.4828633117,2759762.591168372,2763088.9033184298,2748574.15740524,2736402.002946964,2723756.6235754583,2711860.0231624176,2702270.0406323886,2693786.3290652358]
[]
["Operating Income",{"$f":"B12-B24","v":186092.3748969445},{"$f":"C12-C24","v":3516451.749793889},4912177.2144842222,4822159.6008146666,4706439.8832511874,4591217.8977469997,4482779.5777312722,4367421.3260275107,4273642.7952269539,4157624.0339684831,4040245.2412525294,3938579.0115606827,3821063.3299729414,3703709.5584560009,3585805.1895967214,3494375.3619389157,3399657.4724862282,3280705.6865520235,3160282.364095578,3040763.6106595919,2920613.8959999206,2800572.6910277046,2754895.3510212572,2632920.9520028033,2509562.3488413035,2386686.4071481251,2264037.9180797562,2141756.1461607474,2019812.7960065939,1897959.3264225391]
[]
["Non Operating Income",{"$f":"('Capital Projects (Nominal)'!H185+'Operating Expenses & Energy'!B16)*'Operating Expenses & Energy'!B26","v":0},{"$f":"('Capital Projects (Nominal)'!I185+'Operating Expenses & Energy'!C16)*'Operating Expenses & Energy'!C26","v":0},{"$f":"('Capital Projects (Nominal)'!J185+'Operating Expenses & Energy'!D16)*'Operating Expenses & Energy'!D26","v":0},{"$f":"('Capital Projects (Nominal)'!K185+'Operating Expenses & Energy'!E16)*'Operating Expenses & Energy'!E26","v":0},{"$f":"('Capital Projects (Nominal)'!L185+'Operating Expenses & Energy'!F16)*'Operating Expenses & Energy'!F26","v":0},{"$f":"('Capital Projects (Nominal)'!M185+'Operating Expenses & Energy'!G16)*'Operating Expenses & Energy'!G26","v":0},{"$f":"('Capital Projects (Nominal)'!N185+'Operating Expenses & Energy'!H16)*'Operating Expenses & Energy'!H26","v":0},{"$f":"('Capital Projects (Nominal)'!O185+'Operating Expenses & Energy'!I16)*'Operating Expenses & Energy'!I26","v":0},{"$f":"('Capital Projects (Nominal)'!P185+'Operating Expenses & Energy'!J16)*'Operating Expenses & Energy'!J26","v":0},{"$f":"('Capital Projects (Nominal)'!Q185+'Operating Expenses & Energy'!K16)*'Operating Expenses & Energy'!K26","v":0},{"$f":"('Capital Projects (Nominal)'!R185+'Operating Expenses & Energy'!L16)*'Operating Expenses & Energy'!L26","v":0},{"$f":"('Capital Projects (Nominal)'!S185+'Operating Expenses & Energy'!M16)*'Operating Expenses & Energy'!M26","v":0},{"$f":"('Capital Projects (Nominal)'!T185+'Operating Expenses & Energy'!N16)*'Operating Expenses & Energy'!N26","v":0},{"$f":"('Capital Projects (Nominal)'!U185+'Operating Expenses & Energy'!O16)*'Operating Expenses & Energy'!O26","v":0},{"$f":"('Capital Projects (Nominal)'!V185+'Operating Expenses & Energy'!P16)*'Operating Expenses & Energy'!P26","v":0},{"$f":"('Capital Projects (Nominal)'!W185+'Operating Expenses & Energy'!Q16)*'Operating Expenses & Energy'!Q26","v":0},{"$f":"('Capital Projects (Nominal)'!X185+'Operating Expenses & Energy'!R16)*'Operating Expenses & Energy'!R26","v":0},{"$f":"('Capital Projects (Nominal)'!Y185+'Operating Expenses & Energy'!S16)*'Operating Expenses & Energy'!S26","v":0},{"$f":"('Capital Projects (Nominal)'!Z185+'Operating Expenses & Energy'!T16)*'Operating Expenses & Energy'!T26","v":0},{"$f":"('Capital Projects (Nominal)'!AA185+'Operating Expenses & Energy'!U16)*'Operating Expenses & Energy'!U26","v":0},{"$f":"('Capital Projects (Nominal)'!AB185+'Operating Expenses & Energy'!V16)*'Operating Expenses & Energy'!V26","v":0},{"$f":"('Capital Projects (Nominal)'!AC185+'Operating Expenses & Energy'!W16)*'Operating Expenses & Energy'!W26","v":0},{"$f":"('Capital Projects (Nominal)'!AD185+'Operating Expenses & Energy'!X16)*'Operating Expenses & Energy'!X26","v":0},{"$f":"('Capital Projects (Nominal)'!AE185+'Operating Expenses & Energy'!Y16)*'Operating Expenses & Energy'!Y26","v":0},{"$f":"('Capital Projects (Nominal)'!AF185+'Operating Expenses & Energy'!Z16)*'Operating Expenses & Energy'!Z26","v":0},{"$f":"('Capital Projects (Nominal)'!AG185+'Operating Expenses & Energy'!AA16)*'Operating Expenses & Energy'!AA26","v":0},{"$f":"('Capital Projects (Nominal)'!AH185+'Operating Expenses & Energy'!AB16)*'Operating Expenses & Energy'!AB26","v":0},{"$f":"('Capital Projects (Nominal)'!AI185+'Operating Expenses & Energy'!AC16)*'Operating Expenses & Energy'!AC26","v":0},{"$f":"('Capital Projects (Nominal)'!AJ185+'Operating Expenses & Energy'!AD16)*'Operating Expenses & Energy'!AD26","v":0},{"$f":"('Capital Projects (Nominal)'!AK185+'Operating Expenses & Energy'!AE16)*'Operating Expenses & Energy'!AE26","v":0}]
[]
["Interest",{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*B36","v":71561.17914231481},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*C36","v":1352239.3582846296},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*D36","v":1888960.758436074},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*E36","v":1854344.7964368891},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*F36","v":1809845.1792793125},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*G36","v":1765536.9632636667},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*H36","v":1723837.3823494327},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*I36","v":1679476.7656380341},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*J36","v":1643414.555963736},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*K36","v":1598799.9425875314},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*L36","v":1553662.3338181952},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*M36","v":1514566.9368158677},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*N36","v":1469376.6879043332},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*O36","v":1424248.700950538},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*P36","v":1378908.9836930579},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*Q36","v":1343749.9596890139},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*R36","v":1307326.5228939308},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*S36","v":1261584.0250229142},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*T36","v":1215275.6528717675},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*U36","v":1169315.1296088703},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*V36","v":1123111.9723896657},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*W36","v":1076950.5421954766},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*X36","v":1059385.4790769266},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*Y36","v":1012480.645798456},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*Z36","v":965043.52160422492},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*AA36","v":917792.00320828997},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*AB36","v":870627.95093255164},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*AC36","v":823604.91846826149},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*AD36","v":776712.02492317138},{"$f":"('Assumptions (Input)'!$D$27+'Assumptions (Input)'!$D$28)*AE36","v":729853.6946404496}]
[]
["Preferred Dividends",{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!B36*'Operating Expenses & Energy'!B26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!C36*'Operating Expenses & Energy'!C26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!D36*'Operating Expenses & Energy'!D26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!E36*'Operating Expenses & Energy'!E26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!F36*'Operating Expenses & Energy'!F26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!G36*'Operating Expenses & Energy'!G26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!H36*'Operating Expenses & Energy'!H26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!I36*'Operating Expenses & Energy'!I26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!J36*'Operating Expenses & Energy'!J26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!K36*'Operating Expenses & Energy'!K26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!L36*'Operating Expenses & Energy'!L26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!M36*'Operating Expenses & Energy'!M26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!N36*'Operating Expenses & Energy'!N26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!O36*'Operating Expenses & Energy'!O26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!P36*'Operating Expenses & Energy'!P26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!Q36*'Operating Expenses & Energy'!Q26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!R36*'Operating Expenses & Energy'!R26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!S36*'Operating Expenses & Energy'!S26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!T36*'Operating Expenses & Energy'!T26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!U36*'Operating Expenses & Energy'!U26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!V36*'Operating Expenses & Energy'!V26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!W36*'Operating Expenses & Energy'!W26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!X36*'Operating Expenses & Energy'!X26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!Y36*'Operating Expenses & Energy'!Y26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!Z36*'Operating Expenses & Energy'!Z26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!AA36*'Operating Expenses & Energy'!AA26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!AB36*'Operating Expenses & Energy'!AB26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!AC36*'Operating Expenses & Energy'!AC26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!AD36*'Operating Expenses & Energy'!AD26","v":0},{"$f":"'Assumptions (Input)'!$D$29*'Income Statement (Results)'!AE36*'Operating Expenses & Energy'!AE26","v":0}]
[]
["Net Income",{"$f":"B26+B28-B30-B32","v":114531.19575462969},{"$f":"C26+C28-C30-C32","v":2164212.3915092591},{"$f":"D26+D28-D30-D32","v":3023216.4560481482},2967814.8043777775,2896594.7039718749,2825680.934483333,2758942.1953818398,2687944.5603894768,2630228.2392632179,2558824.0913809519,2486582.907434334,2424012.074744815,2351686.6420686082,2279460.8575054631,2206896.2059036633,2150625.4022499016,2092330.9495922974,2019121.6615291093,1945006.7112238104,1871448.4810507216,1797501.9236102549,1723622.148832228,1695509.8719443306,1620440.3062043474,1544518.8272370785,1468894.4039398353,1393409.9671472046,1318151.2276924858,1243100.7710834225,1168105.6317820894]
[]
["Average Ratebase",{"$f":"'Plant(Input)'!C53*'Operating Expenses & Energy'!B26","v":2485755.7407407407},{"$f":"'Plant(Input)'!D53*'Operating Expenses & Energy'!C26","v":46971511.481481478},{"$f":"'Plant(Input)'!E53*'Operating Expenses & Energy'!D26","v":65615115.703703701},{"$f":"'Plant(Input)'!F53*'Operating Expenses & Energy'!E26","v":64412692.444444448},{"$f":"'Plant(Input)'!G53*'Operating Expenses & Energy'!F26","v":62866949.625},{"$f":"'Plant(Input)'!H53*'Operating Expenses & Energy'!G26","v":61327855.333333328},{"$f":"'Plant(Input)'!I53*'Operating Expenses & Energy'!H26","v":59879374.831944443},{"$f":"'Plant(Input)'!J53*'Operating Expenses & Energy'!I26","v":58338460.344861105},{"$f":"'Plant(Input)'!K53*'Operating Expenses & Energy'!J26","v":57085800.092527777},{"$f":"'Plant(Input)'!L53*'Operating Expenses & Energy'!K26","v":55536062.753791668},{"$f":"'Plant(Input)'!M53*'Operating Expenses & Energy'!L26","v":53968158.598683327},{"$f":"'Plant(Input)'!N53*'Operating Expenses & Energy'!M26","v":52610137.270641662},{"$f":"'Plant(Input)'!O53*'Operating Expenses & Energy'!N26","v":51040404.602682777},{"$f":"'Plant(Input)'!P53*'Operating Expenses & Energy'!O26","v":49472834.671849452},{"$f":"'Plant(Input)'!Q53*'Operating Expenses & Energy'!P26","v":47897910.057594448},{"$f":"'Plant(Input)'!R53*'Operating Expenses & Energy'!Q26","v":46676622.946281113},{"$f":"'Plant(Input)'!S53*'Operating Expenses & Energy'!R26","v":45411415.075253338},{"$f":"'Plant(Input)'!T53*'Operating Expenses & Energy'!S26","v":43822499.436334446},{"$f":"'Plant(Input)'!U53*'Operating Expenses & Energy'!T26","v":42213927.536056668},{"$f":"'Plant(Input)'!V53*'Operating Expenses & Energy'!U26","v":40617438.546950005},{"$f":"'Plant(Input)'!W53*'Operating Expenses & Energy'!V26","v":39012521.402284443},{"$f":"'Plant(Input)'!X53*'Operating Expenses & Energy'!W26","v":37409053.691421106},{"$f":"'Plant(Input)'!Y53*'Operating Expenses & Energy'!X26","v":36798912.033517778},{"$f":"'Plant(Input)'!Z53*'Operating Expenses & Energy'!Y26","v":35169621.404326588},{"$f":"'Plant(Input)'!AA53*'Operating Expenses & Energy'!Z26","v":33521841.068628963},{"$f":"'Plant(Input)'!AB53*'Operating Expenses & Energy'!AA26","v":31880507.953116346},{"$f":"'Plant(Input)'!AC53*'Operating Expenses & Energy'!AB26","v":30242213.068848729},{"$f":"'Plant(Input)'!AD53*'Operating Expenses & Energy'!AC26","v":28608816.661801115},{"$f":"'Plant(Input)'!AE53*'Operating Expenses & Energy'!AD26","v":26979940.772293497},{"$f":"'Plant(Input)'!AF53*'Operating Expenses & Energy'!AE26","v":25352265.475465883}]
[]
[]
["ROR",{"$f":"IFERROR(B26/B36,\"\")","v":7.4863500000000027E-2},{"$f":"IFERROR(C26/C36,\"\")","v":7.4863500000000013E-2},7.4863499999999999E-2,7.4863499999999999E-2,7.4863499999999999E-2,7.4863499999999999E-2,7.4863499999999986E-2,7.4863500000000027E-2,7.4863500000000013E-2,7.4863500000000013E-2,7.4863499999999999E-2,7.4863500000000013E-2,7.4863499999999986E-2,7.4863499999999986E-2,7.4863499999999986E-2,7.4863499999999986E-2,7.4863499999999999E-2,7.4863499999999999E-2,7.4863499999999986E-2,7.4863499999999999E-2,7.4863499999999972E-2,7.4863500000000013E-2,7.4863499999999972E-2,7.4863499999999999E-2,7.4863499999999972E-2,7.4863499999999986E-2,7.4863499999999986E-2,7.4863499999999986E-2,7.4863499999999986E-2,7.4863499999999958E-2]
[]
["EBITDA"]
["Net Income",{"$f":"+B34","v":114531.19575462969},{"$f":"+C34","v":2164212.3915092591},3023216.4560481482,2967814.8043777775,2896594.7039718749,2825680.934483333,2758942.1953818398,2687944.5603894768,2630228.2392632179,2558824.0913809519,2486582.907434334,2424012.074744815,2351686.6420686082,2279460.8575054631,2206896.2059036633,2150625.4022499016,2092330.9495922974,2019121.6615291093,1945006.7112238104,1871448.4810507216,1797501.9236102549,1723622.148832228,1695509.8719443306,1620440.3062043474,1544518.8272370785,1468894.4039398353,1393409.9671472046,1318151.2276924858,1243100.7710834225,1168105.6317820894]
["Plus"]
["Depreciation/Amortization",{"$f":"+B18","v":9259.2592592592591},{"$f":"+C18","v":188888.88888888888},1079629.6296296297,1466684.7222222222,1466883.3333333335,1466902.4444444445,1467383.7916666667,1470386.3916666668,1471439.7305555556,1480600.6416666668,1480836.1333333333,1481416.2944444444,1487798.0666666667,1487822.05,1488085.8666666667,1489066.3388888889,1500727.2444444445,1510386.938888889,1510682.5333333334,1510710.9777777779,1511023.8666666667,1511023.8666666667,1529900.3238095238,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525]
["Taxes",{"$f":"SUM(B22:B23)","v":40181.335205285999},{"$f":"SUM(C22:C23)","v":660110.57945886068},869104.94635691517,828942.21241547109,810026.9255283887,791223.06204971857,774307.01164158608,755724.4328461478,742721.2323006303,724398.05641350162,704556.56765132106,689074.79126859352,669894.35506465123,650035.19718752801,630274.30518789368,617962.46497219615,605739.81924577244,586442.44743882085,565658.21729915636,545172.97186805413,524623.97675546887,503814.38955624623,501029.36108984321,485657.18687288568,462211.11262335849,440570.07288864825,418024.34806022752,395729.99071656796,375171.97431162704,355192.03232519678]
["EBITDA",{"$f":"SUM(B42,B44:B45)","v":163971.79021917493},{"$f":"SUM(C42,C44:C45)","v":3013211.8598570088},4971951.0320346933,5263441.7390154703,5173504.9628335964,5083806.4409774961,5000632.9986900929,4914055.384902291,4844389.2021194045,4763822.78946112,4671975.6084189881,4594503.1604578532,4509379.0637999261,4417318.1046929909,4325256.3777582236,4257654.2061109869,4198798.0132825142,4115951.0478568194,4021347.4618563005,3927332.4306965536,3833149.7670323905,3738460.4050551411,3726439.556843698,3645436.0454581855,3546068.4922413896,3448803.0292094359,3350772.8675883845,3253219.770790006,3157611.297776002,3062636.2164882384]
[]
["ROE",{"$f":"IFERROR(B34/(B36*Equity_Percent),\"\")","v":9.5000000000000057E-2},9.5000000000000001E-2,9.5000000000000001E-2,9.4999999999999987E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.4999999999999987E-2,9.5000000000000057E-2,9.5000000000000015E-2,9.5000000000000029E-2,9.4999999999999987E-2,9.5000000000000029E-2,9.4999999999999973E-2,9.4999999999999987E-2,9.4999999999999959E-2,9.4999999999999973E-2,9.5000000000000001E-2,9.4999999999999987E-2,9.4999999999999973E-2,9.5000000000000015E-2,9.4999999999999959E-2,9.5000000000000043E-2,9.4999999999999959E-2,9.5000000000000001E-2,9.4999999999999946E-2,9.4999999999999987E-2,9.4999999999999959E-2,9.4999999999999973E-2,9.4999999999999973E-2,9.4999999999999904E-2]
[]
[]
["Regulated Revenues"]
["Lag 0 year",{"$f":"+'Revenue Requirement'!B15*'Operating Expenses & Energy'!B26","v":238959.53848485139},{"$f":"+'Revenue Requirement'!C15*'Operating Expenses & Energy'!C26","v":4636856.8115135944},{"$f":"+'Revenue Requirement'!D15*'Operating Expenses & Energy'!D26","v":7422704.6111335745},{"$f":"+'Revenue Requirement'!E15*'Operating Expenses & Energy'!E26","v":7723208.6713798521},{"$f":"+'Revenue Requirement'!F15*'Operating Expenses & Energy'!F26","v":7590345.8629319426},{"$f":"+'Revenue Requirement'!G15*'Operating Expenses & Energy'!G26","v":7458088.5443098042},{"$f":"+'Revenue Requirement'!H15*'Operating Expenses & Energy'!H26","v":7334786.7017388502},{"$f":"+'Revenue Requirement'!I15*'Operating Expenses & Energy'!I26","v":7205854.4039216219},{"$f":"+'Revenue Requirement'!J15*'Operating Expenses & Energy'!J26","v":7101455.3069303036},{"$f":"+'Revenue Requirement'!K15*'Operating Expenses & Energy'!K26","v":6978540.1261868933},{"$f":"+'Revenue Requirement'!L15*'Operating Expenses & Energy'!L26","v":6844903.7350127632},{"$f":"+'Revenue Requirement'!M15*'Operating Expenses & Energy'!M26","v":6731038.1424515126},{"$f":"+'Revenue Requirement'!N15*'Operating Expenses & Energy'!N26","v":6604082.4928503558},{"$f":"+'Revenue Requirement'!O15*'Operating Expenses & Energy'!O26","v":6470954.1324137673},{"$f":"+'Revenue Requirement'!P15*'Operating Expenses & Energy'!P26","v":6337647.267578518},{"$f":"+'Revenue Requirement'!Q15*'Operating Expenses & Energy'!Q26","v":6237673.7577276658},{"$f":"+'Revenue Requirement'!R15*'Operating Expenses & Energy'!R26","v":6145063.3844173998},{"$f":"+'Revenue Requirement'!S15*'Operating Expenses & Energy'!S26","v":6021059.4863260388},{"$f":"+'Revenue Requirement'!T15*'Operating Expenses & Energy'!T26","v":5885805.9462194918},{"$f":"+'Revenue Requirement'!U15*'Operating Expenses & Energy'!U26","v":5751669.0658447202},{"$f":"+'Revenue Requirement'!V15*'Operating Expenses & Energy'!V26","v":5617356.6399948252},{"$f":"+'Revenue Requirement'!W15*'Operating Expenses & Energy'!W26","v":5483161.1148615563},{"$f":"+'Revenue Requirement'!X15*'Operating Expenses & Energy'!X26","v":5462306.1521030366},{"$f":"+'Revenue Requirement'!Y15*'Operating Expenses & Energy'!Y26","v":5338890.3862240268},{"$f":"+'Revenue Requirement'!Z15*'Operating Expenses & Energy'!Z26","v":5204412.9771906836},{"$f":"+'Revenue Requirement'!AA15*'Operating Expenses & Energy'!AA26","v":5070965.2065816643},{"$f":"+'Revenue Requirement'!AB15*'Operating Expenses & Energy'!AB26","v":4938251.5098213181},{"$f":"+'Revenue Requirement'!AC15*'Operating Expenses & Energy'!AC26","v":4806454.226715507},{"$f":"+'Revenue Requirement'!AD15*'Operating Expenses & Energy'!AD26","v":4675553.2814228451},{"$f":"+'Revenue Requirement'!AE15*'Operating Expenses & Energy'!AE26","v":4545262.4194224766}]
["Lag 1 year",null,{"$f":"+B52*'Operating Expenses & Energy'!C26","v":238959.53848485139},{"$f":"+C52*'Operating Expenses & Energy'!D26","v":4636856.8115135944},{"$f":"+D52*'Operating Expenses & Energy'!E26","v":7422704.6111335745},{"$f":"+E52*'Operating Expenses & Energy'!F26","v":7723208.6713798521},{"$f":"+F52*'Operating Expenses & Energy'!G26","v":7590345.8629319426},{"$f":"+G52*'Operating Expenses & Energy'!H26","v":7458088.5443098042},{"$f":"+H52*'Operating Expenses & Energy'!I26","v":7334786.7017388502},{"$f":"+I52*'Operating Expenses & Energy'!J26","v":7205854.4039216219},{"$f":"+J52*'Operating Expenses & Energy'!K26","v":7101455.3069303036},{"$f":"+K52*'Operating Expenses & Energy'!L26","v":6978540.1261868933},{"$f":"+L52*'Operating Expenses & Energy'!M26","v":6844903.7350127632},{"$f":"+M52*'Operating Expenses & Energy'!N26","v":6731038.1424515126},{"$f":"+N52*'Operating Expenses & Energy'!O26","v":6604082.4928503558},{"$f":"+O52*'Operating Expenses & Energy'!P26","v":6470954.1324137673},{"$f":"+P52*'Operating Expenses & Energy'!Q26","v":6337647.267578518},{"$f":"+Q52*'Operating Expenses & Energy'!R26","v":6237673.7577276658},{"$f":"+R52*'Operating Expenses & Energy'!S26","v":6145063.3844173998},{"$f":"+S52*'Operating Expenses & Energy'!T26","v":6021059.4863260388},{"$f":"+T52*'Operating Expenses & Energy'!U26","v":5885805.9462194918},{"$f":"+U52*'Operating Expenses & Energy'!V26","v":5751669.0658447202},{"$f":"+V52*'Operating Expenses & Energy'!W26","v":5617356.6399948252},{"$f":"+W52*'Operating Expenses & Energy'!X26","v":5483161.1148615563},{"$f":"+X52*'Operating Expenses & Energy'!Y26","v":5462306.1521030366},{"$f":"+Y52*'Operating Expenses & Energy'!Z26","v":5338890.3862240268},{"$f":"+Z52*'Operating Expenses & Energy'!AA26","v":5204412.9771906836},{"$f":"+AA52*'Operating Expenses & Energy'!AB26","v":5070965.2065816643},{"$f":"+AB52*'Operating Expenses & Energy'!AC26","v":4938251.5098213181},{"$f":"+AC52*'Operating Expenses & Energy'!AD26","v":4806454.226715507},{"$f":"+AD52*'Operating Expenses & Energy'!AE26","v":4675553.2814228451}]
["Lag 2 yrs",null,null,{"$f":"+C53*'Operating Expenses & Energy'!D26","v":238959.53848485139},{"$f":"+D53*'Operating Expenses & Energy'!E26","v":4636856.8115135944},{"$f":"+E53*'Operating Expenses & Energy'!F26","v":7422704.6111335745},{"$f":"+F53*'Operating Expenses & Energy'!G26","v":7723208.6713798521},{"$f":"+G53*'Operating Expenses & Energy'!H26","v":7590345.8629319426},{"$f":"+H53*'Operating Expenses & Energy'!I26","v":7458088.5443098042},{"$f":"+I53*'Operating Expenses & Energy'!J26","v":7334786.7017388502},{"$f":"+J53*'Operating Expenses & Energy'!K26","v":7205854.4039216219},{"$f":"+K53*'Operating Expenses & Energy'!L26","v":7101455.3069303036},{"$f":"+L53*'Operating Expenses & Energy'!M26","v":6978540.1261868933},{"$f":"+M53*'Operating Expenses & Energy'!N26","v":6844903.7350127632},{"$f":"+N53*'Operating Expenses & Energy'!O26","v":6731038.1424515126},{"$f":"+O53*'Operating Expenses & Energy'!P26","v":6604082.4928503558},{"$f":"+P53*'Operating Expenses & Energy'!Q26","v":6470954.1324137673},{"$f":"+Q53*'Operating Expenses & Energy'!R26","v":6337647.267578518},{"$f":"+R53*'Operating Expenses & Energy'!S26","v":6237673.7577276658},{"$f":"+S53*'Operating Expenses & Energy'!T26","v":6145063.3844173998},{"$f":"+T53*'Operating Expenses & Energy'!U26","v":6021059.4863260388},{"$f":"+U53*'Operating Expenses & Energy'!V26","v":5885805.9462194918},{"$f":"+V53*'Operating Expenses & Energy'!W26","v":5751669.0658447202},{"$f":"+W53*'Operating Expenses & Energy'!X26","v":5617356.6399948252},{"$f":"+X53*'Operating Expenses & Energy'!Y26","v":5483161.1148615563},{"$f":"+Y53*'Operating Expenses & Energy'!Z26","v":5462306.1521030366},{"$f":"+Z53*'Operating Expenses & Energy'!AA26","v":5338890.3862240268},{"$f":"+AA53*'Operating Expenses & Energy'!AB26","v":5204412.9771906836},{"$f":"+AB53*'Operating Expenses & Energy'!AC26","v":5070965.2065816643},{"$f":"+AC53*'Operating Expenses & Energy'!AD26","v":4938251.5098213181},{"$f":"+AD53*'Operating Expenses & Energy'!AE26","v":4806454.226715507}]
[]
["Revenue Requirement",{"$f":"IF(Lag_Years=0,B52,IF(Lag_Years=1,B53,B54))","v":0},0,238959.53848485139,{"$f":"IF(Lag_Years=0,E52,IF(Lag_Years=1,E53,E54))","v":4636856.8115135944},7422704.6111335745,7723208.6713798521,7590345.8629319426,7458088.5443098042,7334786.7017388502,7205854.4039216219,7101455.3069303036,6978540.1261868933,6844903.7350127632,6731038.1424515126,6604082.4928503558,6470954.1324137673,6337647.267578518,6237673.7577276658,6145063.3844173998,6021059.4863260388,5885805.9462194918,5751669.0658447202,5617356.6399948252,5483161.1148615563,5462306.1521030366,5338890.3862240268,5204412.9771906836,5070965.2065816643,4938251.5098213181,4806454.226715507]

{"sheet":"Cash Flow Statement (Results)","index":7,"n_rows":33,"n_cols":31,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Start_Year","v":2020},{"$f":"B8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["Cash Flow from Operations"]
["Earnings Before Interest & Dividends ",{"$f":"'Income Statement (Results)'!B26+'Income Statement (Results)'!B28","v":186092.3748969445},{"$f":"'Income Statement (Results)'!C26+'Income Statement (Results)'!C28","v":3516451.749793889},{"$f":"'Income Statement (Results)'!D26+'Income Statement (Results)'!D28","v":4912177.2144842222},{"$f":"'Income Statement (Results)'!E26+'Income Statement (Results)'!E28","v":4822159.6008146666},{"$f":"'Income Statement (Results)'!F26+'Income Statement (Results)'!F28","v":4706439.8832511874},{"$f":"'Income Statement (Results)'!G26+'Income Statement (Results)'!G28","v":4591217.8977469997},{"$f":"'Income Statement (Results)'!H26+'Income Statement (Results)'!H28","v":4482779.5777312722},{"$f":"'Income Statement (Results)'!I26+'Income Statement (Results)'!I28","v":4367421.3260275107},{"$f":"'Income Statement (Results)'!J26+'Income Statement (Results)'!J28","v":4273642.7952269539},{"$f":"'Income Statement (Results)'!K26+'Income Statement (Results)'!K28","v":4157624.0339684831},{"$f":"'Income Statement (Results)'!L26+'Income Statement (Results)'!L28","v":4040245.2412525294},{"$f":"'Income Statement (Results)'!M26+'Income Statement (Results)'!M28","v":3938579.0115606827},{"$f":"'Income Statement (Results)'!N26+'Income Statement (Results)'!N28","v":3821063.3299729414},{"$f":"'Income Statement (Results)'!O26+'Income Statement (Results)'!O28","v":3703709.5584560009},{"$f":"'Income Statement (Results)'!P26+'Income Statement (Results)'!P28","v":3585805.1895967214},{"$f":"'Income Statement (Results)'!Q26+'Income Statement (Results)'!Q28","v":3494375.3619389157},{"$f":"'Income Statement (Results)'!R26+'Income Statement (Results)'!R28","v":3399657.4724862282},{"$f":"'Income Statement (Results)'!S26+'Income Statement (Results)'!S28","v":3280705.6865520235},{"$f":"'Income Statement (Results)'!T26+'Income Statement (Results)'!T28","v":3160282.364095578},{"$f":"'Income Statement (Results)'!U26+'Income Statement (Results)'!U28","v":3040763.6106595919},{"$f":"'Income Statement (Results)'!V26+'Income Statement (Results)'!V28","v":2920613.8959999206},{"$f":"'Income Statement (Results)'!W26+'Income Statement (Results)'!W28","v":2800572.6910277046},{"$f":"'Income Statement (Results)'!X26+'Income Statement (Results)'!X28","v":2754895.3510212572},{"$f":"'Income Statement (Results)'!Y26+'Income Statement (Results)'!Y28","v":2632920.9520028033},{"$f":"'Income Statement (Results)'!Z26+'Income Statement (Results)'!Z28","v":2509562.3488413035},{"$f":"'Income Statement (Results)'!AA26+'Income Statement (Results)'!AA28","v":2386686.4071481251},{"$f":"'Income Statement (Results)'!AB26+'Income Statement (Results)'!AB28","v":2264037.9180797562},{"$f":"'Income Statement (Results)'!AC26+'Income Statement (Results)'!AC28","v":2141756.1461607474},{"$f":"'Income Statement (Results)'!AD26+'Income Statement (Results)'!AD28","v":2019812.7960065939},{"$f":"'Income Statement (Results)'!AE26+'Income Statement (Results)'!AE28","v":1897959.3264225391}]
["Plus: Book Depreciation",{"$f":"'Income Statement (Results)'!B18","v":9259.2592592592591},{"$f":"'Income Statement (Results)'!C18","v":188888.88888888888},{"$f":"'Income Statement (Results)'!D18","v":1079629.6296296297},{"$f":"'Income Statement (Results)'!E18","v":1466684.7222222222},{"$f":"'Income Statement (Results)'!F18","v":1466883.3333333335},{"$f":"'Income Statement (Results)'!G18","v":1466902.4444444445},{"$f":"'Income Statement (Results)'!H18","v":1467383.7916666667},{"$f":"'Income Statement (Results)'!I18","v":1470386.3916666668},{"$f":"'Income Statement (Results)'!J18","v":1471439.7305555556},{"$f":"'Income Statement (Results)'!K18","v":1480600.6416666668},{"$f":"'Income Statement (Results)'!L18","v":1480836.1333333333},{"$f":"'Income Statement (Results)'!M18","v":1481416.2944444444},{"$f":"'Income Statement (Results)'!N18","v":1487798.0666666667},{"$f":"'Income Statement (Results)'!O18","v":1487822.05},{"$f":"'Income Statement (Results)'!P18","v":1488085.8666666667},{"$f":"'Income Statement (Results)'!Q18","v":1489066.3388888889},{"$f":"'Income Statement (Results)'!R18","v":1500727.2444444445},{"$f":"'Income Statement (Results)'!S18","v":1510386.938888889},{"$f":"'Income Statement (Results)'!T18","v":1510682.5333333334},{"$f":"'Income Statement (Results)'!U18","v":1510710.9777777779},{"$f":"'Income Statement (Results)'!V18","v":1511023.8666666667},{"$f":"'Income Statement (Results)'!W18","v":1511023.8666666667},{"$f":"'Income Statement (Results)'!X18","v":1529900.3238095238},{"$f":"'Income Statement (Results)'!Y18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!Z18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AA18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AB18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AC18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AD18","v":1539338.5523809525},{"$f":"'Income Statement (Results)'!AE18","v":1539338.5523809525}]
["Plus: Deferred Taxes",{"$f":"'Income Statement (Results)'!B23","v":19229.259259259259},{"$f":"'Income Statement (Results)'!C23","v":167506.88888888888},{"$f":"'Income Statement (Results)'!D23","v":129293.62962962961},{"$f":"'Income Statement (Results)'!E23","v":79058.097222222204},{"$f":"'Income Statement (Results)'!F23","v":79090.95833333327},{"$f":"'Income Statement (Results)'!G23","v":79183.056944444426},{"$f":"'Income Statement (Results)'!H23","v":80811.695416666669},{"$f":"'Income Statement (Results)'!I23","v":81384.86066666666},{"$f":"'Income Statement (Results)'!J23","v":86004.608180555588},{"$f":"'Income Statement (Results)'!K23","v":87303.513441666524},{"$f":"'Income Statement (Results)'!L23","v":86043.194708333423},{"$f":"'Income Statement (Results)'!M23","v":88316.373514444451},{"$f":"'Income Statement (Results)'!N23","v":88405.864166666666},{"$f":"'Income Statement (Results)'!O23","v":87102.564254999917},{"$f":"'Income Statement (Results)'!P23","v":86171.244646666673},{"$f":"'Income Statement (Results)'!Q23","v":91397.532138888782},{"$f":"'Income Statement (Results)'!R23","v":97862.394474444329},{"$f":"'Income Statement (Results)'!S23","v":98184.961388888885},{"$f":"'Income Statement (Results)'!T23","v":96046.455773333262},{"$f":"'Income Statement (Results)'!U23","v":94206.166887777814},{"$f":"'Income Statement (Results)'!V23","v":92443.844196666745},{"$f":"'Income Statement (Results)'!W23","v":90131.791236666701},{"$f":"'Income Statement (Results)'!X23","v":99390.305381666709},{"$f":"'Income Statement (Results)'!Y23","v":108441.78331666671},{"$f":"'Income Statement (Results)'!Z23","v":101994.5631316667},{"$f":"'Income Statement (Results)'!AA23","v":98956.331886666652},{"$f":"'Income Statement (Results)'!AB23","v":94057.85466666671},{"$f":"'Income Statement (Results)'!AC23","v":89537.337126666622},{"$f":"'Income Statement (Results)'!AD23","v":88336.74444666662},{"$f":"'Income Statement (Results)'!AE23","v":88248.807156666589}]
["Less: AFUDC",{"$f":"'Capital Projects (Nominal)'!H185","v":0},{"$f":"'Capital Projects (Nominal)'!I185","v":0},{"$f":"'Capital Projects (Nominal)'!J185","v":0},{"$f":"'Capital Projects (Nominal)'!K185","v":0},{"$f":"'Capital Projects (Nominal)'!L185","v":0},{"$f":"'Capital Projects (Nominal)'!M185","v":0},{"$f":"'Capital Projects (Nominal)'!N185","v":0},{"$f":"'Capital Projects (Nominal)'!O185","v":0},{"$f":"'Capital Projects (Nominal)'!P185","v":0},{"$f":"'Capital Projects (Nominal)'!Q185","v":0},{"$f":"'Capital Projects (Nominal)'!R185","v":0},{"$f":"'Capital Projects (Nominal)'!S185","v":0},{"$f":"'Capital Projects (Nominal)'!T185","v":0},{"$f":"'Capital Projects (Nominal)'!U185","v":0},{"$f":"'Capital Projects (Nominal)'!V185","v":0},{"$f":"'Capital Projects (Nominal)'!W185","v":0},{"$f":"'Capital Projects (Nominal)'!X185","v":0},{"$f":"'Capital Projects (Nominal)'!Y185","v":0},{"$f":"'Capital Projects (Nominal)'!Z185","v":0},{"$f":"'Capital Projects (Nominal)'!AA185","v":0},{"$f":"'Capital Projects (Nominal)'!AB185","v":0},{"$f":"'Capital Projects (Nominal)'!AC185","v":0},{"$f":"'Capital Projects (Nominal)'!AD185","v":0},{"$f":"'Capital Projects (Nominal)'!AE185","v":0},{"$f":"'Capital Projects (Nominal)'!AF185","v":0},{"$f":"'Capital Projects (Nominal)'!AG185","v":0},{"$f":"'Capital Projects (Nominal)'!AH185","v":0},{"$f":"'Capital Projects (Nominal)'!AI185","v":0},{"$f":"'Capital Projects (Nominal)'!AJ185","v":0},{"$f":"'Capital Projects (Nominal)'!AK185","v":0}]
["Less: Tax Benefit of Interest",{"$f":"'Income Statement (Results)'!B30*(1-FIT_Tax_Rate)","v":56533.3315224287},{"$f":"'Income Statement (Results)'!C30*(1-FIT_Tax_Rate)","v":1068269.0930448575},{"$f":"'Income Statement (Results)'!D30*(1-FIT_Tax_Rate)","v":1492278.9991644986},{"$f":"'Income Statement (Results)'!E30*(1-FIT_Tax_Rate)","v":1464932.3891851425},{"$f":"'Income Statement (Results)'!F30*(1-FIT_Tax_Rate)","v":1429777.6916306568},{"$f":"'Income Statement (Results)'!G30*(1-FIT_Tax_Rate)","v":1394774.2009782968},{"$f":"'Income Statement (Results)'!H30*(1-FIT_Tax_Rate)","v":1361831.5320560518},{"$f":"'Income Statement (Results)'!I30*(1-FIT_Tax_Rate)","v":1326786.6448540471},{"$f":"'Income Statement (Results)'!J30*(1-FIT_Tax_Rate)","v":1298297.4992113516},{"$f":"'Income Statement (Results)'!K30*(1-FIT_Tax_Rate)","v":1263051.9546441499},{"$f":"'Income Statement (Results)'!L30*(1-FIT_Tax_Rate)","v":1227393.2437163743},{"$f":"'Income Statement (Results)'!M30*(1-FIT_Tax_Rate)","v":1196507.8800845356},{"$f":"'Income Statement (Results)'!N30*(1-FIT_Tax_Rate)","v":1160807.5834444233},{"$f":"'Income Statement (Results)'!O30*(1-FIT_Tax_Rate)","v":1125156.4737509252},{"$f":"'Income Statement (Results)'!P30*(1-FIT_Tax_Rate)","v":1089338.0971175157},{"$f":"'Income Statement (Results)'!Q30*(1-FIT_Tax_Rate)","v":1061562.468154321},{"$f":"'Income Statement (Results)'!R30*(1-FIT_Tax_Rate)","v":1032787.9530862054},{"$f":"'Income Statement (Results)'!S30*(1-FIT_Tax_Rate)","v":996651.3797681022},{"$f":"'Income Statement (Results)'!T30*(1-FIT_Tax_Rate)","v":960067.76576869644},{"$f":"'Income Statement (Results)'!U30*(1-FIT_Tax_Rate)","v":923758.95239100757},{"$f":"'Income Statement (Results)'!V30*(1-FIT_Tax_Rate)","v":887258.45818783587},{"$f":"'Income Statement (Results)'!W30*(1-FIT_Tax_Rate)","v":850790.9283344266},{"$f":"'Income Statement (Results)'!X30*(1-FIT_Tax_Rate)","v":836914.52847077209},{"$f":"'Income Statement (Results)'!Y30*(1-FIT_Tax_Rate)","v":799859.71018078027},{"$f":"'Income Statement (Results)'!Z30*(1-FIT_Tax_Rate)","v":762384.38206733775},{"$f":"'Income Statement (Results)'!AA30*(1-FIT_Tax_Rate)","v":725055.68253454915},{"$f":"'Income Statement (Results)'!AB30*(1-FIT_Tax_Rate)","v":687796.08123671578},{"$f":"'Income Statement (Results)'!AC30*(1-FIT_Tax_Rate)","v":650647.88558992662},{"$f":"'Income Statement (Results)'!AD30*(1-FIT_Tax_Rate)","v":613602.49968930543},{"$f":"'Income Statement (Results)'!AE30*(1-FIT_Tax_Rate)","v":576584.41876595526}]
[]
["Cash Flow from Operations",{"$f":"B10+B11+B12-B13-B14","v":158047.56189303435},2804578.4345268095,4628821.4745789832,{"$f":"E10+E11+E12-E13-E14","v":4902970.0310739679},4822636.4832871966,4742529.1981575927,4669143.5327585544,4592405.9335067971,4532789.6347517138,4462476.2344326666,4379731.3255778225,4311803.7994350363,4236459.6773618516,4153477.6989600756,4070724.203792539,4013276.7648123722,3965459.1583189112,3892626.2070616987,3806943.5874335477,3721921.8029341404,3636823.148675418,3550937.4205966122,3547271.4517416758,3480841.5775196417,3388511.0822865851,3299925.6088811951,3209638.2438906594,3119984.1500784401,3033885.5931449076,2948962.2671942031]
[]
["Cash Flow from Investing"]
["Capital Expenditures",{"$f":"'Capital Projects (Nominal)'!H92","v":5000000},{"$f":"'Capital Projects (Nominal)'!I92","v":42000000},{"$f":"'Capital Projects (Nominal)'!J92","v":19000000},{"$f":"'Capital Projects (Nominal)'!K92","v":6500},{"$f":"'Capital Projects (Nominal)'!L92","v":0},{"$f":"'Capital Projects (Nominal)'!M92","v":6880},{"$f":"'Capital Projects (Nominal)'!N92","v":97605},{"$f":"'Capital Projects (Nominal)'!O92","v":7281},{"$f":"'Capital Projects (Nominal)'!P92","v":299111},{"$f":"'Capital Projects (Nominal)'!Q92","v":7707},{"$f":"'Capital Projects (Nominal)'!R92","v":0},{"$f":"'Capital Projects (Nominal)'!S92","v":208858},{"$f":"'Capital Projects (Nominal)'!T92","v":0},{"$f":"'Capital Projects (Nominal)'!U92","v":8634},{"$f":"'Capital Projects (Nominal)'!V92","v":0},{"$f":"'Capital Projects (Nominal)'!W92","v":352970},{"$f":"'Capital Projects (Nominal)'!X92","v":315256},{"$f":"'Capital Projects (Nominal)'!Y92","v":9674},{"$f":"'Capital Projects (Nominal)'!Z92","v":0},{"$f":"'Capital Projects (Nominal)'!AA92","v":10240},{"$f":"'Capital Projects (Nominal)'!AB92","v":0},{"$f":"'Capital Projects (Nominal)'!AC92","v":0},{"$f":"'Capital Projects (Nominal)'!AD92","v":991014},{"$f":"'Capital Projects (Nominal)'!AE92","v":0},{"$f":"'Capital Projects (Nominal)'!AF92","v":0},{"$f":"'Capital Projects (Nominal)'!AG92","v":0},{"$f":"'Capital Projects (Nominal)'!AH92","v":0},{"$f":"'Capital Projects (Nominal)'!AI92","v":0},{"$f":"'Capital Projects (Nominal)'!AJ92","v":0},{"$f":"'Capital Projects (Nominal)'!AK92","v":0}]
[]
["Cash Flow From Investments",{"$f":"B19","v":5000000},42000000,19000000,6500,0,6880,97605,7281,299111,7707,0,208858,0,8634,0,352970,315256,9674,0,10240,0,0,991014,0,0,0,0,0,0,0]
[]
["Miscellaneous Cash Adjustments",{"$f":"'Operating Expenses & Energy'!B18","v":0},{"$f":"'Operating Expenses & Energy'!C18","v":0},{"$f":"'Operating Expenses & Energy'!D18","v":0},{"$f":"'Operating Expenses & Energy'!E18","v":0},{"$f":"'Operating Expenses & Energy'!F18","v":0},{"$f":"'Operating Expenses & Energy'!G18","v":0},{"$f":"'Operating Expenses & Energy'!H18","v":0},{"$f":"'Operating Expenses & Energy'!I18","v":0},{"$f":"'Operating Expenses & Energy'!J18","v":0},{"$f":"'Operating Expenses & Energy'!K18","v":0},{"$f":"'Operating Expenses & Energy'!L18","v":0},{"$f":"'Operating Expenses & Energy'!M18","v":0},{"$f":"'Operating Expenses & Energy'!N18","v":0},{"$f":"'Operating Expenses & Energy'!O18","v":0},{"$f":"'Operating Expenses & Energy'!P18","v":0},{"$f":"'Operating Expenses & Energy'!Q18","v":0},{"$f":"'Operating Expenses & Energy'!R18","v":0},{"$f":"'Operating Expenses & Energy'!S18","v":0},{"$f":"'Operating Expenses & Energy'!T18","v":0},{"$f":"'Operating Expenses & Energy'!U18","v":0},{"$f":"'Operating Expenses & Energy'!V18","v":0},{"$f":"'Operating Expenses & Energy'!W18","v":0},{"$f":"'Operating Expenses & Energy'!X18","v":0},{"$f":"'Operating Expenses & Energy'!Y18","v":0},{"$f":"'Operating Expenses & Energy'!Z18","v":0},{"$f":"'Operating Expenses & Energy'!AA18","v":0},{"$f":"'Operating Expenses & Energy'!AB18","v":0},{"$f":"'Operating Expenses & Energy'!AC18","v":0},{"$f":"'Operating Expenses & Energy'!AD18","v":0},{"$f":"'Operating Expenses & Energy'!AE18","v":0}]
[]
["Net  Cash Flow",{"$f":"B16-B21+B23","v":-4841952.4381069653},-39195421.565473191,{"$f":"D16-D21+D23","v":-14371178.525421016},4896470.0310739679,4822636.4832871966,4735649.1981575927,4571538.5327585544,4585124.9335067971,4233678.6347517138,4454769.2344326666,4379731.3255778225,4102945.7994350363,4236459.6773618516,4144843.6989600756,4070724.203792539,3660306.7648123722,3650203.1583189112,3882952.2070616987,3806943.5874335477,3711681.8029341404,3636823.148675418,3550937.4205966122,2556257.4517416758,3480841.5775196417,3388511.0822865851,3299925.6088811951,3209638.2438906594,3119984.1500784401,3033885.5931449076,2948962.2671942031]
["After Tax Cost of Interest",{"$f":"-'Income Statement (Results)'!B30*(1-FIT_Tax_Rate)","v":-56533.3315224287},{"$f":"-'Income Statement (Results)'!C30*(1-FIT_Tax_Rate)","v":-1068269.0930448575},{"$f":"-'Income Statement (Results)'!D30*(1-FIT_Tax_Rate)","v":-1492278.9991644986},{"$f":"-'Income Statement (Results)'!E30*(1-FIT_Tax_Rate)","v":-1464932.3891851425},{"$f":"-'Income Statement (Results)'!F30*(1-FIT_Tax_Rate)","v":-1429777.6916306568},{"$f":"-'Income Statement (Results)'!G30*(1-FIT_Tax_Rate)","v":-1394774.2009782968},{"$f":"-'Income Statement (Results)'!H30*(1-FIT_Tax_Rate)","v":-1361831.5320560518},{"$f":"-'Income Statement (Results)'!I30*(1-FIT_Tax_Rate)","v":-1326786.6448540471},{"$f":"-'Income Statement (Results)'!J30*(1-FIT_Tax_Rate)","v":-1298297.4992113516},{"$f":"-'Income Statement (Results)'!K30*(1-FIT_Tax_Rate)","v":-1263051.9546441499},{"$f":"-'Income Statement (Results)'!L30*(1-FIT_Tax_Rate)","v":-1227393.2437163743},{"$f":"-'Income Statement (Results)'!M30*(1-FIT_Tax_Rate)","v":-1196507.8800845356},{"$f":"-'Income Statement (Results)'!N30*(1-FIT_Tax_Rate)","v":-1160807.5834444233},{"$f":"-'Income Statement (Results)'!O30*(1-FIT_Tax_Rate)","v":-1125156.4737509252},{"$f":"-'Income Statement (Results)'!P30*(1-FIT_Tax_Rate)","v":-1089338.0971175157},{"$f":"-'Income Statement (Results)'!Q30*(1-FIT_Tax_Rate)","v":-1061562.468154321},{"$f":"-'Income Statement (Results)'!R30*(1-FIT_Tax_Rate)","v":-1032787.9530862054},{"$f":"-'Income Statement (Results)'!S30*(1-FIT_Tax_Rate)","v":-996651.3797681022},{"$f":"-'Income Statement (Results)'!T30*(1-FIT_Tax_Rate)","v":-960067.76576869644},{"$f":"-'Income Statement (Results)'!U30*(1-FIT_Tax_Rate)","v":-923758.95239100757},{"$f":"-'Income Statement (Results)'!V30*(1-FIT_Tax_Rate)","v":-887258.45818783587},{"$f":"-'Income Statement (Results)'!W30*(1-FIT_Tax_Rate)","v":-850790.9283344266},{"$f":"-'Income Statement (Results)'!X30*(1-FIT_Tax_Rate)","v":-836914.52847077209},{"$f":"-'Income Statement (Results)'!Y30*(1-FIT_Tax_Rate)","v":-799859.71018078027},{"$f":"-'Income Statement (Results)'!Z30*(1-FIT_Tax_Rate)","v":-762384.38206733775},{"$f":"-'Income Statement (Results)'!AA30*(1-FIT_Tax_Rate)","v":-725055.68253454915},{"$f":"-'Income Statement (Results)'!AB30*(1-FIT_Tax_Rate)","v":-687796.08123671578},{"$f":"-'Income Statement (Results)'!AC30*(1-FIT_Tax_Rate)","v":-650647.88558992662},{"$f":"-'Income Statement (Results)'!AD30*(1-FIT_Tax_Rate)","v":-613602.49968930543},{"$f":"-'Income Statement (Results)'!AE30*(1-FIT_Tax_Rate)","v":-576584.41876595526}]
["Cash Flow to investors",{"$f":"SUM(B25:B26)","v":-4898485.7696293937},{"$f":"SUM(C25:C26)","v":-40263690.658518046},{"$f":"SUM(D25:D26)","v":-15863457.524585515},3431537.6418888252,3392858.7916565398,3340874.9971792959,3209707.0007025027,3258338.2886527497,2935381.1355403624,3191717.2797885165,3152338.0818614485,2906437.9193505007,3075652.0939174285,3019687.2252091505,2981386.1066750232,2598744.2966580512,2617415.2052327059,2886300.8272935962,2846875.8216648512,2787922.850543133,2749564.6904875822,2700146.4922621856,1719342.9232709038,2680981.8673388613,2626126.7002192475,2574869.9263466457,2521842.1626539435,2469336.2644885136,2420283.0934556024,2372377.848428248]
[]
["PV Discount Factor",{"$f":"(After_Tax_Cash_Discount+1)^(B$8-$B$8)","v":1},{"$f":"(After_Tax_Cash_Discount+1)^(C8-$B$8)","v":1.0688179149999999},1.142371735424947,1.2209873764118233,1.305013181897805,1.3948214681235276,1.4908101733570276,1.5934046211482464,1.7030594049270336,1.8202604022952527,1.9455269279382728,2.0794140346953398,2.2225149729848104,2.3754638194819062,2.5389382866965873,2.713662725900718,2.9004113367104218,3.1000115975451958,3.3133479321640746,3.5413656285251673,3.7850750273329337,4.0455559988325538,4.3239627276879524,4.6215288271451485,4.9395728051416734,5.2795039065822236,5.6428283576675664,6.0311560399451221,6.4462076236538008,6.8898221919707598]
[]
["PV",{"$f":"B25/B29","v":-4841952.4381069653},-36671748.307543285,{"$f":"D25/D29","v":-12580124.384883463},4010254.4265965056,3695469.5555441943,3395165.120686396,3066479.2972698188,2877564.7269069948,2485925.4013708951,2447325.2446822645,2251180.0081940484,{"$f":"M25/M29","v":1973125.9532621983},1906155.7419666506,1744856.5896760637,1603317.5068185523,1348843.660590667,1258512.2365639645,1252560.5420755488,1148971.8753886153,1048093.3606620852,960832.51254282857,877737.79960562254,591183.97005899297,753179.67445631139,685992.73984977696,625044.63814621139,568799.55236089206,517311.13063803752,470646.58327360213,428017.18027365871]
[]
["Cumulative PV",null,{"$f":"SUM($B31:C31)","v":-41513700.745650247},{"$f":"SUM($B31:D31)","v":-54093825.13053371},{"$f":"SUM($B31:E31)","v":-50083570.703937203},{"$f":"SUM($B31:F31)","v":-46388101.148393005},{"$f":"SUM($B31:G31)","v":-42992936.027706608},{"$f":"SUM($B31:H31)","v":-39926456.730436787},{"$f":"SUM($B31:I31)","v":-37048892.003529795},{"$f":"SUM($B31:J31)","v":-34562966.602158897},{"$f":"SUM($B31:K31)","v":-32115641.357476633},{"$f":"SUM($B31:L31)","v":-29864461.349282585},{"$f":"SUM($B31:M31)","v":-27891335.396020386},{"$f":"SUM($B31:N31)","v":-25985179.654053736},{"$f":"SUM($B31:O31)","v":-24240323.064377673},{"$f":"SUM($B31:P31)","v":-22637005.557559121},{"$f":"SUM($B31:Q31)","v":-21288161.896968454},{"$f":"SUM($B31:R31)","v":-20029649.660404488},{"$f":"SUM($B31:S31)","v":-18777089.11832894},{"$f":"SUM($B31:T31)","v":-17628117.242940325},{"$f":"SUM($B31:U31)","v":-16580023.882278239},{"$f":"SUM($B31:V31)","v":-15619191.36973541},{"$f":"SUM($B31:W31)","v":-14741453.570129788},{"$f":"SUM($B31:X31)","v":-14150269.600070795},{"$f":"SUM($B31:Y31)","v":-13397089.925614484},{"$f":"SUM($B31:Z31)","v":-12711097.185764708},{"$f":"SUM($B31:AA31)","v":-12086052.547618497},{"$f":"SUM($B31:AB31)","v":-11517252.995257605},{"$f":"SUM($B31:AC31)","v":-10999941.864619568},{"$f":"SUM($B31:AD31)","v":-10529295.281345965},{"$f":"SUM($B31:AE31)","v":-10101278.101072306}]

{"sheet":"Tax Statement (Results)","index":8,"n_rows":29,"n_cols":31,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Start_Year","v":2020},{"$f":"B8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
["Regulated Revenues",{"$f":"'Income Statement (Results)'!B10","v":249088.15354842006},{"$f":"'Income Statement (Results)'!C10","v":4725087.6047634473},{"$f":"'Income Statement (Results)'!D10","v":7490807.3595043719},{"$f":"'Income Statement (Results)'!E10","v":7764850.890855181},{"$f":"'Income Statement (Results)'!F10","v":7632005.3913186826},{"$f":"'Income Statement (Results)'!G10","v":7499796.5837373091},{"$f":"'Income Statement (Results)'!H10","v":7377352.5928360661},{"$f":"'Income Statement (Results)'!I10","v":7248722.1979734367},{"$f":"'Income Statement (Results)'!J10","v":7146756.4575471403},{"$f":"'Income Statement (Results)'!K10","v":7024525.4483163431},{"$f":"'Income Statement (Results)'!L10","v":6890225.2102859588},{"$f":"'Income Statement (Results)'!M10","v":6777556.9676999394},{"$f":"'Income Statement (Results)'!N10","v":6650648.4554510796},{"$f":"'Income Statement (Results)'!O10","v":6516833.6087104864},{"$f":"'Income Statement (Results)'!P10","v":6383036.1905113878},{"$f":"'Income Statement (Results)'!Q10","v":6285815.5196288256},{"$f":"'Income Statement (Results)'!R10","v":6196610.378998247},{"$f":"'Income Statement (Results)'!S10","v":6072776.38636526},{"$f":"'Income Statement (Results)'!T10","v":5936396.4326044377},{"$f":"'Income Statement (Results)'!U10","v":5801290.218077152},{"$f":"'Income Statement (Results)'!V10","v":5666049.5251569869},{"$f":"'Income Statement (Results)'!W10","v":5530636.1738910163},{"$f":"'Income Statement (Results)'!X10","v":5514657.9421896292},{"$f":"'Income Statement (Results)'!Y10","v":5396009.8553212332},{"$f":"'Income Statement (Results)'!Z10","v":5258136.5062465435},{"$f":"'Income Statement (Results)'!AA10","v":5123088.4100950891},{"$f":"'Income Statement (Results)'!AB10","v":4987794.5416552145},{"$f":"'Income Statement (Results)'!AC10","v":4853616.169323165},{"$f":"'Income Statement (Results)'!AD10","v":4722082.8366389824},{"$f":"'Income Statement (Results)'!AE10","v":4591745.6554877749}]
["Unregulated Revnues",{"$f":"'Income Statement (Results)'!B11","v":0},{"$f":"'Income Statement (Results)'!C11","v":0},{"$f":"'Income Statement (Results)'!D11","v":0},{"$f":"'Income Statement (Results)'!E11","v":0},{"$f":"'Income Statement (Results)'!F11","v":0},{"$f":"'Income Statement (Results)'!G11","v":0},{"$f":"'Income Statement (Results)'!H11","v":0},{"$f":"'Income Statement (Results)'!I11","v":0},{"$f":"'Income Statement (Results)'!J11","v":0},{"$f":"'Income Statement (Results)'!K11","v":0},{"$f":"'Income Statement (Results)'!L11","v":0},{"$f":"'Income Statement (Results)'!M11","v":0},{"$f":"'Income Statement (Results)'!N11","v":0},{"$f":"'Income Statement (Results)'!O11","v":0},{"$f":"'Income Statement (Results)'!P11","v":0},{"$f":"'Income Statement (Results)'!Q11","v":0},{"$f":"'Income Statement (Results)'!R11","v":0},{"$f":"'Income Statement (Results)'!S11","v":0},{"$f":"'Income Statement (Results)'!T11","v":0},{"$f":"'Income Statement (Results)'!U11","v":0},{"$f":"'Income Statement (Results)'!V11","v":0},{"$f":"'Income Statement (Results)'!W11","v":0},{"$f":"'Income Statement (Results)'!X11","v":0},{"$f":"'Income Statement (Results)'!Y11","v":0},{"$f":"'Income Statement (Results)'!Z11","v":0},{"$f":"'Income Statement (Results)'!AA11","v":0},{"$f":"'Income Statement (Results)'!AB11","v":0},{"$f":"'Income Statement (Results)'!AC11","v":0},{"$f":"'Income Statement (Results)'!AD11","v":0},{"$f":"'Income Statement (Results)'!AE11","v":0}]
["Total Revenues",{"$f":"SUM(B10:B11)","v":249088.15354842006},4725087.6047634473,7490807.3595043719,7764850.890855181,7632005.3913186826,7499796.5837373091,7377352.5928360661,7248722.1979734367,7146756.4575471403,7024525.4483163431,6890225.2102859588,6777556.9676999394,6650648.4554510796,6516833.6087104864,6383036.1905113878,6285815.5196288256,6196610.378998247,6072776.38636526,5936396.4326044377,5801290.218077152,5666049.5251569869,5530636.1738910163,5514657.9421896292,5396009.8553212332,5258136.5062465435,5123088.4100950891,4987794.5416552145,4853616.169323165,4722082.8366389824,4591745.6554877749]
[]
["Operating Expenses:"]
["Insurance",{"$f":"'Plant(Input)'!C46*Insurance_Rate","v":3500},{"$f":"'Plant(Input)'!D46*Insurance_Rate","v":32900},{"$f":"'Plant(Input)'!E46*Insurance_Rate","v":46200},{"$f":"'Plant(Input)'!F46*Insurance_Rate","v":46204.55},{"$f":"'Plant(Input)'!G46*Insurance_Rate","v":46204.55},{"$f":"'Plant(Input)'!H46*Insurance_Rate","v":46209.366000000002},{"$f":"'Plant(Input)'!I46*Insurance_Rate","v":46277.6895},{"$f":"'Plant(Input)'!J46*Insurance_Rate","v":46282.786200000002},{"$f":"'Plant(Input)'!K46*Insurance_Rate","v":46492.1639},{"$f":"'Plant(Input)'!L46*Insurance_Rate","v":46497.558799999999},{"$f":"'Plant(Input)'!M46*Insurance_Rate","v":46497.558799999999},{"$f":"'Plant(Input)'!N46*Insurance_Rate","v":46643.759400000003},{"$f":"'Plant(Input)'!O46*Insurance_Rate","v":46643.759400000003},{"$f":"'Plant(Input)'!P46*Insurance_Rate","v":46649.803200000002},{"$f":"'Plant(Input)'!Q46*Insurance_Rate","v":46649.803200000002},{"$f":"'Plant(Input)'!R46*Insurance_Rate","v":46896.8822},{"$f":"'Plant(Input)'!S46*Insurance_Rate","v":47117.561399999999},{"$f":"'Plant(Input)'!T46*Insurance_Rate","v":47124.333200000001},{"$f":"'Plant(Input)'!U46*Insurance_Rate","v":47124.333200000001},{"$f":"'Plant(Input)'!V46*Insurance_Rate","v":47131.501199999999},{"$f":"'Plant(Input)'!W46*Insurance_Rate","v":47131.501199999999},{"$f":"'Plant(Input)'!X46*Insurance_Rate","v":47131.501199999999},{"$f":"'Plant(Input)'!Y46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!Z46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!AA46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!AB46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!AC46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!AD46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!AE46*Insurance_Rate","v":47825.211000000003},{"$f":"'Plant(Input)'!AF46*Insurance_Rate","v":47825.211000000003}]
["O&M",{"$f":"'Operating Expenses & Energy'!B14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!B8-'Income Statement (Results)'!$B$8)","v":0},{"$f":"'Operating Expenses & Energy'!C14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!C8-'Income Statement (Results)'!$B$8)","v":139898.54368932039},{"$f":"'Operating Expenses & Energy'!D14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!D8-'Income Statement (Results)'!$B$8)","v":288191},{"$f":"'Operating Expenses & Energy'!E14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!E8-'Income Statement (Results)'!$B$8)","v":294741},{"$f":"'Operating Expenses & Energy'!F14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!F8-'Income Statement (Results)'!$B$8)","v":301477},{"$f":"'Operating Expenses & Energy'!G14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!G8-'Income Statement (Results)'!$B$8)","v":308390},{"$f":"'Operating Expenses & Energy'!H14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!H8-'Income Statement (Results)'!$B$8)","v":315485},{"$f":"'Operating Expenses & Energy'!I14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!I8-'Income Statement (Results)'!$B$8)","v":322769},{"$f":"'Operating Expenses & Energy'!J14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!J8-'Income Statement (Results)'!$B$8)","v":330247},{"$f":"'Operating Expenses & Energy'!K14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!K8-'Income Statement (Results)'!$B$8)","v":337925},{"$f":"'Operating Expenses & Energy'!L14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!L8-'Income Statement (Results)'!$B$8)","v":345811},{"$f":"'Operating Expenses & Energy'!M14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!M8-'Income Statement (Results)'!$B$8)","v":353911},{"$f":"'Operating Expenses & Energy'!N14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!N8-'Income Statement (Results)'!$B$8)","v":362232},{"$f":"'Operating Expenses & Energy'!O14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!O8-'Income Statement (Results)'!$B$8)","v":370782},{"$f":"'Operating Expenses & Energy'!P14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!P8-'Income Statement (Results)'!$B$8)","v":379568},{"$f":"'Operating Expenses & Energy'!Q14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!Q8-'Income Statement (Results)'!$B$8)","v":388598},{"$f":"'Operating Expenses & Energy'!R14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!R8-'Income Statement (Results)'!$B$8)","v":397881},{"$f":"'Operating Expenses & Energy'!S14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!S8-'Income Statement (Results)'!$B$8)","v":407425},{"$f":"'Operating Expenses & Energy'!T14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!T8-'Income Statement (Results)'!$B$8)","v":417239},{"$f":"'Operating Expenses & Energy'!U14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!U8-'Income Statement (Results)'!$B$8)","v":427333},{"$f":"'Operating Expenses & Energy'!V14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!V8-'Income Statement (Results)'!$B$8)","v":437716},{"$f":"'Operating Expenses & Energy'!W14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!W8-'Income Statement (Results)'!$B$8)","v":448398},{"$f":"'Operating Expenses & Energy'!X14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!X8-'Income Statement (Results)'!$B$8)","v":461849.94},{"$f":"'Operating Expenses & Energy'!Y14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!Y8-'Income Statement (Results)'!$B$8)","v":475705.43820000003},{"$f":"'Operating Expenses & Energy'!Z14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!Z8-'Income Statement (Results)'!$B$8)","v":489976.60134600004},{"$f":"'Operating Expenses & Energy'!AA14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AA8-'Income Statement (Results)'!$B$8)","v":504675.89938638004},{"$f":"'Operating Expenses & Energy'!AB14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AB8-'Income Statement (Results)'!$B$8)","v":519816.17636797146},{"$f":"'Operating Expenses & Energy'!AC14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AC8-'Income Statement (Results)'!$B$8)","v":535410.66165901057},{"$f":"'Operating Expenses & Energy'!AD14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AD8-'Income Statement (Results)'!$B$8)","v":551472.98150878085},{"$f":"'Operating Expenses & Energy'!AE14*(1+'Assumptions (Input)'!$B$11)^('Income Statement (Results)'!AE8-'Income Statement (Results)'!$B$8)","v":568017.17095404433}]
["Power Costs",{"$f":"'Income Statement (Results)'!B17","v":0},{"$f":"'Income Statement (Results)'!C17","v":0},{"$f":"'Income Statement (Results)'!D17","v":0},{"$f":"'Income Statement (Results)'!E17","v":0},{"$f":"'Income Statement (Results)'!F17","v":0},{"$f":"'Income Statement (Results)'!G17","v":0},{"$f":"'Income Statement (Results)'!H17","v":0},{"$f":"'Income Statement (Results)'!I17","v":0},{"$f":"'Income Statement (Results)'!J17","v":0},{"$f":"'Income Statement (Results)'!K17","v":0},{"$f":"'Income Statement (Results)'!L17","v":0},{"$f":"'Income Statement (Results)'!M17","v":0},{"$f":"'Income Statement (Results)'!N17","v":0},{"$f":"'Income Statement (Results)'!O17","v":0},{"$f":"'Income Statement (Results)'!P17","v":0},{"$f":"'Income Statement (Results)'!Q17","v":0},{"$f":"'Income Statement (Results)'!R17","v":0},{"$f":"'Income Statement (Results)'!S17","v":0},{"$f":"'Income Statement (Results)'!T17","v":0},{"$f":"'Income Statement (Results)'!U17","v":0},{"$f":"'Income Statement (Results)'!V17","v":0},{"$f":"'Income Statement (Results)'!W17","v":0},{"$f":"'Income Statement (Results)'!X17","v":0},{"$f":"'Income Statement (Results)'!Y17","v":0},{"$f":"'Income Statement (Results)'!Z17","v":0},{"$f":"'Income Statement (Results)'!AA17","v":0},{"$f":"'Income Statement (Results)'!AB17","v":0},{"$f":"'Income Statement (Results)'!AC17","v":0},{"$f":"'Income Statement (Results)'!AD17","v":0},{"$f":"'Income Statement (Results)'!AE17","v":0}]
["Tax Depreciation",{"$f":"'Plant(Input)'!C44","v":64200},{"$f":"'Plant(Input)'!D44","v":667480},{"$f":"'Plant(Input)'!E44","v":1449040},{"$f":"'Plant(Input)'!F44","v":1692565},{"$f":"'Plant(Input)'!G44","v":1692857.5},{"$f":"'Plant(Input)'!H44","v":1693139.75},{"$f":"'Plant(Input)'!I44","v":1698274.35},{"$f":"'Plant(Input)'!J44","v":1702914.5650000002},{"$f":"'Plant(Input)'!K44","v":1717167.1825000001},{"$f":"'Plant(Input)'!L44","v":1730039.2514999998},{"$f":"'Plant(Input)'!M44","v":1726673.8325000003},{"$f":"'Plant(Input)'!N44","v":1733748.7901999999},{"$f":"'Plant(Input)'!O44","v":1740386.25},{"$f":"'Plant(Input)'!P44","v":1736686.5192999998},{"$f":"'Plant(Input)'!Q44","v":1734289.4228000001},{"$f":"'Plant(Input)'!R44","v":1750202.1449999998},{"$f":"'Plant(Input)'!S44","v":1780334.0857999998},{"$f":"'Plant(Input)'!T44","v":1790915.4000000001},{"$f":"'Plant(Input)'!U44","v":1785100.9783999999},{"$f":"'Plant(Input)'!V44","v":1779871.4546000003},{"$f":"'Plant(Input)'!W44","v":1775149.1358000003},{"$f":"'Plant(Input)'!X44","v":1768543.2702000001},{"$f":"'Plant(Input)'!Y44","v":1813872.6249000002},{"$f":"'Plant(Input)'!Z44","v":1849172.2190000003},{"$f":"'Plant(Input)'!AA44","v":1830751.5899000003},{"$f":"'Plant(Input)'!AB44","v":1822070.9292000001},{"$f":"'Plant(Input)'!AC44","v":1808075.2800000003},{"$f":"'Plant(Input)'!AD44","v":1795159.5156},{"$f":"'Plant(Input)'!AE44","v":1791729.2508},{"$f":"'Plant(Input)'!AF44","v":1791478.0014}]
["Revenue Taxes",{"$f":"'Income Statement (Results)'!B19","v":9647.1841869303098},{"$f":"'Income Statement (Results)'!C19","v":183002.64293248832},{"$f":"'Income Statement (Results)'!D19","v":290118.96903360431},{"$f":"'Income Statement (Results)'!E19","v":300732.67500282114},{"$f":"'Income Statement (Results)'!F19","v":295587.56880577258},{"$f":"'Income Statement (Results)'!G19","v":290467.12168814597},{"$f":"'Income Statement (Results)'!H19","v":285724.86592054082},{"$f":"'Income Statement (Results)'!I19","v":280743.0107275112},{"$f":"'Income Statement (Results)'!J19","v":276793.87760080077},{"$f":"'Income Statement (Results)'!K19","v":272059.87061329198},{"$f":"'Income Statement (Results)'!L19","v":266858.4223943752},{"$f":"'Income Statement (Results)'!M19","v":262494.78135901864},{"$f":"'Income Statement (Results)'!N19","v":257579.61467962031},{"$f":"'Income Statement (Results)'!O19","v":252396.96566535713},{"$f":"'Income Statement (Results)'!P19","v":247214.99165850604},{"$f":"'Income Statement (Results)'!Q19","v":243449.63507522442},{"$f":"'Income Statement (Results)'!R19","v":239994.71997860211},{"$f":"'Income Statement (Results)'!S19","v":235198.62944392653},{"$f":"'Income Statement (Results)'!T19","v":229916.63383476986},{"$f":"'Income Statement (Results)'!U19","v":224683.97014612809},{"$f":"'Income Statement (Results)'!V19","v":219446.09810933011},{"$f":"'Income Statement (Results)'!W19","v":214201.53901479905},{"$f":"'Income Statement (Results)'!X19","v":213582.70210100434},{"$f":"'Income Statement (Results)'!Y19","v":208987.46169659137},{"$f":"'Income Statement (Results)'!Z19","v":203647.62688692863},{"$f":"'Income Statement (Results)'!AA19","v":198417.21412298281},{"$f":"'Income Statement (Results)'!AB19","v":193177.28259830645},{"$f":"'Income Statement (Results)'!AC19","v":187980.55423788619},{"$f":"'Income Statement (Results)'!AD19","v":182886.2682630278},{"$f":"'Income Statement (Results)'!AE19","v":177838.30923704151}]
["Property Taxes",{"$f":"'Plant(Input)'!C46*Levy_Rate*Assessment_Rate","v":408},{"$f":"'Plant(Input)'!D46*Levy_Rate*Assessment_Rate","v":3835.2},{"$f":"'Plant(Input)'!E46*Levy_Rate*Assessment_Rate","v":5385.5999999999995},{"$f":"'Plant(Input)'!F46*Levy_Rate*Assessment_Rate","v":5386.1304},{"$f":"'Plant(Input)'!G46*Levy_Rate*Assessment_Rate","v":5386.1304},{"$f":"'Plant(Input)'!H46*Levy_Rate*Assessment_Rate","v":5386.6918080000005},{"$f":"'Plant(Input)'!I46*Levy_Rate*Assessment_Rate","v":5394.6563759999999},{"$f":"'Plant(Input)'!J46*Levy_Rate*Assessment_Rate","v":5395.2505056},{"$f":"'Plant(Input)'!K46*Levy_Rate*Assessment_Rate","v":5419.6579631999994},{"$f":"'Plant(Input)'!L46*Levy_Rate*Assessment_Rate","v":5420.2868544000003},{"$f":"'Plant(Input)'!M46*Levy_Rate*Assessment_Rate","v":5420.2868544000003},{"$f":"'Plant(Input)'!N46*Levy_Rate*Assessment_Rate","v":5437.3296671999997},{"$f":"'Plant(Input)'!O46*Levy_Rate*Assessment_Rate","v":5437.3296671999997},{"$f":"'Plant(Input)'!P46*Levy_Rate*Assessment_Rate","v":5438.0342015999995},{"$f":"'Plant(Input)'!Q46*Levy_Rate*Assessment_Rate","v":5438.0342015999995},{"$f":"'Plant(Input)'!R46*Levy_Rate*Assessment_Rate","v":5466.8365536000001},{"$f":"'Plant(Input)'!S46*Levy_Rate*Assessment_Rate","v":5492.5614432000002},{"$f":"'Plant(Input)'!T46*Levy_Rate*Assessment_Rate","v":5493.3508416000004},{"$f":"'Plant(Input)'!U46*Levy_Rate*Assessment_Rate","v":5493.3508416000004},{"$f":"'Plant(Input)'!V46*Levy_Rate*Assessment_Rate","v":5494.1864255999999},{"$f":"'Plant(Input)'!W46*Levy_Rate*Assessment_Rate","v":5494.1864255999999},{"$f":"'Plant(Input)'!X46*Levy_Rate*Assessment_Rate","v":5494.1864255999999},{"$f":"'Plant(Input)'!Y46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!Z46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!AA46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!AB46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!AC46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!AD46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!AE46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"'Plant(Input)'!AF46*Levy_Rate*Assessment_Rate","v":5575.0531679999995}]
["Interest",{"$f":"'Income Statement (Results)'!B30","v":71561.17914231481},{"$f":"'Income Statement (Results)'!C30","v":1352239.3582846296},{"$f":"'Income Statement (Results)'!D30","v":1888960.758436074},{"$f":"'Income Statement (Results)'!E30","v":1854344.7964368891},{"$f":"'Income Statement (Results)'!F30","v":1809845.1792793125},{"$f":"'Income Statement (Results)'!G30","v":1765536.9632636667},{"$f":"'Income Statement (Results)'!H30","v":1723837.3823494327},{"$f":"'Income Statement (Results)'!I30","v":1679476.7656380341},{"$f":"'Income Statement (Results)'!J30","v":1643414.555963736},{"$f":"'Income Statement (Results)'!K30","v":1598799.9425875314},{"$f":"'Income Statement (Results)'!L30","v":1553662.3338181952},{"$f":"'Income Statement (Results)'!M30","v":1514566.9368158677},{"$f":"'Income Statement (Results)'!N30","v":1469376.6879043332},{"$f":"'Income Statement (Results)'!O30","v":1424248.700950538},{"$f":"'Income Statement (Results)'!P30","v":1378908.9836930579},{"$f":"'Income Statement (Results)'!Q30","v":1343749.9596890139},{"$f":"'Income Statement (Results)'!R30","v":1307326.5228939308},{"$f":"'Income Statement (Results)'!S30","v":1261584.0250229142},{"$f":"'Income Statement (Results)'!T30","v":1215275.6528717675},{"$f":"'Income Statement (Results)'!U30","v":1169315.1296088703},{"$f":"'Income Statement (Results)'!V30","v":1123111.9723896657},{"$f":"'Income Statement (Results)'!W30","v":1076950.5421954766},{"$f":"'Income Statement (Results)'!X30","v":1059385.4790769266},{"$f":"'Income Statement (Results)'!Y30","v":1012480.645798456},{"$f":"'Income Statement (Results)'!Z30","v":965043.52160422492},{"$f":"'Income Statement (Results)'!AA30","v":917792.00320828997},{"$f":"'Income Statement (Results)'!AB30","v":870627.95093255164},{"$f":"'Income Statement (Results)'!AC30","v":823604.91846826149},{"$f":"'Income Statement (Results)'!AD30","v":776712.02492317138},{"$f":"'Income Statement (Results)'!AE30","v":729853.6946404496}]
["Total Operating Expenses",{"$f":"SUM(B15:B21)","v":149316.36332924513},2379355.7449064385,3967896.3274696786,4193974.1518397103,4151357.9284850853,4109129.892759813,4074993.9441459738,4037581.3780711452,4019534.4379277369,3990741.9103552233,3944923.4343669703,3916802.5974420863,3881655.6416511531,3836202.0233174954,3792069.235553164,3778363.4585178383,3778146.4515157323,3747740.738508441,3700149.9491481371,3653829.2419805983,3608048.8939245958,3560719.0390358758,3602091.0102459313,3599746.0288630477,3542819.6039051539,3496356.3100856529,3445096.9540668298,3395555.9141331585,3356200.7896629805,3320587.4403995359]
[]
["Schedule M's - Additions",{"$f":"'Operating Expenses & Energy'!B20","v":0},{"$f":"'Operating Expenses & Energy'!C20","v":0},{"$f":"'Operating Expenses & Energy'!D20","v":0},{"$f":"'Operating Expenses & Energy'!E20","v":0},{"$f":"'Operating Expenses & Energy'!F20","v":0},{"$f":"'Operating Expenses & Energy'!G20","v":0},{"$f":"'Operating Expenses & Energy'!H20","v":0},{"$f":"'Operating Expenses & Energy'!I20","v":0},{"$f":"'Operating Expenses & Energy'!J20","v":0},{"$f":"'Operating Expenses & Energy'!K20","v":0},{"$f":"'Operating Expenses & Energy'!L20","v":0},{"$f":"'Operating Expenses & Energy'!M20","v":0},{"$f":"'Operating Expenses & Energy'!N20","v":0},{"$f":"'Operating Expenses & Energy'!O20","v":0},{"$f":"'Operating Expenses & Energy'!P20","v":0},{"$f":"'Operating Expenses & Energy'!Q20","v":0},{"$f":"'Operating Expenses & Energy'!R20","v":0},{"$f":"'Operating Expenses & Energy'!S20","v":0},{"$f":"'Operating Expenses & Energy'!T20","v":0},{"$f":"'Operating Expenses & Energy'!U20","v":0},{"$f":"'Operating Expenses & Energy'!V20","v":0},{"$f":"'Operating Expenses & Energy'!W20","v":0},{"$f":"'Operating Expenses & Energy'!X20","v":0},{"$f":"'Operating Expenses & Energy'!Y20","v":0},{"$f":"'Operating Expenses & Energy'!Z20","v":0},{"$f":"'Operating Expenses & Energy'!AA20","v":0},{"$f":"'Operating Expenses & Energy'!AB20","v":0},{"$f":"'Operating Expenses & Energy'!AC20","v":0},{"$f":"'Operating Expenses & Energy'!AD20","v":0},{"$f":"'Operating Expenses & Energy'!AE20","v":0}]
["CPI Adjustment",{"$f":"'Capital Projects (Nominal)'!H273","v":0},{"$f":"'Capital Projects (Nominal)'!I273","v":0},{"$f":"'Capital Projects (Nominal)'!J273","v":0},{"$f":"'Capital Projects (Nominal)'!K273","v":0},{"$f":"'Capital Projects (Nominal)'!L273","v":0},{"$f":"'Capital Projects (Nominal)'!M273","v":0},{"$f":"'Capital Projects (Nominal)'!N273","v":0},{"$f":"'Capital Projects (Nominal)'!O273","v":0},{"$f":"'Capital Projects (Nominal)'!P273","v":0},{"$f":"'Capital Projects (Nominal)'!Q273","v":0},{"$f":"'Capital Projects (Nominal)'!R273","v":0},{"$f":"'Capital Projects (Nominal)'!S273","v":0},{"$f":"'Capital Projects (Nominal)'!T273","v":0},{"$f":"'Capital Projects (Nominal)'!U273","v":0},{"$f":"'Capital Projects (Nominal)'!V273","v":0},{"$f":"'Capital Projects (Nominal)'!W273","v":0},{"$f":"'Capital Projects (Nominal)'!X273","v":0},{"$f":"'Capital Projects (Nominal)'!Y273","v":0},{"$f":"'Capital Projects (Nominal)'!Z273","v":0},{"$f":"'Capital Projects (Nominal)'!AA273","v":0},{"$f":"'Capital Projects (Nominal)'!AB273","v":0},{"$f":"'Capital Projects (Nominal)'!AC273","v":0},{"$f":"'Capital Projects (Nominal)'!AD273","v":0},{"$f":"'Capital Projects (Nominal)'!AE273","v":0},{"$f":"'Capital Projects (Nominal)'!AF273","v":0},{"$f":"'Capital Projects (Nominal)'!AG273","v":0},{"$f":"'Capital Projects (Nominal)'!AH273","v":0},{"$f":"'Capital Projects (Nominal)'!AI273","v":0},{"$f":"'Capital Projects (Nominal)'!AJ273","v":0},{"$f":"'Capital Projects (Nominal)'!AK273","v":0}]
[]
["Taxable Income",{"$f":"B12-B22+B24+B25","v":99771.790219174931},{"$f":"C12-C22+C24+C25","v":2345731.8598570088},{"$f":"D12-D22+D24+D25","v":3522911.0320346933},3570876.7390154707,3480647.4628335973,3390666.6909774961,3302358.6486900924,3211140.8199022915,3127222.0196194034,3033783.5379611198,2945301.7759189885,2860754.3702578531,2768992.8137999265,2680631.5853929911,2590966.9549582237,2507452.0611109873,2418463.9274825146,2325035.647856819,2236246.4834563006,2147460.9760965537,2058000.6312323911,1969917.1348551405,1912566.9319436979,1796263.8264581854,1715316.9023413896,1626732.1000094363,1542697.5875883847,1458060.2551900065,1365882.0469760019,1271158.2150882389]
[]
["Taxes",{"$f":"B27*FIT_Tax_Rate","v":20952.075946026736},{"$f":"C27*FIT_Tax_Rate","v":492603.6905699718},739811.31672728551,749884.11519324884,730935.96719505545,712040.00510527415,693495.3162249194,674339.57217948115,656716.62412007467,637094.54297183512,618513.3729429876,600758.41775414906,581488.49089798459,562932.63293252815,544103.06054122699,526564.93283330731,507877.42477132805,488257.48604993196,469611.76152582309,450966.80498027627,432180.13255880214,413682.5983195795,401639.05570817651,377215.40355621895,360216.54949169181,341613.7410019816,323966.49339356081,306192.65358990134,286835.22986496042,266943.22516853019]

{"sheet":"Plan and Rate Impacts","index":9,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"+Start_Year","v":2020},{"$f":"+B1+1","v":2021},{"$f":"+C1+1","v":2022},2023,2024,2025]
[]
["5 Year Plan Net Income",320368263.610493,275987605.11104143,321245250.31250405,339997508.10098433,341351765.06327677]
["Incremental Net Income: Project Description",{"$f":"+'Income Statement (Results)'!B12","v":249088.15354842006},{"$f":"+'Income Statement (Results)'!C12","v":4725087.6047634473},{"$f":"+'Income Statement (Results)'!D12","v":7490807.3595043719},{"$f":"+'Income Statement (Results)'!E12","v":7764850.890855181},{"$f":"+'Income Statement (Results)'!F12","v":7632005.3913186826},{"$f":"+'Income Statement (Results)'!G12","v":7499796.5837373091}]
["Net Income",{"$f":"SUM(B3:B4)","v":320617351.76404142},{"$f":"SUM(C3:C4)","v":280712692.71580487},328736057.6720084,347762358.99183953,348983770.45459545,7499796.5837373091]
[]
["Equity"]
["Equity",3603582344.86514,3537346037.4430599,3511617582.85116,3533864680.4483299,3720452144.0946102]
["Incremental Equity: Project Description",{"$f":"+'Income Statement (Results)'!B36*Equity_Percent","v":1205591.5342592592},{"$f":"+'Income Statement (Results)'!C36*Equity_Percent","v":22781183.068518516},{"$f":"+'Income Statement (Results)'!D36*Equity_Percent","v":31823331.116296295},{"$f":"+'Income Statement (Results)'!E36*Equity_Percent","v":31240155.835555557},{"$f":"+'Income Statement (Results)'!F36*Equity_Percent","v":30490470.568124998},{"$f":"+'Income Statement (Results)'!G36*Equity_Percent","v":29744009.836666662}]
["Total Impact",{"$f":"SUM(B8:B9)","v":3604787936.3993993},{"$f":"SUM(C8:C9)","v":3560127220.5115786},3543440913.9674563,3565104836.2838855,3750942614.662735,29744009.836666662]
[]
["ROE"]
["5 Year Plan ROE",{"$f":"+B3/B8","v":8.8902717615707047E-2},{"$f":"+C3/C8","v":7.80210932687085E-2},9.148070447115085E-2,9.6211241472282397E-2,9.1750075486146679E-2,{"$f":"+G3/G8","v":{"$error":"#DIV/0!"}}]
["ROE: Project Description",{"$f":"+B15-B13","v":3.9366473790422574E-5},{"$f":"+C15-C13","v":8.2796894976676361E-4},1.2924122968482887E-3,1.3349387837608695E-3,1.2888766669441054E-3,{"$error":"#DIV/0!"}]
["ROE",{"$f":"+B5/B10","v":8.894208408949747E-2},{"$f":"+C5/C10","v":7.8849062218475263E-2},9.2773116767999139E-2,{"$f":"+E5/E10","v":9.7546180256043266E-2},9.3038952153090784E-2,0.25214477217163916]
[]
[]
["Revenue 5 Year Plan"]
["Electric Revenue",2121501309.8344202,2176544172.1484799,2273599636.3840699,2308917035.9121199,2336534564.8603601]
["Gas Revenue",994412718.39324391,1050085165.5011699,1080583109.2598,1131307754.4290299,1166374525.8603501]
["Total Revenue",{"$f":"SUM(B19:B20)","v":3115914028.227664},{"$f":"SUM(C19:C20)","v":3226629337.6496496},3354182745.6438699,3440224790.3411498,3502909090.7207103,0]
[]
["Revenue Requirement",{"$f":"+'Income Statement (Results)'!B10","v":249088.15354842006},{"$f":"+'Income Statement (Results)'!C10","v":4725087.6047634473},{"$f":"+'Income Statement (Results)'!D10","v":7490807.3595043719},{"$f":"+'Income Statement (Results)'!E10","v":7764850.890855181},{"$f":"+'Income Statement (Results)'!F10","v":7632005.3913186826},{"$f":"+'Income Statement (Results)'!G10","v":7499796.5837373091}]
[]
["% Rate Impact",{"$f":"+B23/B21","v":7.994063741550075E-5},{"$f":"+C23/C21","v":1.4644035959225825E-3},2.2332734760003169E-3,2.2570766051846223E-3,2.1787620499590034E-3,{"$error":"#DIV/0!"}]

{"sheet":"Revenue Requirement","index":10,"n_rows":15,"n_cols":41,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
["Revenue Requirement Calculation"]
[null,{"$f":"Start_Year","v":2020},{"$f":"B3+1","v":2021},{"$f":"C3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
["Ratebase",{"$f":"+'Plant(Input)'!C53","v":2485755.7407407407},{"$f":"+'Plant(Input)'!D53","v":46971511.481481478},{"$f":"+'Plant(Input)'!E53","v":65615115.703703701},{"$f":"+'Plant(Input)'!F53","v":64412692.444444448},{"$f":"+'Plant(Input)'!G53","v":62866949.625},{"$f":"+'Plant(Input)'!H53","v":61327855.333333328},{"$f":"+'Plant(Input)'!I53","v":59879374.831944443},{"$f":"+'Plant(Input)'!J53","v":58338460.344861105},{"$f":"+'Plant(Input)'!K53","v":57085800.092527777},{"$f":"+'Plant(Input)'!L53","v":55536062.753791668},{"$f":"+'Plant(Input)'!M53","v":53968158.598683327},{"$f":"+'Plant(Input)'!N53","v":52610137.270641662},{"$f":"+'Plant(Input)'!O53","v":51040404.602682777},{"$f":"+'Plant(Input)'!P53","v":49472834.671849452},{"$f":"+'Plant(Input)'!Q53","v":47897910.057594448},{"$f":"+'Plant(Input)'!R53","v":46676622.946281113},{"$f":"+'Plant(Input)'!S53","v":45411415.075253338},{"$f":"+'Plant(Input)'!T53","v":43822499.436334446},{"$f":"+'Plant(Input)'!U53","v":42213927.536056668},{"$f":"+'Plant(Input)'!V53","v":40617438.546950005},{"$f":"+'Plant(Input)'!W53","v":39012521.402284443},{"$f":"+'Plant(Input)'!X53","v":37409053.691421106},{"$f":"+'Plant(Input)'!Y53","v":36798912.033517778},{"$f":"+'Plant(Input)'!Z53","v":35169621.404326588},{"$f":"+'Plant(Input)'!AA53","v":33521841.068628963},{"$f":"+'Plant(Input)'!AB53","v":31880507.953116346},{"$f":"+'Plant(Input)'!AC53","v":30242213.068848729},{"$f":"+'Plant(Input)'!AD53","v":28608816.661801115},{"$f":"+'Plant(Input)'!AE53","v":26979940.772293497},{"$f":"+'Plant(Input)'!AF53","v":25352265.475465883},{"$f":"+'Plant(Input)'!AG53","v":0},{"$f":"+'Plant(Input)'!AH53","v":0},{"$f":"+'Plant(Input)'!AI53","v":0},{"$f":"+'Plant(Input)'!AJ53","v":0},{"$f":"+'Plant(Input)'!AK53","v":0},{"$f":"+'Plant(Input)'!AL53","v":0},{"$f":"+'Plant(Input)'!AM53","v":0},{"$f":"+'Plant(Input)'!AN53","v":0},{"$f":"+'Plant(Input)'!AO53","v":0},{"$f":"+'Plant(Input)'!AP53","v":0}]
["PreTax Return",{"$f":"Pre_Tax_WACC","v":8.7111284810126574E-2},8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2,8.7111284810126574E-2]
["Revenue Requirement on Plant",{"$f":"B5*B6","v":216537.37630007381},{"$f":"C5*C6","v":4091748.7146254634},{"$f":"D5*D6","v":5715817.0319147417},5611072.3969150884,5476420.753927255,5342348.2727362392,5216169.2752378378,5081938.2344854707,4972817.3904741369,4837817.7797786081,4701235.6343679847,4582936.6516827205,4446195.2221683944,4309642.1914637825,4172448.484836936,4066060.5954483836,3955846.7122512688,3817434.2294901414,3677309.4645474772,3538237.2575211758,3398430.8630355587,3258750.7305907011,3205600.5068545612,3063670.9068166171,2920130.6446891353,2777152.0081954235,2634438.0359290135,2492150.7763068513,2350257.304775605,2208468.4184152475,0,0,0,0,0,0,0,0,0,0]
[]
["O&M",{"$f":"+'Operating Expenses & Energy'!B14*(1+OM_Inflation)^('Operating Expenses & Energy'!B8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!C14*(1+OM_Inflation)^('Operating Expenses & Energy'!C8-'Operating Expenses & Energy'!$B$8)","v":139898.54368932039},{"$f":"+'Operating Expenses & Energy'!D14*(1+OM_Inflation)^('Operating Expenses & Energy'!D8-'Operating Expenses & Energy'!$B$8)","v":288191},{"$f":"+'Operating Expenses & Energy'!E14*(1+OM_Inflation)^('Operating Expenses & Energy'!E8-'Operating Expenses & Energy'!$B$8)","v":294741},{"$f":"+'Operating Expenses & Energy'!F14*(1+OM_Inflation)^('Operating Expenses & Energy'!F8-'Operating Expenses & Energy'!$B$8)","v":301477},{"$f":"+'Operating Expenses & Energy'!G14*(1+OM_Inflation)^('Operating Expenses & Energy'!G8-'Operating Expenses & Energy'!$B$8)","v":308390},{"$f":"+'Operating Expenses & Energy'!H14*(1+OM_Inflation)^('Operating Expenses & Energy'!H8-'Operating Expenses & Energy'!$B$8)","v":315485},{"$f":"+'Operating Expenses & Energy'!I14*(1+OM_Inflation)^('Operating Expenses & Energy'!I8-'Operating Expenses & Energy'!$B$8)","v":322769},{"$f":"+'Operating Expenses & Energy'!J14*(1+OM_Inflation)^('Operating Expenses & Energy'!J8-'Operating Expenses & Energy'!$B$8)","v":330247},{"$f":"+'Operating Expenses & Energy'!K14*(1+OM_Inflation)^('Operating Expenses & Energy'!K8-'Operating Expenses & Energy'!$B$8)","v":337925},{"$f":"+'Operating Expenses & Energy'!L14*(1+OM_Inflation)^('Operating Expenses & Energy'!L8-'Operating Expenses & Energy'!$B$8)","v":345811},{"$f":"+'Operating Expenses & Energy'!M14*(1+OM_Inflation)^('Operating Expenses & Energy'!M8-'Operating Expenses & Energy'!$B$8)","v":353911},{"$f":"+'Operating Expenses & Energy'!N14*(1+OM_Inflation)^('Operating Expenses & Energy'!N8-'Operating Expenses & Energy'!$B$8)","v":362232},{"$f":"+'Operating Expenses & Energy'!O14*(1+OM_Inflation)^('Operating Expenses & Energy'!O8-'Operating Expenses & Energy'!$B$8)","v":370782},{"$f":"+'Operating Expenses & Energy'!P14*(1+OM_Inflation)^('Operating Expenses & Energy'!P8-'Operating Expenses & Energy'!$B$8)","v":379568},{"$f":"+'Operating Expenses & Energy'!Q14*(1+OM_Inflation)^('Operating Expenses & Energy'!Q8-'Operating Expenses & Energy'!$B$8)","v":388598},{"$f":"+'Operating Expenses & Energy'!R14*(1+OM_Inflation)^('Operating Expenses & Energy'!R8-'Operating Expenses & Energy'!$B$8)","v":397881},{"$f":"+'Operating Expenses & Energy'!S14*(1+OM_Inflation)^('Operating Expenses & Energy'!S8-'Operating Expenses & Energy'!$B$8)","v":407425},{"$f":"+'Operating Expenses & Energy'!T14*(1+OM_Inflation)^('Operating Expenses & Energy'!T8-'Operating Expenses & Energy'!$B$8)","v":417239},{"$f":"+'Operating Expenses & Energy'!U14*(1+OM_Inflation)^('Operating Expenses & Energy'!U8-'Operating Expenses & Energy'!$B$8)","v":427333},{"$f":"+'Operating Expenses & Energy'!V14*(1+OM_Inflation)^('Operating Expenses & Energy'!V8-'Operating Expenses & Energy'!$B$8)","v":437716},{"$f":"+'Operating Expenses & Energy'!W14*(1+OM_Inflation)^('Operating Expenses & Energy'!W8-'Operating Expenses & Energy'!$B$8)","v":448398},{"$f":"+'Operating Expenses & Energy'!X14*(1+OM_Inflation)^('Operating Expenses & Energy'!X8-'Operating Expenses & Energy'!$B$8)","v":461849.94},{"$f":"+'Operating Expenses & Energy'!Y14*(1+OM_Inflation)^('Operating Expenses & Energy'!Y8-'Operating Expenses & Energy'!$B$8)","v":475705.43820000003},{"$f":"+'Operating Expenses & Energy'!Z14*(1+OM_Inflation)^('Operating Expenses & Energy'!Z8-'Operating Expenses & Energy'!$B$8)","v":489976.60134600004},{"$f":"+'Operating Expenses & Energy'!AA14*(1+OM_Inflation)^('Operating Expenses & Energy'!AA8-'Operating Expenses & Energy'!$B$8)","v":504675.89938638004},{"$f":"+'Operating Expenses & Energy'!AB14*(1+OM_Inflation)^('Operating Expenses & Energy'!AB8-'Operating Expenses & Energy'!$B$8)","v":519816.17636797146},{"$f":"+'Operating Expenses & Energy'!AC14*(1+OM_Inflation)^('Operating Expenses & Energy'!AC8-'Operating Expenses & Energy'!$B$8)","v":535410.66165901057},{"$f":"+'Operating Expenses & Energy'!AD14*(1+OM_Inflation)^('Operating Expenses & Energy'!AD8-'Operating Expenses & Energy'!$B$8)","v":551472.98150878085},{"$f":"+'Operating Expenses & Energy'!AE14*(1+OM_Inflation)^('Operating Expenses & Energy'!AE8-'Operating Expenses & Energy'!$B$8)","v":568017.17095404433},{"$f":"+'Operating Expenses & Energy'!AF14*(1+OM_Inflation)^('Operating Expenses & Energy'!AF8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AG14*(1+OM_Inflation)^('Operating Expenses & Energy'!AG8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AH14*(1+OM_Inflation)^('Operating Expenses & Energy'!AH8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AI14*(1+OM_Inflation)^('Operating Expenses & Energy'!AI8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AJ14*(1+OM_Inflation)^('Operating Expenses & Energy'!AJ8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AK14*(1+OM_Inflation)^('Operating Expenses & Energy'!AK8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AL14*(1+OM_Inflation)^('Operating Expenses & Energy'!AL8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AM14*(1+OM_Inflation)^('Operating Expenses & Energy'!AM8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AN14*(1+OM_Inflation)^('Operating Expenses & Energy'!AN8-'Operating Expenses & Energy'!$B$8)","v":0},{"$f":"+'Operating Expenses & Energy'!AO14*(1+OM_Inflation)^('Operating Expenses & Energy'!AO8-'Operating Expenses & Energy'!$B$8)","v":0}]
["Property Tax",{"$f":"+'Plant(Input)'!C46*Levy_Rate*Assessment_Rate","v":408},{"$f":"+'Plant(Input)'!D46*Levy_Rate*Assessment_Rate","v":3835.2},{"$f":"+'Plant(Input)'!E46*Levy_Rate*Assessment_Rate","v":5385.5999999999995},{"$f":"+'Plant(Input)'!F46*Levy_Rate*Assessment_Rate","v":5386.1304},{"$f":"+'Plant(Input)'!G46*Levy_Rate*Assessment_Rate","v":5386.1304},{"$f":"+'Plant(Input)'!H46*Levy_Rate*Assessment_Rate","v":5386.6918080000005},{"$f":"+'Plant(Input)'!I46*Levy_Rate*Assessment_Rate","v":5394.6563759999999},{"$f":"+'Plant(Input)'!J46*Levy_Rate*Assessment_Rate","v":5395.2505056},{"$f":"+'Plant(Input)'!K46*Levy_Rate*Assessment_Rate","v":5419.6579631999994},{"$f":"+'Plant(Input)'!L46*Levy_Rate*Assessment_Rate","v":5420.2868544000003},{"$f":"+'Plant(Input)'!M46*Levy_Rate*Assessment_Rate","v":5420.2868544000003},{"$f":"+'Plant(Input)'!N46*Levy_Rate*Assessment_Rate","v":5437.3296671999997},{"$f":"+'Plant(Input)'!O46*Levy_Rate*Assessment_Rate","v":5437.3296671999997},{"$f":"+'Plant(Input)'!P46*Levy_Rate*Assessment_Rate","v":5438.0342015999995},{"$f":"+'Plant(Input)'!Q46*Levy_Rate*Assessment_Rate","v":5438.0342015999995},{"$f":"+'Plant(Input)'!R46*Levy_Rate*Assessment_Rate","v":5466.8365536000001},{"$f":"+'Plant(Input)'!S46*Levy_Rate*Assessment_Rate","v":5492.5614432000002},{"$f":"+'Plant(Input)'!T46*Levy_Rate*Assessment_Rate","v":5493.3508416000004},{"$f":"+'Plant(Input)'!U46*Levy_Rate*Assessment_Rate","v":5493.3508416000004},{"$f":"+'Plant(Input)'!V46*Levy_Rate*Assessment_Rate","v":5494.1864255999999},{"$f":"+'Plant(Input)'!W46*Levy_Rate*Assessment_Rate","v":5494.1864255999999},{"$f":"+'Plant(Input)'!X46*Levy_Rate*Assessment_Rate","v":5494.1864255999999},{"$f":"+'Plant(Input)'!Y46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!Z46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AA46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AB46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AC46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AD46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AE46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AF46*Levy_Rate*Assessment_Rate","v":5575.0531679999995},{"$f":"+'Plant(Input)'!AG46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AH46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AI46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AJ46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AK46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AL46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AM46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AN46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AO46*Levy_Rate*Assessment_Rate","v":0},{"$f":"+'Plant(Input)'!AP46*Levy_Rate*Assessment_Rate","v":0}]
["Insurance",{"$f":"+'Plant(Input)'!C46*Insurance_Rate","v":3500},{"$f":"+'Plant(Input)'!D46*Insurance_Rate","v":32900},{"$f":"+'Plant(Input)'!E46*Insurance_Rate","v":46200},{"$f":"+'Plant(Input)'!F46*Insurance_Rate","v":46204.55},{"$f":"+'Plant(Input)'!G46*Insurance_Rate","v":46204.55},{"$f":"+'Plant(Input)'!H46*Insurance_Rate","v":46209.366000000002},{"$f":"+'Plant(Input)'!I46*Insurance_Rate","v":46277.6895},{"$f":"+'Plant(Input)'!J46*Insurance_Rate","v":46282.786200000002},{"$f":"+'Plant(Input)'!K46*Insurance_Rate","v":46492.1639},{"$f":"+'Plant(Input)'!L46*Insurance_Rate","v":46497.558799999999},{"$f":"+'Plant(Input)'!M46*Insurance_Rate","v":46497.558799999999},{"$f":"+'Plant(Input)'!N46*Insurance_Rate","v":46643.759400000003},{"$f":"+'Plant(Input)'!O46*Insurance_Rate","v":46643.759400000003},{"$f":"+'Plant(Input)'!P46*Insurance_Rate","v":46649.803200000002},{"$f":"+'Plant(Input)'!Q46*Insurance_Rate","v":46649.803200000002},{"$f":"+'Plant(Input)'!R46*Insurance_Rate","v":46896.8822},{"$f":"+'Plant(Input)'!S46*Insurance_Rate","v":47117.561399999999},{"$f":"+'Plant(Input)'!T46*Insurance_Rate","v":47124.333200000001},{"$f":"+'Plant(Input)'!U46*Insurance_Rate","v":47124.333200000001},{"$f":"+'Plant(Input)'!V46*Insurance_Rate","v":47131.501199999999},{"$f":"+'Plant(Input)'!W46*Insurance_Rate","v":47131.501199999999},{"$f":"+'Plant(Input)'!X46*Insurance_Rate","v":47131.501199999999},{"$f":"+'Plant(Input)'!Y46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!Z46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AA46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AB46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AC46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AD46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AE46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AF46*Insurance_Rate","v":47825.211000000003},{"$f":"+'Plant(Input)'!AG46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AH46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AI46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AJ46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AK46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AL46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AM46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AN46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AO46*Insurance_Rate","v":0},{"$f":"+'Plant(Input)'!AP46*Insurance_Rate","v":0}]
["Depreciation",{"$f":"+'Plant(Input)'!C12+'Plant(Input)'!C28","v":9259.2592592592591},{"$f":"+'Plant(Input)'!D12+'Plant(Input)'!D28","v":188888.88888888888},{"$f":"+'Plant(Input)'!E12+'Plant(Input)'!E28","v":1079629.6296296297},{"$f":"+'Plant(Input)'!F12+'Plant(Input)'!F28","v":1466684.7222222222},{"$f":"+'Plant(Input)'!G12+'Plant(Input)'!G28","v":1466883.3333333335},{"$f":"+'Plant(Input)'!H12+'Plant(Input)'!H28","v":1466902.4444444445},{"$f":"+'Plant(Input)'!I12+'Plant(Input)'!I28","v":1467383.7916666667},{"$f":"+'Plant(Input)'!J12+'Plant(Input)'!J28","v":1470386.3916666668},{"$f":"+'Plant(Input)'!K12+'Plant(Input)'!K28","v":1471439.7305555556},{"$f":"+'Plant(Input)'!L12+'Plant(Input)'!L28","v":1480600.6416666668},{"$f":"+'Plant(Input)'!M12+'Plant(Input)'!M28","v":1480836.1333333333},{"$f":"+'Plant(Input)'!N12+'Plant(Input)'!N28","v":1481416.2944444444},{"$f":"+'Plant(Input)'!O12+'Plant(Input)'!O28","v":1487798.0666666667},{"$f":"+'Plant(Input)'!P12+'Plant(Input)'!P28","v":1487822.05},{"$f":"+'Plant(Input)'!Q12+'Plant(Input)'!Q28","v":1488085.8666666667},{"$f":"+'Plant(Input)'!R12+'Plant(Input)'!R28","v":1489066.3388888889},{"$f":"+'Plant(Input)'!S12+'Plant(Input)'!S28","v":1500727.2444444445},{"$f":"+'Plant(Input)'!T12+'Plant(Input)'!T28","v":1510386.938888889},{"$f":"+'Plant(Input)'!U12+'Plant(Input)'!U28","v":1510682.5333333334},{"$f":"+'Plant(Input)'!V12+'Plant(Input)'!V28","v":1510710.9777777779},{"$f":"+'Plant(Input)'!W12+'Plant(Input)'!W28","v":1511023.8666666667},{"$f":"+'Plant(Input)'!X12+'Plant(Input)'!X28","v":1511023.8666666667},{"$f":"+'Plant(Input)'!Y12+'Plant(Input)'!Y28","v":1529900.3238095238},{"$f":"+'Plant(Input)'!Z12+'Plant(Input)'!Z28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AA12+'Plant(Input)'!AA28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AB12+'Plant(Input)'!AB28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AC12+'Plant(Input)'!AC28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AD12+'Plant(Input)'!AD28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AE12+'Plant(Input)'!AE28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AF12+'Plant(Input)'!AF28","v":1539338.5523809525},{"$f":"+'Plant(Input)'!AG12+'Plant(Input)'!AG28","v":0},{"$f":"+'Plant(Input)'!AH12+'Plant(Input)'!AH28","v":0},{"$f":"+'Plant(Input)'!AI12+'Plant(Input)'!AI28","v":0},{"$f":"+'Plant(Input)'!AJ12+'Plant(Input)'!AJ28","v":0},{"$f":"+'Plant(Input)'!AK12+'Plant(Input)'!AK28","v":0},{"$f":"+'Plant(Input)'!AL12+'Plant(Input)'!AL28","v":0},{"$f":"+'Plant(Input)'!AM12+'Plant(Input)'!AM28","v":0},{"$f":"+'Plant(Input)'!AN12+'Plant(Input)'!AN28","v":0},{"$f":"+'Plant(Input)'!AO12+'Plant(Input)'!AO28","v":0},{"$f":"+'Plant(Input)'!AP12+'Plant(Input)'!AP28","v":0}]
["PreTax Costs",{"$f":"SUM(B7:B12)","v":229704.63555933308},4457271.3472036729,{"$f":"SUM(D7:D12)","v":7135223.261544371},7424088.7995373104,7296371.767660588,7169236.7749886848,7050710.4127805047,6926771.6628577374,6826415.9428928923,6708261.2670996748,6579800.6133557186,6470345.0351943653,6348306.377902261,6220334.0788653819,6092190.1889052019,5996088.6530908728,5907065.0795389134,5787863.8524206309,5657848.6819224106,5528906.922924554,5399796.417327825,5270798.2848829683,5250751.0348320855,5132115.1615655702,5002846.0625840882,4874566.7241307562,4746993.0288459379,4620300.2545148153,4494469.1028333381,4369224.4059182443,0,0,0,0,0,0,0,0,0,0]
["Revenue Taxes Grossup",{"$f":"1-Revenue_Taxes","v":0.96126999999999996},0.96126999999999996,{"$f":"1-Revenue_Taxes","v":0.96126999999999996},0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996,0.96126999999999996]
["Revenue Requirement",{"$f":"B13/B14","v":238959.53848485139},{"$f":"C13/C14","v":4636856.8115135944},{"$f":"D13/D14","v":7422704.6111335745},{"$f":"E13/E14","v":7723208.6713798521},7590345.8629319426,7458088.5443098042,7334786.7017388502,7205854.4039216219,7101455.3069303036,6978540.1261868933,6844903.7350127632,6731038.1424515126,6604082.4928503558,6470954.1324137673,6337647.267578518,6237673.7577276658,6145063.3844173998,6021059.4863260388,5885805.9462194918,5751669.0658447202,5617356.6399948252,5483161.1148615563,5462306.1521030366,5338890.3862240268,5204412.9771906836,5070965.2065816643,4938251.5098213181,4806454.226715507,4675553.2814228451,4545262.4194224766,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Operating Expenses & Energy","index":11,"n_rows":99,"n_cols":31,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'Summary - Print'!I3","v":0}]
[]
[]
[]
[]
[null,{"$f":"Start_Year","v":2020},{"$f":"B8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
["Operating Expenses - Base",{"$f":"'[1]Trammell-Puyallup'!B$25","v":0},{"$f":"'[1]Trammell-Puyallup'!D$25","v":139898.54368932039},{"$f":"'[1]Trammell-Puyallup'!E$25","v":288191},{"$f":"'[1]Trammell-Puyallup'!F$25","v":294741},{"$f":"'[1]Trammell-Puyallup'!G$25","v":301477},{"$f":"'[1]Trammell-Puyallup'!H$25","v":308390},{"$f":"'[1]Trammell-Puyallup'!I$25","v":315485},{"$f":"'[1]Trammell-Puyallup'!J$25","v":322769},{"$f":"'[1]Trammell-Puyallup'!K$25","v":330247},{"$f":"'[1]Trammell-Puyallup'!L$25","v":337925},{"$f":"'[1]Trammell-Puyallup'!M$25","v":345811},{"$f":"'[1]Trammell-Puyallup'!N$25","v":353911},{"$f":"'[1]Trammell-Puyallup'!O$25","v":362232},{"$f":"'[1]Trammell-Puyallup'!P$25","v":370782},{"$f":"'[1]Trammell-Puyallup'!Q$25","v":379568},{"$f":"'[1]Trammell-Puyallup'!R$25","v":388598},{"$f":"'[1]Trammell-Puyallup'!S$25","v":397881},{"$f":"'[1]Trammell-Puyallup'!T$25","v":407425},{"$f":"'[1]Trammell-Puyallup'!U$25","v":417239},{"$f":"'[1]Trammell-Puyallup'!V$25","v":427333},{"$f":"'[1]Trammell-Puyallup'!W$25","v":437716},{"$f":"'[1]Trammell-Puyallup'!X$25","v":448398},{"$f":"W10*1.03","v":461849.94},{"$f":"X10*1.03","v":475705.43820000003},{"$f":"Y10*1.03","v":489976.60134600004},{"$f":"Z10*1.03","v":504675.89938638004},{"$f":"AA10*1.03","v":519816.17636797146},{"$f":"AB10*1.03","v":535410.66165901057},{"$f":"AC10*1.03","v":551472.98150878085},{"$f":"AD10*1.03","v":568017.17095404433}]
[]
[]
[]
["O&M Expenses",{"$f":"SUM(B10:B13)","v":0},{"$f":"SUM(C10:C13)","v":139898.54368932039},288191,294741,301477,308390,315485,322769,330247,337925,345811,353911,362232,370782,379568,388598,397881,407425,417239,427333,{"$f":"SUM(V10:V13)","v":437716},448398,461849.94,475705.43820000003,489976.60134600004,504675.89938638004,519816.17636797146,535410.66165901057,551472.98150878085,568017.17095404433]
[]
["Non-Operating Income After Tax"]
[]
["Cash Adjustments",0]
[]
["Schedule M -Adjustments"]
[]
["Unregulated Revenues"]
[]
["Plant Energy (MWh)"]
[]
["Processing Flag",{"$f":"IF(B8-$B$8<Term,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Contract/Purchased Energy (MWh)"]
["Resource 1"]
["Resource 2"]
["Resource 3"]
["Resource 4"]
["Resource 5"]
["Resource 6"]
["Resource 7"]
["Total",{"$f":"SUM(B29:B35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Market Rate $/Mwh"]
["Aurora 7"]
["Power Cost",{"$f":"B36*B38","v":0},{"$f":"C36*C38","v":0},{"$f":"D36*D38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Annual Energy (MWh)",{"$f":"+B24+B36","v":0},{"$f":"+C24+C36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["In Thousands($000)"]
[]
["PPA 1",null,null,null,null,null,null,null,0]
["PPA 2"]
["PPA 3"]
["PPA 4"]
["PPA 5"]
["PPA 6"]
["Total",{"$f":"SUM(B46:B51)","v":0},{"$f":"SUM(C46:C51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capacity Factor",{"$f":"Capacity_Factor","v":0}]
["Risk Factor",{"$f":"Risk_Factor","v":0}]
["Imputed Debt Rate",{"$f":"Imputed_Debt_Rate","v":0}]
[]
["Imputed "]
["Debt"]
[]
["Imputed Debt"]
["PPA 1",{"$f":"IF(B46>0,(NPV(Imputed_Debt_Rate,B46:AO46)*(1+Imputed_Debt_Rate)^0.5)*Capacity_Factor*Risk_Factor,0)","v":0},{"$f":"IF(C46>0,(NPV(Imputed_Debt_Rate,C46:AP46)*(1+Imputed_Debt_Rate)^0.5)*Capacity_Factor*Risk_Factor,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPA 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPA 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPA 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPA 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPA 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B63:B68)","v":0},{"$f":"SUM(C63:C68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Cost Per MWh",{"$f":"'Income Statement (Results)'!B10/B42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!C10/C42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!D10/D42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!E10/E42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!F10/F42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!G10/G42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!H10/H42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!I10/I42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!J10/J42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!K10/K42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!L10/L42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!M10/M42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!N10/N42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!O10/O42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!P10/P42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!Q10/Q42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!R10/R42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!S10/S42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!T10/T42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!U10/U42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!V10/V42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!W10/W42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!X10/X42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!Y10/Y42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!Z10/Z42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!AA10/AA42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!AB10/AB42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!AC10/AC42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!AD10/AD42","v":{"$error":"#DIV/0!"}},{"$f":"'Income Statement (Results)'!AE10/AE42","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
["Capital Projects (Real) tab"]
[2020,null,{"$f":"'[1]Trammell-Puyallup'!C$27","v":0}]
[{"$f":"A77+1","v":2021},null,null,0]
[{"$f":"A78+1","v":2022},null,null,null,{"$f":"'[1]Trammell-Puyallup'!E$27","v":0}]
[2023,null,null,null,{"$f":"'[1]Trammell-Puyallup'!F$27","v":6500}]
[2024,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!G$27","v":0}]
[2025,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!H$27","v":6880}]
[2026,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!I$27","v":97605}]
[2027,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!J$27","v":7281}]
[2028,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!K$27","v":299111}]
[2029,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!L$27","v":7707}]
[2030,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!M$27","v":0}]
[2031,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!N$27","v":208858}]
[2032,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!O$27","v":0}]
[2033,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!P$27","v":8634}]
[2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!Q$27","v":0}]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!R$27","v":352970}]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!S$27","v":315256}]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!T$27","v":9674}]
[2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!U$27","v":0}]
[2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!V$27","v":10240}]
[2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!W$27","v":0}]
[2041]
[{"$f":"A98+1","v":2042},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Trammell-Puyallup'!X$27","v":991014}]

{"sheet":"Capital Projects (Real)","index":12,"n_rows":102,"n_cols":38,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"'Summary - Print'!I3","v":0}]
[]
[]
[]
[]
[null,"Book Life ","Tax Life","Close Date","Month","Depreciable","AFUDC",{"$f":"Start_Year","v":2020},{"$f":"H8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
["Puyallup Service Center Construction",45,39,2020,12,"Yes","Yes",5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"e"]
["Puyallup Service Center Construction",45,39,2021,12,"Yes","Yes",0,42000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"e"]
["Puyallup Service Center Construction",45,39,2022,12,"Yes","Yes",0,0,19000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"e"]
[{"$f":"\"Capital Improvements, \"&D13","v":"Capital Improvements, 2019"},30,15,2019,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"e"]
[{"$f":"\"Capital Improvements, \"&D14","v":"Capital Improvements, 2020"},30,15,{"$f":"D13+1","v":2020},12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C77","v":0},{"$f":"'Operating Expenses & Energy'!D77","v":0},{"$f":"'Operating Expenses & Energy'!E77","v":0},{"$f":"'Operating Expenses & Energy'!F77","v":0},{"$f":"'Operating Expenses & Energy'!G77","v":0},{"$f":"'Operating Expenses & Energy'!H77","v":0},{"$f":"'Operating Expenses & Energy'!I77","v":0},{"$f":"'Operating Expenses & Energy'!J77","v":0},{"$f":"'Operating Expenses & Energy'!K77","v":0},{"$f":"'Operating Expenses & Energy'!L77","v":0},{"$f":"'Operating Expenses & Energy'!M77","v":0},{"$f":"'Operating Expenses & Energy'!N77","v":0},{"$f":"'Operating Expenses & Energy'!O77","v":0},{"$f":"'Operating Expenses & Energy'!P77","v":0},{"$f":"'Operating Expenses & Energy'!Q77","v":0},{"$f":"'Operating Expenses & Energy'!R77","v":0},{"$f":"'Operating Expenses & Energy'!S77","v":0},{"$f":"'Operating Expenses & Energy'!T77","v":0},{"$f":"'Operating Expenses & Energy'!U77","v":0},{"$f":"'Operating Expenses & Energy'!V77","v":0},{"$f":"'Operating Expenses & Energy'!W77","v":0},{"$f":"'Operating Expenses & Energy'!X77","v":0},{"$f":"'Operating Expenses & Energy'!Y77","v":0},{"$f":"'Operating Expenses & Energy'!Z77","v":0},{"$f":"'Operating Expenses & Energy'!AA77","v":0},{"$f":"'Operating Expenses & Energy'!AB77","v":0},{"$f":"'Operating Expenses & Energy'!AC77","v":0},{"$f":"'Operating Expenses & Energy'!AD77","v":0},{"$f":"'Operating Expenses & Energy'!AE77","v":0},"e"]
["Capital Improvements, 2021",30,15,{"$f":"D14+1","v":2021},12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C78","v":0},{"$f":"'Operating Expenses & Energy'!D78","v":0},{"$f":"'Operating Expenses & Energy'!E78","v":0},{"$f":"'Operating Expenses & Energy'!F78","v":0},{"$f":"'Operating Expenses & Energy'!G78","v":0},{"$f":"'Operating Expenses & Energy'!H78","v":0},{"$f":"'Operating Expenses & Energy'!I78","v":0},{"$f":"'Operating Expenses & Energy'!J78","v":0},{"$f":"'Operating Expenses & Energy'!K78","v":0},{"$f":"'Operating Expenses & Energy'!L78","v":0},{"$f":"'Operating Expenses & Energy'!M78","v":0},{"$f":"'Operating Expenses & Energy'!N78","v":0},{"$f":"'Operating Expenses & Energy'!O78","v":0},{"$f":"'Operating Expenses & Energy'!P78","v":0},{"$f":"'Operating Expenses & Energy'!Q78","v":0},{"$f":"'Operating Expenses & Energy'!R78","v":0},{"$f":"'Operating Expenses & Energy'!S78","v":0},{"$f":"'Operating Expenses & Energy'!T78","v":0},{"$f":"'Operating Expenses & Energy'!U78","v":0},{"$f":"'Operating Expenses & Energy'!V78","v":0},{"$f":"'Operating Expenses & Energy'!W78","v":0},{"$f":"'Operating Expenses & Energy'!X78","v":0},{"$f":"'Operating Expenses & Energy'!Y78","v":0},{"$f":"'Operating Expenses & Energy'!Z78","v":0},{"$f":"'Operating Expenses & Energy'!AA78","v":0},{"$f":"'Operating Expenses & Energy'!AB78","v":0},{"$f":"'Operating Expenses & Energy'!AC78","v":0},{"$f":"'Operating Expenses & Energy'!AD78","v":0},{"$f":"'Operating Expenses & Energy'!AE78","v":0},"e"]
["Capital Improvements, 2022",30,15,2022,7,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C79","v":0},{"$f":"'Operating Expenses & Energy'!D79","v":0},{"$f":"'Operating Expenses & Energy'!E79","v":0},{"$f":"'Operating Expenses & Energy'!F79","v":0},{"$f":"'Operating Expenses & Energy'!G79","v":0},{"$f":"'Operating Expenses & Energy'!H79","v":0},{"$f":"'Operating Expenses & Energy'!I79","v":0},{"$f":"'Operating Expenses & Energy'!J79","v":0},{"$f":"'Operating Expenses & Energy'!K79","v":0},{"$f":"'Operating Expenses & Energy'!L79","v":0},{"$f":"'Operating Expenses & Energy'!M79","v":0},{"$f":"'Operating Expenses & Energy'!N79","v":0},{"$f":"'Operating Expenses & Energy'!O79","v":0},{"$f":"'Operating Expenses & Energy'!P79","v":0},{"$f":"'Operating Expenses & Energy'!Q79","v":0},{"$f":"'Operating Expenses & Energy'!R79","v":0},{"$f":"'Operating Expenses & Energy'!S79","v":0},{"$f":"'Operating Expenses & Energy'!T79","v":0},{"$f":"'Operating Expenses & Energy'!U79","v":0},{"$f":"'Operating Expenses & Energy'!V79","v":0},{"$f":"'Operating Expenses & Energy'!W79","v":0},{"$f":"'Operating Expenses & Energy'!X79","v":0},{"$f":"'Operating Expenses & Energy'!Y79","v":0},{"$f":"'Operating Expenses & Energy'!Z79","v":0},{"$f":"'Operating Expenses & Energy'!AA79","v":0},{"$f":"'Operating Expenses & Energy'!AB79","v":0},{"$f":"'Operating Expenses & Energy'!AC79","v":0},{"$f":"'Operating Expenses & Energy'!AD79","v":0},{"$f":"'Operating Expenses & Energy'!AE79","v":0},"e"]
["Capital Improvements, 2023",30,15,2023,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C80","v":0},{"$f":"'Operating Expenses & Energy'!D80","v":0},{"$f":"'Operating Expenses & Energy'!E80","v":6500},{"$f":"'Operating Expenses & Energy'!F80","v":0},{"$f":"'Operating Expenses & Energy'!G80","v":0},{"$f":"'Operating Expenses & Energy'!H80","v":0},{"$f":"'Operating Expenses & Energy'!I80","v":0},{"$f":"'Operating Expenses & Energy'!J80","v":0},{"$f":"'Operating Expenses & Energy'!K80","v":0},{"$f":"'Operating Expenses & Energy'!L80","v":0},{"$f":"'Operating Expenses & Energy'!M80","v":0},{"$f":"'Operating Expenses & Energy'!N80","v":0},{"$f":"'Operating Expenses & Energy'!O80","v":0},{"$f":"'Operating Expenses & Energy'!P80","v":0},{"$f":"'Operating Expenses & Energy'!Q80","v":0},{"$f":"'Operating Expenses & Energy'!R80","v":0},{"$f":"'Operating Expenses & Energy'!S80","v":0},{"$f":"'Operating Expenses & Energy'!T80","v":0},{"$f":"'Operating Expenses & Energy'!U80","v":0},{"$f":"'Operating Expenses & Energy'!V80","v":0},{"$f":"'Operating Expenses & Energy'!W80","v":0},{"$f":"'Operating Expenses & Energy'!X80","v":0},{"$f":"'Operating Expenses & Energy'!Y80","v":0},{"$f":"'Operating Expenses & Energy'!Z80","v":0},{"$f":"'Operating Expenses & Energy'!AA80","v":0},{"$f":"'Operating Expenses & Energy'!AB80","v":0},{"$f":"'Operating Expenses & Energy'!AC80","v":0},{"$f":"'Operating Expenses & Energy'!AD80","v":0},{"$f":"'Operating Expenses & Energy'!AE80","v":0},"e"]
["Capital Improvements, 2024",30,15,2024,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C81","v":0},{"$f":"'Operating Expenses & Energy'!D81","v":0},{"$f":"'Operating Expenses & Energy'!E81","v":0},{"$f":"'Operating Expenses & Energy'!F81","v":0},{"$f":"'Operating Expenses & Energy'!G81","v":0},{"$f":"'Operating Expenses & Energy'!H81","v":0},{"$f":"'Operating Expenses & Energy'!I81","v":0},{"$f":"'Operating Expenses & Energy'!J81","v":0},{"$f":"'Operating Expenses & Energy'!K81","v":0},{"$f":"'Operating Expenses & Energy'!L81","v":0},{"$f":"'Operating Expenses & Energy'!M81","v":0},{"$f":"'Operating Expenses & Energy'!N81","v":0},{"$f":"'Operating Expenses & Energy'!O81","v":0},{"$f":"'Operating Expenses & Energy'!P81","v":0},{"$f":"'Operating Expenses & Energy'!Q81","v":0},{"$f":"'Operating Expenses & Energy'!R81","v":0},{"$f":"'Operating Expenses & Energy'!S81","v":0},{"$f":"'Operating Expenses & Energy'!T81","v":0},{"$f":"'Operating Expenses & Energy'!U81","v":0},{"$f":"'Operating Expenses & Energy'!V81","v":0},{"$f":"'Operating Expenses & Energy'!W81","v":0},{"$f":"'Operating Expenses & Energy'!X81","v":0},{"$f":"'Operating Expenses & Energy'!Y81","v":0},{"$f":"'Operating Expenses & Energy'!Z81","v":0},{"$f":"'Operating Expenses & Energy'!AA81","v":0},{"$f":"'Operating Expenses & Energy'!AB81","v":0},{"$f":"'Operating Expenses & Energy'!AC81","v":0},{"$f":"'Operating Expenses & Energy'!AD81","v":0},{"$f":"'Operating Expenses & Energy'!AE81","v":0},"e"]
["Capital Improvements, 2025",30,15,2025,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C82","v":0},{"$f":"'Operating Expenses & Energy'!D82","v":0},{"$f":"'Operating Expenses & Energy'!E82","v":0},{"$f":"'Operating Expenses & Energy'!F82","v":0},{"$f":"'Operating Expenses & Energy'!G82","v":6880},{"$f":"'Operating Expenses & Energy'!H82","v":0},{"$f":"'Operating Expenses & Energy'!I82","v":0},{"$f":"'Operating Expenses & Energy'!J82","v":0},{"$f":"'Operating Expenses & Energy'!K82","v":0},{"$f":"'Operating Expenses & Energy'!L82","v":0},{"$f":"'Operating Expenses & Energy'!M82","v":0},{"$f":"'Operating Expenses & Energy'!N82","v":0},{"$f":"'Operating Expenses & Energy'!O82","v":0},{"$f":"'Operating Expenses & Energy'!P82","v":0},{"$f":"'Operating Expenses & Energy'!Q82","v":0},{"$f":"'Operating Expenses & Energy'!R82","v":0},{"$f":"'Operating Expenses & Energy'!S82","v":0},{"$f":"'Operating Expenses & Energy'!T82","v":0},{"$f":"'Operating Expenses & Energy'!U82","v":0},{"$f":"'Operating Expenses & Energy'!V82","v":0},{"$f":"'Operating Expenses & Energy'!W82","v":0},{"$f":"'Operating Expenses & Energy'!X82","v":0},{"$f":"'Operating Expenses & Energy'!Y82","v":0},{"$f":"'Operating Expenses & Energy'!Z82","v":0},{"$f":"'Operating Expenses & Energy'!AA82","v":0},{"$f":"'Operating Expenses & Energy'!AB82","v":0},{"$f":"'Operating Expenses & Energy'!AC82","v":0},{"$f":"'Operating Expenses & Energy'!AD82","v":0},{"$f":"'Operating Expenses & Energy'!AE82","v":0},"e"]
["Capital Improvements, 2026",30,15,2026,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C83","v":0},{"$f":"'Operating Expenses & Energy'!D83","v":0},{"$f":"'Operating Expenses & Energy'!E83","v":0},{"$f":"'Operating Expenses & Energy'!F83","v":0},{"$f":"'Operating Expenses & Energy'!G83","v":0},{"$f":"'Operating Expenses & Energy'!H83","v":97605},{"$f":"'Operating Expenses & Energy'!I83","v":0},{"$f":"'Operating Expenses & Energy'!J83","v":0},{"$f":"'Operating Expenses & Energy'!K83","v":0},{"$f":"'Operating Expenses & Energy'!L83","v":0},{"$f":"'Operating Expenses & Energy'!M83","v":0},{"$f":"'Operating Expenses & Energy'!N83","v":0},{"$f":"'Operating Expenses & Energy'!O83","v":0},{"$f":"'Operating Expenses & Energy'!P83","v":0},{"$f":"'Operating Expenses & Energy'!Q83","v":0},{"$f":"'Operating Expenses & Energy'!R83","v":0},{"$f":"'Operating Expenses & Energy'!S83","v":0},{"$f":"'Operating Expenses & Energy'!T83","v":0},{"$f":"'Operating Expenses & Energy'!U83","v":0},{"$f":"'Operating Expenses & Energy'!V83","v":0},{"$f":"'Operating Expenses & Energy'!W83","v":0},{"$f":"'Operating Expenses & Energy'!X83","v":0},{"$f":"'Operating Expenses & Energy'!Y83","v":0},{"$f":"'Operating Expenses & Energy'!Z83","v":0},{"$f":"'Operating Expenses & Energy'!AA83","v":0},{"$f":"'Operating Expenses & Energy'!AB83","v":0},{"$f":"'Operating Expenses & Energy'!AC83","v":0},{"$f":"'Operating Expenses & Energy'!AD83","v":0},{"$f":"'Operating Expenses & Energy'!AE83","v":0},"e"]
["Capital Improvements, 2027",30,15,2027,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C84","v":0},{"$f":"'Operating Expenses & Energy'!D84","v":0},{"$f":"'Operating Expenses & Energy'!E84","v":0},{"$f":"'Operating Expenses & Energy'!F84","v":0},{"$f":"'Operating Expenses & Energy'!G84","v":0},{"$f":"'Operating Expenses & Energy'!H84","v":0},{"$f":"'Operating Expenses & Energy'!I84","v":7281},{"$f":"'Operating Expenses & Energy'!J84","v":0},{"$f":"'Operating Expenses & Energy'!K84","v":0},{"$f":"'Operating Expenses & Energy'!L84","v":0},{"$f":"'Operating Expenses & Energy'!M84","v":0},{"$f":"'Operating Expenses & Energy'!N84","v":0},{"$f":"'Operating Expenses & Energy'!O84","v":0},{"$f":"'Operating Expenses & Energy'!P84","v":0},{"$f":"'Operating Expenses & Energy'!Q84","v":0},{"$f":"'Operating Expenses & Energy'!R84","v":0},{"$f":"'Operating Expenses & Energy'!S84","v":0},{"$f":"'Operating Expenses & Energy'!T84","v":0},{"$f":"'Operating Expenses & Energy'!U84","v":0},{"$f":"'Operating Expenses & Energy'!V84","v":0},{"$f":"'Operating Expenses & Energy'!W84","v":0},{"$f":"'Operating Expenses & Energy'!X84","v":0},{"$f":"'Operating Expenses & Energy'!Y84","v":0},{"$f":"'Operating Expenses & Energy'!Z84","v":0},{"$f":"'Operating Expenses & Energy'!AA84","v":0},{"$f":"'Operating Expenses & Energy'!AB84","v":0},{"$f":"'Operating Expenses & Energy'!AC84","v":0},{"$f":"'Operating Expenses & Energy'!AD84","v":0},{"$f":"'Operating Expenses & Energy'!AE84","v":0},"e"]
["Capital Improvements, 2028",30,15,2028,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C85","v":0},{"$f":"'Operating Expenses & Energy'!D85","v":0},{"$f":"'Operating Expenses & Energy'!E85","v":0},{"$f":"'Operating Expenses & Energy'!F85","v":0},{"$f":"'Operating Expenses & Energy'!G85","v":0},{"$f":"'Operating Expenses & Energy'!H85","v":0},{"$f":"'Operating Expenses & Energy'!I85","v":0},{"$f":"'Operating Expenses & Energy'!J85","v":299111},{"$f":"'Operating Expenses & Energy'!K85","v":0},{"$f":"'Operating Expenses & Energy'!L85","v":0},{"$f":"'Operating Expenses & Energy'!M85","v":0},{"$f":"'Operating Expenses & Energy'!N85","v":0},{"$f":"'Operating Expenses & Energy'!O85","v":0},{"$f":"'Operating Expenses & Energy'!P85","v":0},{"$f":"'Operating Expenses & Energy'!Q85","v":0},{"$f":"'Operating Expenses & Energy'!R85","v":0},{"$f":"'Operating Expenses & Energy'!S85","v":0},{"$f":"'Operating Expenses & Energy'!T85","v":0},{"$f":"'Operating Expenses & Energy'!U85","v":0},{"$f":"'Operating Expenses & Energy'!V85","v":0},{"$f":"'Operating Expenses & Energy'!W85","v":0},{"$f":"'Operating Expenses & Energy'!X85","v":0},{"$f":"'Operating Expenses & Energy'!Y85","v":0},{"$f":"'Operating Expenses & Energy'!Z85","v":0},{"$f":"'Operating Expenses & Energy'!AA85","v":0},{"$f":"'Operating Expenses & Energy'!AB85","v":0},{"$f":"'Operating Expenses & Energy'!AC85","v":0},{"$f":"'Operating Expenses & Energy'!AD85","v":0},{"$f":"'Operating Expenses & Energy'!AE85","v":0},"e"]
["Capital Improvements, 2029",30,15,2029,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C86","v":0},{"$f":"'Operating Expenses & Energy'!D86","v":0},{"$f":"'Operating Expenses & Energy'!E86","v":0},{"$f":"'Operating Expenses & Energy'!F86","v":0},{"$f":"'Operating Expenses & Energy'!G86","v":0},{"$f":"'Operating Expenses & Energy'!H86","v":0},{"$f":"'Operating Expenses & Energy'!I86","v":0},{"$f":"'Operating Expenses & Energy'!J86","v":0},{"$f":"'Operating Expenses & Energy'!K86","v":7707},{"$f":"'Operating Expenses & Energy'!L86","v":0},{"$f":"'Operating Expenses & Energy'!M86","v":0},{"$f":"'Operating Expenses & Energy'!N86","v":0},{"$f":"'Operating Expenses & Energy'!O86","v":0},{"$f":"'Operating Expenses & Energy'!P86","v":0},{"$f":"'Operating Expenses & Energy'!Q86","v":0},{"$f":"'Operating Expenses & Energy'!R86","v":0},{"$f":"'Operating Expenses & Energy'!S86","v":0},{"$f":"'Operating Expenses & Energy'!T86","v":0},{"$f":"'Operating Expenses & Energy'!U86","v":0},{"$f":"'Operating Expenses & Energy'!V86","v":0},{"$f":"'Operating Expenses & Energy'!W86","v":0},{"$f":"'Operating Expenses & Energy'!X86","v":0},{"$f":"'Operating Expenses & Energy'!Y86","v":0},{"$f":"'Operating Expenses & Energy'!Z86","v":0},{"$f":"'Operating Expenses & Energy'!AA86","v":0},{"$f":"'Operating Expenses & Energy'!AB86","v":0},{"$f":"'Operating Expenses & Energy'!AC86","v":0},{"$f":"'Operating Expenses & Energy'!AD86","v":0},{"$f":"'Operating Expenses & Energy'!AE86","v":0},"e"]
["Capital Improvements, 2030",30,15,2030,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C87","v":0},{"$f":"'Operating Expenses & Energy'!D87","v":0},{"$f":"'Operating Expenses & Energy'!E87","v":0},{"$f":"'Operating Expenses & Energy'!F87","v":0},{"$f":"'Operating Expenses & Energy'!G87","v":0},{"$f":"'Operating Expenses & Energy'!H87","v":0},{"$f":"'Operating Expenses & Energy'!I87","v":0},{"$f":"'Operating Expenses & Energy'!J87","v":0},{"$f":"'Operating Expenses & Energy'!K87","v":0},{"$f":"'Operating Expenses & Energy'!L87","v":0},{"$f":"'Operating Expenses & Energy'!M87","v":0},{"$f":"'Operating Expenses & Energy'!N87","v":0},{"$f":"'Operating Expenses & Energy'!O87","v":0},{"$f":"'Operating Expenses & Energy'!P87","v":0},{"$f":"'Operating Expenses & Energy'!Q87","v":0},{"$f":"'Operating Expenses & Energy'!R87","v":0},{"$f":"'Operating Expenses & Energy'!S87","v":0},{"$f":"'Operating Expenses & Energy'!T87","v":0},{"$f":"'Operating Expenses & Energy'!U87","v":0},{"$f":"'Operating Expenses & Energy'!V87","v":0},{"$f":"'Operating Expenses & Energy'!W87","v":0},{"$f":"'Operating Expenses & Energy'!X87","v":0},{"$f":"'Operating Expenses & Energy'!Y87","v":0},{"$f":"'Operating Expenses & Energy'!Z87","v":0},{"$f":"'Operating Expenses & Energy'!AA87","v":0},{"$f":"'Operating Expenses & Energy'!AB87","v":0},{"$f":"'Operating Expenses & Energy'!AC87","v":0},{"$f":"'Operating Expenses & Energy'!AD87","v":0},{"$f":"'Operating Expenses & Energy'!AE87","v":0},"e"]
["Capital Improvements, 2031",30,15,2031,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C88","v":0},{"$f":"'Operating Expenses & Energy'!D88","v":0},{"$f":"'Operating Expenses & Energy'!E88","v":0},{"$f":"'Operating Expenses & Energy'!F88","v":0},{"$f":"'Operating Expenses & Energy'!G88","v":0},{"$f":"'Operating Expenses & Energy'!H88","v":0},{"$f":"'Operating Expenses & Energy'!I88","v":0},{"$f":"'Operating Expenses & Energy'!J88","v":0},{"$f":"'Operating Expenses & Energy'!K88","v":0},{"$f":"'Operating Expenses & Energy'!L88","v":0},{"$f":"'Operating Expenses & Energy'!M88","v":208858},{"$f":"'Operating Expenses & Energy'!N88","v":0},{"$f":"'Operating Expenses & Energy'!O88","v":0},{"$f":"'Operating Expenses & Energy'!P88","v":0},{"$f":"'Operating Expenses & Energy'!Q88","v":0},{"$f":"'Operating Expenses & Energy'!R88","v":0},{"$f":"'Operating Expenses & Energy'!S88","v":0},{"$f":"'Operating Expenses & Energy'!T88","v":0},{"$f":"'Operating Expenses & Energy'!U88","v":0},{"$f":"'Operating Expenses & Energy'!V88","v":0},{"$f":"'Operating Expenses & Energy'!W88","v":0},{"$f":"'Operating Expenses & Energy'!X88","v":0},{"$f":"'Operating Expenses & Energy'!Y88","v":0},{"$f":"'Operating Expenses & Energy'!Z88","v":0},{"$f":"'Operating Expenses & Energy'!AA88","v":0},{"$f":"'Operating Expenses & Energy'!AB88","v":0},{"$f":"'Operating Expenses & Energy'!AC88","v":0},{"$f":"'Operating Expenses & Energy'!AD88","v":0},{"$f":"'Operating Expenses & Energy'!AE88","v":0},"e"]
["Capital Improvements, 2032",30,15,2032,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C89","v":0},{"$f":"'Operating Expenses & Energy'!D89","v":0},{"$f":"'Operating Expenses & Energy'!E89","v":0},{"$f":"'Operating Expenses & Energy'!F89","v":0},{"$f":"'Operating Expenses & Energy'!G89","v":0},{"$f":"'Operating Expenses & Energy'!H89","v":0},{"$f":"'Operating Expenses & Energy'!I89","v":0},{"$f":"'Operating Expenses & Energy'!J89","v":0},{"$f":"'Operating Expenses & Energy'!K89","v":0},{"$f":"'Operating Expenses & Energy'!L89","v":0},{"$f":"'Operating Expenses & Energy'!M89","v":0},{"$f":"'Operating Expenses & Energy'!N89","v":0},{"$f":"'Operating Expenses & Energy'!O89","v":0},{"$f":"'Operating Expenses & Energy'!P89","v":0},{"$f":"'Operating Expenses & Energy'!Q89","v":0},{"$f":"'Operating Expenses & Energy'!R89","v":0},{"$f":"'Operating Expenses & Energy'!S89","v":0},{"$f":"'Operating Expenses & Energy'!T89","v":0},{"$f":"'Operating Expenses & Energy'!U89","v":0},{"$f":"'Operating Expenses & Energy'!V89","v":0},{"$f":"'Operating Expenses & Energy'!W89","v":0},{"$f":"'Operating Expenses & Energy'!X89","v":0},{"$f":"'Operating Expenses & Energy'!Y89","v":0},{"$f":"'Operating Expenses & Energy'!Z89","v":0},{"$f":"'Operating Expenses & Energy'!AA89","v":0},{"$f":"'Operating Expenses & Energy'!AB89","v":0},{"$f":"'Operating Expenses & Energy'!AC89","v":0},{"$f":"'Operating Expenses & Energy'!AD89","v":0},{"$f":"'Operating Expenses & Energy'!AE89","v":0},"e"]
["Capital Improvements, 2033",30,15,2033,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C90","v":0},{"$f":"'Operating Expenses & Energy'!D90","v":0},{"$f":"'Operating Expenses & Energy'!E90","v":0},{"$f":"'Operating Expenses & Energy'!F90","v":0},{"$f":"'Operating Expenses & Energy'!G90","v":0},{"$f":"'Operating Expenses & Energy'!H90","v":0},{"$f":"'Operating Expenses & Energy'!I90","v":0},{"$f":"'Operating Expenses & Energy'!J90","v":0},{"$f":"'Operating Expenses & Energy'!K90","v":0},{"$f":"'Operating Expenses & Energy'!L90","v":0},{"$f":"'Operating Expenses & Energy'!M90","v":0},{"$f":"'Operating Expenses & Energy'!N90","v":0},{"$f":"'Operating Expenses & Energy'!O90","v":8634},{"$f":"'Operating Expenses & Energy'!P90","v":0},{"$f":"'Operating Expenses & Energy'!Q90","v":0},{"$f":"'Operating Expenses & Energy'!R90","v":0},{"$f":"'Operating Expenses & Energy'!S90","v":0},{"$f":"'Operating Expenses & Energy'!T90","v":0},{"$f":"'Operating Expenses & Energy'!U90","v":0},{"$f":"'Operating Expenses & Energy'!V90","v":0},{"$f":"'Operating Expenses & Energy'!W90","v":0},{"$f":"'Operating Expenses & Energy'!X90","v":0},{"$f":"'Operating Expenses & Energy'!Y90","v":0},{"$f":"'Operating Expenses & Energy'!Z90","v":0},{"$f":"'Operating Expenses & Energy'!AA90","v":0},{"$f":"'Operating Expenses & Energy'!AB90","v":0},{"$f":"'Operating Expenses & Energy'!AC90","v":0},{"$f":"'Operating Expenses & Energy'!AD90","v":0},{"$f":"'Operating Expenses & Energy'!AE90","v":0},"e"]
["Capital Improvements, 2034",30,15,2034,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C91","v":0},{"$f":"'Operating Expenses & Energy'!D91","v":0},{"$f":"'Operating Expenses & Energy'!E91","v":0},{"$f":"'Operating Expenses & Energy'!F91","v":0},{"$f":"'Operating Expenses & Energy'!G91","v":0},{"$f":"'Operating Expenses & Energy'!H91","v":0},{"$f":"'Operating Expenses & Energy'!I91","v":0},{"$f":"'Operating Expenses & Energy'!J91","v":0},{"$f":"'Operating Expenses & Energy'!K91","v":0},{"$f":"'Operating Expenses & Energy'!L91","v":0},{"$f":"'Operating Expenses & Energy'!M91","v":0},{"$f":"'Operating Expenses & Energy'!N91","v":0},{"$f":"'Operating Expenses & Energy'!O91","v":0},{"$f":"'Operating Expenses & Energy'!P91","v":0},{"$f":"'Operating Expenses & Energy'!Q91","v":0},{"$f":"'Operating Expenses & Energy'!R91","v":0},{"$f":"'Operating Expenses & Energy'!S91","v":0},{"$f":"'Operating Expenses & Energy'!T91","v":0},{"$f":"'Operating Expenses & Energy'!U91","v":0},{"$f":"'Operating Expenses & Energy'!V91","v":0},{"$f":"'Operating Expenses & Energy'!W91","v":0},{"$f":"'Operating Expenses & Energy'!X91","v":0},{"$f":"'Operating Expenses & Energy'!Y91","v":0},{"$f":"'Operating Expenses & Energy'!Z91","v":0},{"$f":"'Operating Expenses & Energy'!AA91","v":0},{"$f":"'Operating Expenses & Energy'!AB91","v":0},{"$f":"'Operating Expenses & Energy'!AC91","v":0},{"$f":"'Operating Expenses & Energy'!AD91","v":0},{"$f":"'Operating Expenses & Energy'!AE91","v":0},"e"]
["Capital Improvements, 2035",30,15,2035,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C92","v":0},{"$f":"'Operating Expenses & Energy'!D92","v":0},{"$f":"'Operating Expenses & Energy'!E92","v":0},{"$f":"'Operating Expenses & Energy'!F92","v":0},{"$f":"'Operating Expenses & Energy'!G92","v":0},{"$f":"'Operating Expenses & Energy'!H92","v":0},{"$f":"'Operating Expenses & Energy'!I92","v":0},{"$f":"'Operating Expenses & Energy'!J92","v":0},{"$f":"'Operating Expenses & Energy'!K92","v":0},{"$f":"'Operating Expenses & Energy'!L92","v":0},{"$f":"'Operating Expenses & Energy'!M92","v":0},{"$f":"'Operating Expenses & Energy'!N92","v":0},{"$f":"'Operating Expenses & Energy'!O92","v":0},{"$f":"'Operating Expenses & Energy'!P92","v":0},{"$f":"'Operating Expenses & Energy'!Q92","v":352970},{"$f":"'Operating Expenses & Energy'!R92","v":0},{"$f":"'Operating Expenses & Energy'!S92","v":0},{"$f":"'Operating Expenses & Energy'!T92","v":0},{"$f":"'Operating Expenses & Energy'!U92","v":0},{"$f":"'Operating Expenses & Energy'!V92","v":0},{"$f":"'Operating Expenses & Energy'!W92","v":0},{"$f":"'Operating Expenses & Energy'!X92","v":0},{"$f":"'Operating Expenses & Energy'!Y92","v":0},{"$f":"'Operating Expenses & Energy'!Z92","v":0},{"$f":"'Operating Expenses & Energy'!AA92","v":0},{"$f":"'Operating Expenses & Energy'!AB92","v":0},{"$f":"'Operating Expenses & Energy'!AC92","v":0},{"$f":"'Operating Expenses & Energy'!AD92","v":0},{"$f":"'Operating Expenses & Energy'!AE92","v":0},"e"]
["Capital Improvements, 2036",30,15,2036,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C93","v":0},{"$f":"'Operating Expenses & Energy'!D93","v":0},{"$f":"'Operating Expenses & Energy'!E93","v":0},{"$f":"'Operating Expenses & Energy'!F93","v":0},{"$f":"'Operating Expenses & Energy'!G93","v":0},{"$f":"'Operating Expenses & Energy'!H93","v":0},{"$f":"'Operating Expenses & Energy'!I93","v":0},{"$f":"'Operating Expenses & Energy'!J93","v":0},{"$f":"'Operating Expenses & Energy'!K93","v":0},{"$f":"'Operating Expenses & Energy'!L93","v":0},{"$f":"'Operating Expenses & Energy'!M93","v":0},{"$f":"'Operating Expenses & Energy'!N93","v":0},{"$f":"'Operating Expenses & Energy'!O93","v":0},{"$f":"'Operating Expenses & Energy'!P93","v":0},{"$f":"'Operating Expenses & Energy'!Q93","v":0},{"$f":"'Operating Expenses & Energy'!R93","v":315256},{"$f":"'Operating Expenses & Energy'!S93","v":0},{"$f":"'Operating Expenses & Energy'!T93","v":0},{"$f":"'Operating Expenses & Energy'!U93","v":0},{"$f":"'Operating Expenses & Energy'!V93","v":0},{"$f":"'Operating Expenses & Energy'!W93","v":0},{"$f":"'Operating Expenses & Energy'!X93","v":0},{"$f":"'Operating Expenses & Energy'!Y93","v":0},{"$f":"'Operating Expenses & Energy'!Z93","v":0},{"$f":"'Operating Expenses & Energy'!AA93","v":0},{"$f":"'Operating Expenses & Energy'!AB93","v":0},{"$f":"'Operating Expenses & Energy'!AC93","v":0},{"$f":"'Operating Expenses & Energy'!AD93","v":0},{"$f":"'Operating Expenses & Energy'!AE93","v":0},"e"]
["Capital Improvements, 2037",30,15,2037,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C94","v":0},{"$f":"'Operating Expenses & Energy'!D94","v":0},{"$f":"'Operating Expenses & Energy'!E94","v":0},{"$f":"'Operating Expenses & Energy'!F94","v":0},{"$f":"'Operating Expenses & Energy'!G94","v":0},{"$f":"'Operating Expenses & Energy'!H94","v":0},{"$f":"'Operating Expenses & Energy'!I94","v":0},{"$f":"'Operating Expenses & Energy'!J94","v":0},{"$f":"'Operating Expenses & Energy'!K94","v":0},{"$f":"'Operating Expenses & Energy'!L94","v":0},{"$f":"'Operating Expenses & Energy'!M94","v":0},{"$f":"'Operating Expenses & Energy'!N94","v":0},{"$f":"'Operating Expenses & Energy'!O94","v":0},{"$f":"'Operating Expenses & Energy'!P94","v":0},{"$f":"'Operating Expenses & Energy'!Q94","v":0},{"$f":"'Operating Expenses & Energy'!R94","v":0},{"$f":"'Operating Expenses & Energy'!S94","v":9674},{"$f":"'Operating Expenses & Energy'!T94","v":0},{"$f":"'Operating Expenses & Energy'!U94","v":0},{"$f":"'Operating Expenses & Energy'!V94","v":0},{"$f":"'Operating Expenses & Energy'!W94","v":0},{"$f":"'Operating Expenses & Energy'!X94","v":0},{"$f":"'Operating Expenses & Energy'!Y94","v":0},{"$f":"'Operating Expenses & Energy'!Z94","v":0},{"$f":"'Operating Expenses & Energy'!AA94","v":0},{"$f":"'Operating Expenses & Energy'!AB94","v":0},{"$f":"'Operating Expenses & Energy'!AC94","v":0},{"$f":"'Operating Expenses & Energy'!AD94","v":0},{"$f":"'Operating Expenses & Energy'!AE94","v":0},"e"]
["Capital Improvements, 2038",30,15,2038,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C95","v":0},{"$f":"'Operating Expenses & Energy'!D95","v":0},{"$f":"'Operating Expenses & Energy'!E95","v":0},{"$f":"'Operating Expenses & Energy'!F95","v":0},{"$f":"'Operating Expenses & Energy'!G95","v":0},{"$f":"'Operating Expenses & Energy'!H95","v":0},{"$f":"'Operating Expenses & Energy'!I95","v":0},{"$f":"'Operating Expenses & Energy'!J95","v":0},{"$f":"'Operating Expenses & Energy'!K95","v":0},{"$f":"'Operating Expenses & Energy'!L95","v":0},{"$f":"'Operating Expenses & Energy'!M95","v":0},{"$f":"'Operating Expenses & Energy'!N95","v":0},{"$f":"'Operating Expenses & Energy'!O95","v":0},{"$f":"'Operating Expenses & Energy'!P95","v":0},{"$f":"'Operating Expenses & Energy'!Q95","v":0},{"$f":"'Operating Expenses & Energy'!R95","v":0},{"$f":"'Operating Expenses & Energy'!S95","v":0},{"$f":"'Operating Expenses & Energy'!T95","v":0},{"$f":"'Operating Expenses & Energy'!U95","v":0},{"$f":"'Operating Expenses & Energy'!V95","v":0},{"$f":"'Operating Expenses & Energy'!W95","v":0},{"$f":"'Operating Expenses & Energy'!X95","v":0},{"$f":"'Operating Expenses & Energy'!Y95","v":0},{"$f":"'Operating Expenses & Energy'!Z95","v":0},{"$f":"'Operating Expenses & Energy'!AA95","v":0},{"$f":"'Operating Expenses & Energy'!AB95","v":0},{"$f":"'Operating Expenses & Energy'!AC95","v":0},{"$f":"'Operating Expenses & Energy'!AD95","v":0},{"$f":"'Operating Expenses & Energy'!AE95","v":0},"e"]
["Capital Improvements, 2039",30,15,2039,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C96","v":0},{"$f":"'Operating Expenses & Energy'!D96","v":0},{"$f":"'Operating Expenses & Energy'!E96","v":0},{"$f":"'Operating Expenses & Energy'!F96","v":0},{"$f":"'Operating Expenses & Energy'!G96","v":0},{"$f":"'Operating Expenses & Energy'!H96","v":0},{"$f":"'Operating Expenses & Energy'!I96","v":0},{"$f":"'Operating Expenses & Energy'!J96","v":0},{"$f":"'Operating Expenses & Energy'!K96","v":0},{"$f":"'Operating Expenses & Energy'!L96","v":0},{"$f":"'Operating Expenses & Energy'!M96","v":0},{"$f":"'Operating Expenses & Energy'!N96","v":0},{"$f":"'Operating Expenses & Energy'!O96","v":0},{"$f":"'Operating Expenses & Energy'!P96","v":0},{"$f":"'Operating Expenses & Energy'!Q96","v":0},{"$f":"'Operating Expenses & Energy'!R96","v":0},{"$f":"'Operating Expenses & Energy'!S96","v":0},{"$f":"'Operating Expenses & Energy'!T96","v":0},{"$f":"'Operating Expenses & Energy'!U96","v":10240},{"$f":"'Operating Expenses & Energy'!V96","v":0},{"$f":"'Operating Expenses & Energy'!W96","v":0},{"$f":"'Operating Expenses & Energy'!X96","v":0},{"$f":"'Operating Expenses & Energy'!Y96","v":0},{"$f":"'Operating Expenses & Energy'!Z96","v":0},{"$f":"'Operating Expenses & Energy'!AA96","v":0},{"$f":"'Operating Expenses & Energy'!AB96","v":0},{"$f":"'Operating Expenses & Energy'!AC96","v":0},{"$f":"'Operating Expenses & Energy'!AD96","v":0},{"$f":"'Operating Expenses & Energy'!AE96","v":0},"e"]
["Capital Improvements, 2040",30,15,2040,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C97","v":0},{"$f":"'Operating Expenses & Energy'!D97","v":0},{"$f":"'Operating Expenses & Energy'!E97","v":0},{"$f":"'Operating Expenses & Energy'!F97","v":0},{"$f":"'Operating Expenses & Energy'!G97","v":0},{"$f":"'Operating Expenses & Energy'!H97","v":0},{"$f":"'Operating Expenses & Energy'!I97","v":0},{"$f":"'Operating Expenses & Energy'!J97","v":0},{"$f":"'Operating Expenses & Energy'!K97","v":0},{"$f":"'Operating Expenses & Energy'!L97","v":0},{"$f":"'Operating Expenses & Energy'!M97","v":0},{"$f":"'Operating Expenses & Energy'!N97","v":0},{"$f":"'Operating Expenses & Energy'!O97","v":0},{"$f":"'Operating Expenses & Energy'!P97","v":0},{"$f":"'Operating Expenses & Energy'!Q97","v":0},{"$f":"'Operating Expenses & Energy'!R97","v":0},{"$f":"'Operating Expenses & Energy'!S97","v":0},{"$f":"'Operating Expenses & Energy'!T97","v":0},{"$f":"'Operating Expenses & Energy'!U97","v":0},{"$f":"'Operating Expenses & Energy'!V97","v":0},{"$f":"'Operating Expenses & Energy'!W97","v":0},{"$f":"'Operating Expenses & Energy'!X97","v":0},{"$f":"'Operating Expenses & Energy'!Y97","v":0},{"$f":"'Operating Expenses & Energy'!Z97","v":0},{"$f":"'Operating Expenses & Energy'!AA97","v":0},{"$f":"'Operating Expenses & Energy'!AB97","v":0},{"$f":"'Operating Expenses & Energy'!AC97","v":0},{"$f":"'Operating Expenses & Energy'!AD97","v":0},{"$f":"'Operating Expenses & Energy'!AE97","v":0},"e"]
["Capital Improvements, 2041",30,15,2041,12,"Yes","Yes",0,{"$f":"'Operating Expenses & Energy'!C98","v":0},{"$f":"'Operating Expenses & Energy'!D98","v":0},{"$f":"'Operating Expenses & Energy'!E98","v":0},{"$f":"'Operating Expenses & Energy'!F98","v":0},{"$f":"'Operating Expenses & Energy'!G98","v":0},{"$f":"'Operating Expenses & Energy'!H98","v":0},{"$f":"'Operating Expenses & Energy'!I98","v":0},{"$f":"'Operating Expenses & Energy'!J98","v":0},{"$f":"'Operating Expenses & Energy'!K98","v":0},{"$f":"'Operating Expenses & Energy'!L98","v":0},{"$f":"'Operating Expenses & Energy'!M98","v":0},{"$f":"'Operating Expenses & Energy'!N98","v":0},{"$f":"'Operating Expenses & Energy'!O98","v":0},{"$f":"'Operating Expenses & Energy'!P98","v":0},{"$f":"'Operating Expenses & Energy'!Q98","v":0},{"$f":"'Operating Expenses & Energy'!R98","v":0},{"$f":"'Operating Expenses & Energy'!S98","v":0},{"$f":"'Operating Expenses & Energy'!T98","v":0},{"$f":"'Operating Expenses & Energy'!U98","v":0},{"$f":"'Operating Expenses & Energy'!V98","v":0},{"$f":"'Operating Expenses & Energy'!W98","v":0},{"$f":"'Operating Expenses & Energy'!X98","v":0},{"$f":"'Operating Expenses & Energy'!Y98","v":0},{"$f":"'Operating Expenses & Energy'!Z98","v":0},{"$f":"'Operating Expenses & Energy'!AA98","v":0},{"$f":"'Operating Expenses & Energy'!AB98","v":0},{"$f":"'Operating Expenses & Energy'!AC98","v":0},{"$f":"'Operating Expenses & Energy'!AD98","v":0},{"$f":"'Operating Expenses & Energy'!AE98","v":0},"e"]
[{"$f":"\"Capital Improvements, \"&D36","v":"Capital Improvements, 2042"},35,15,{"$f":"D35+1","v":2042},5,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D103","v":0},{"$f":"'Operating Expenses & Energy'!E99","v":0},{"$f":"'Operating Expenses & Energy'!F99","v":0},{"$f":"'Operating Expenses & Energy'!G99","v":0},{"$f":"'Operating Expenses & Energy'!H99","v":0},{"$f":"'Operating Expenses & Energy'!I99","v":0},{"$f":"'Operating Expenses & Energy'!J99","v":0},{"$f":"'Operating Expenses & Energy'!K99","v":0},{"$f":"'Operating Expenses & Energy'!L99","v":0},{"$f":"'Operating Expenses & Energy'!M99","v":0},{"$f":"'Operating Expenses & Energy'!N99","v":0},{"$f":"'Operating Expenses & Energy'!O99","v":0},{"$f":"'Operating Expenses & Energy'!P99","v":0},{"$f":"'Operating Expenses & Energy'!Q99","v":0},{"$f":"'Operating Expenses & Energy'!R99","v":0},{"$f":"'Operating Expenses & Energy'!S99","v":0},{"$f":"'Operating Expenses & Energy'!T99","v":0},{"$f":"'Operating Expenses & Energy'!U99","v":0},{"$f":"'Operating Expenses & Energy'!V99","v":0},{"$f":"'Operating Expenses & Energy'!W99","v":0},{"$f":"'Operating Expenses & Energy'!X99","v":991014},{"$f":"'Operating Expenses & Energy'!Y99","v":0},{"$f":"'Operating Expenses & Energy'!Z99","v":0},{"$f":"'Operating Expenses & Energy'!AA99","v":0},{"$f":"'Operating Expenses & Energy'!AB99","v":0},{"$f":"'Operating Expenses & Energy'!AC99","v":0},{"$f":"'Operating Expenses & Energy'!AD99","v":0},{"$f":"'Operating Expenses & Energy'!AE99","v":0},"e"]
[null,35,15,2043,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D104","v":0},{"$f":"'Operating Expenses & Energy'!E100","v":0},{"$f":"'Operating Expenses & Energy'!F100","v":0},{"$f":"'Operating Expenses & Energy'!G100","v":0},{"$f":"'Operating Expenses & Energy'!H100","v":0},{"$f":"'Operating Expenses & Energy'!I100","v":0},{"$f":"'Operating Expenses & Energy'!J100","v":0},{"$f":"'Operating Expenses & Energy'!K100","v":0},{"$f":"'Operating Expenses & Energy'!L100","v":0},{"$f":"'Operating Expenses & Energy'!M100","v":0},{"$f":"'Operating Expenses & Energy'!N100","v":0},{"$f":"'Operating Expenses & Energy'!O100","v":0},{"$f":"'Operating Expenses & Energy'!P100","v":0},{"$f":"'Operating Expenses & Energy'!Q100","v":0},{"$f":"'Operating Expenses & Energy'!R100","v":0},{"$f":"'Operating Expenses & Energy'!S100","v":0},{"$f":"'Operating Expenses & Energy'!T100","v":0},{"$f":"'Operating Expenses & Energy'!U100","v":0},{"$f":"'Operating Expenses & Energy'!V100","v":0},{"$f":"'Operating Expenses & Energy'!W100","v":0},{"$f":"'Operating Expenses & Energy'!X100","v":0},{"$f":"'Operating Expenses & Energy'!Y100","v":0},{"$f":"'Operating Expenses & Energy'!Z100","v":0},{"$f":"'Operating Expenses & Energy'!AA100","v":0},{"$f":"'Operating Expenses & Energy'!AB100","v":0},{"$f":"'Operating Expenses & Energy'!AC100","v":0},{"$f":"'Operating Expenses & Energy'!AD100","v":0},{"$f":"'Operating Expenses & Energy'!AE100","v":0},"e"]
[null,35,15,2044,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D105","v":0},{"$f":"'Operating Expenses & Energy'!E101","v":0},{"$f":"'Operating Expenses & Energy'!F101","v":0},{"$f":"'Operating Expenses & Energy'!G101","v":0},{"$f":"'Operating Expenses & Energy'!H101","v":0},{"$f":"'Operating Expenses & Energy'!I101","v":0},{"$f":"'Operating Expenses & Energy'!J101","v":0},{"$f":"'Operating Expenses & Energy'!K101","v":0},{"$f":"'Operating Expenses & Energy'!L101","v":0},{"$f":"'Operating Expenses & Energy'!M101","v":0},{"$f":"'Operating Expenses & Energy'!N101","v":0},{"$f":"'Operating Expenses & Energy'!O101","v":0},{"$f":"'Operating Expenses & Energy'!P101","v":0},{"$f":"'Operating Expenses & Energy'!Q101","v":0},{"$f":"'Operating Expenses & Energy'!R101","v":0},{"$f":"'Operating Expenses & Energy'!S101","v":0},{"$f":"'Operating Expenses & Energy'!T101","v":0},{"$f":"'Operating Expenses & Energy'!U101","v":0},{"$f":"'Operating Expenses & Energy'!V101","v":0},{"$f":"'Operating Expenses & Energy'!W101","v":0},{"$f":"'Operating Expenses & Energy'!X101","v":0},{"$f":"'Operating Expenses & Energy'!Y101","v":0},{"$f":"'Operating Expenses & Energy'!Z101","v":0},{"$f":"'Operating Expenses & Energy'!AA101","v":0},{"$f":"'Operating Expenses & Energy'!AB101","v":0},{"$f":"'Operating Expenses & Energy'!AC101","v":0},{"$f":"'Operating Expenses & Energy'!AD101","v":0},{"$f":"'Operating Expenses & Energy'!AE101","v":0},"e"]
[null,35,15,{"$f":"D38+1","v":2045},12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D106","v":0},{"$f":"'Operating Expenses & Energy'!E102","v":0},{"$f":"'Operating Expenses & Energy'!F102","v":0},{"$f":"'Operating Expenses & Energy'!G102","v":0},{"$f":"'Operating Expenses & Energy'!H102","v":0},{"$f":"'Operating Expenses & Energy'!I102","v":0},{"$f":"'Operating Expenses & Energy'!J102","v":0},{"$f":"'Operating Expenses & Energy'!K102","v":0},{"$f":"'Operating Expenses & Energy'!L102","v":0},{"$f":"'Operating Expenses & Energy'!M102","v":0},{"$f":"'Operating Expenses & Energy'!N102","v":0},{"$f":"'Operating Expenses & Energy'!O102","v":0},{"$f":"'Operating Expenses & Energy'!P102","v":0},{"$f":"'Operating Expenses & Energy'!Q102","v":0},{"$f":"'Operating Expenses & Energy'!R102","v":0},{"$f":"'Operating Expenses & Energy'!S102","v":0},{"$f":"'Operating Expenses & Energy'!T102","v":0},{"$f":"'Operating Expenses & Energy'!U102","v":0},{"$f":"'Operating Expenses & Energy'!V102","v":0},{"$f":"'Operating Expenses & Energy'!W102","v":0},{"$f":"'Operating Expenses & Energy'!X102","v":0},{"$f":"'Operating Expenses & Energy'!Y102","v":0},{"$f":"'Operating Expenses & Energy'!Z102","v":0},{"$f":"'Operating Expenses & Energy'!AA102","v":0},{"$f":"'Operating Expenses & Energy'!AB102","v":0},{"$f":"'Operating Expenses & Energy'!AC102","v":0},{"$f":"'Operating Expenses & Energy'!AD102","v":0},{"$f":"'Operating Expenses & Energy'!AE102","v":0},"e"]
[null,35,15,2046,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D107","v":0},{"$f":"'Operating Expenses & Energy'!E103","v":0},{"$f":"'Operating Expenses & Energy'!F103","v":0},{"$f":"'Operating Expenses & Energy'!G103","v":0},{"$f":"'Operating Expenses & Energy'!H103","v":0},{"$f":"'Operating Expenses & Energy'!I103","v":0},{"$f":"'Operating Expenses & Energy'!J103","v":0},{"$f":"'Operating Expenses & Energy'!K103","v":0},{"$f":"'Operating Expenses & Energy'!L103","v":0},{"$f":"'Operating Expenses & Energy'!M103","v":0},{"$f":"'Operating Expenses & Energy'!N103","v":0},{"$f":"'Operating Expenses & Energy'!O103","v":0},{"$f":"'Operating Expenses & Energy'!P103","v":0},{"$f":"'Operating Expenses & Energy'!Q103","v":0},{"$f":"'Operating Expenses & Energy'!R103","v":0},{"$f":"'Operating Expenses & Energy'!S103","v":0},{"$f":"'Operating Expenses & Energy'!T103","v":0},{"$f":"'Operating Expenses & Energy'!U103","v":0},{"$f":"'Operating Expenses & Energy'!V103","v":0},{"$f":"'Operating Expenses & Energy'!W103","v":0},{"$f":"'Operating Expenses & Energy'!X103","v":0},{"$f":"'Operating Expenses & Energy'!Y103","v":0},{"$f":"'Operating Expenses & Energy'!Z103","v":0},{"$f":"'Operating Expenses & Energy'!AA103","v":0},{"$f":"'Operating Expenses & Energy'!AB103","v":0},{"$f":"'Operating Expenses & Energy'!AC103","v":0},{"$f":"'Operating Expenses & Energy'!AD103","v":0},{"$f":"'Operating Expenses & Energy'!AE103","v":0},"e"]
[null,35,15,2015,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D108","v":0},{"$f":"'Operating Expenses & Energy'!E104","v":0},{"$f":"'Operating Expenses & Energy'!F104","v":0},{"$f":"'Operating Expenses & Energy'!G104","v":0},{"$f":"'Operating Expenses & Energy'!H104","v":0},{"$f":"'Operating Expenses & Energy'!I104","v":0},{"$f":"'Operating Expenses & Energy'!J104","v":0},{"$f":"'Operating Expenses & Energy'!K104","v":0},{"$f":"'Operating Expenses & Energy'!L104","v":0},{"$f":"'Operating Expenses & Energy'!M104","v":0},{"$f":"'Operating Expenses & Energy'!N104","v":0},{"$f":"'Operating Expenses & Energy'!O104","v":0},{"$f":"'Operating Expenses & Energy'!P104","v":0},{"$f":"'Operating Expenses & Energy'!Q104","v":0},{"$f":"'Operating Expenses & Energy'!R104","v":0},{"$f":"'Operating Expenses & Energy'!S104","v":0},{"$f":"'Operating Expenses & Energy'!T104","v":0},{"$f":"'Operating Expenses & Energy'!U104","v":0},{"$f":"'Operating Expenses & Energy'!V104","v":0},{"$f":"'Operating Expenses & Energy'!W104","v":0},{"$f":"'Operating Expenses & Energy'!X104","v":0},{"$f":"'Operating Expenses & Energy'!Y104","v":0},{"$f":"'Operating Expenses & Energy'!Z104","v":0},{"$f":"'Operating Expenses & Energy'!AA104","v":0},{"$f":"'Operating Expenses & Energy'!AB104","v":0},{"$f":"'Operating Expenses & Energy'!AC104","v":0},{"$f":"'Operating Expenses & Energy'!AD104","v":0},{"$f":"'Operating Expenses & Energy'!AE104","v":0},"e"]
[null,35,15,2015,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D109","v":0},{"$f":"'Operating Expenses & Energy'!E105","v":0},{"$f":"'Operating Expenses & Energy'!F105","v":0},{"$f":"'Operating Expenses & Energy'!G105","v":0},{"$f":"'Operating Expenses & Energy'!H105","v":0},{"$f":"'Operating Expenses & Energy'!I105","v":0},{"$f":"'Operating Expenses & Energy'!J105","v":0},{"$f":"'Operating Expenses & Energy'!K105","v":0},{"$f":"'Operating Expenses & Energy'!L105","v":0},{"$f":"'Operating Expenses & Energy'!M105","v":0},{"$f":"'Operating Expenses & Energy'!N105","v":0},{"$f":"'Operating Expenses & Energy'!O105","v":0},{"$f":"'Operating Expenses & Energy'!P105","v":0},{"$f":"'Operating Expenses & Energy'!Q105","v":0},{"$f":"'Operating Expenses & Energy'!R105","v":0},{"$f":"'Operating Expenses & Energy'!S105","v":0},{"$f":"'Operating Expenses & Energy'!T105","v":0},{"$f":"'Operating Expenses & Energy'!U105","v":0},{"$f":"'Operating Expenses & Energy'!V105","v":0},{"$f":"'Operating Expenses & Energy'!W105","v":0},{"$f":"'Operating Expenses & Energy'!X105","v":0},{"$f":"'Operating Expenses & Energy'!Y105","v":0},{"$f":"'Operating Expenses & Energy'!Z105","v":0},{"$f":"'Operating Expenses & Energy'!AA105","v":0},{"$f":"'Operating Expenses & Energy'!AB105","v":0},{"$f":"'Operating Expenses & Energy'!AC105","v":0},{"$f":"'Operating Expenses & Energy'!AD105","v":0},{"$f":"'Operating Expenses & Energy'!AE105","v":0},"e"]
[null,35,15,2015,12,"Yes","Yes",0,0,{"$f":"'Operating Expenses & Energy'!D110","v":0},{"$f":"'Operating Expenses & Energy'!E106","v":0},{"$f":"'Operating Expenses & Energy'!F106","v":0},{"$f":"'Operating Expenses & Energy'!G106","v":0},{"$f":"'Operating Expenses & Energy'!H106","v":0},{"$f":"'Operating Expenses & Energy'!I106","v":0},{"$f":"'Operating Expenses & Energy'!J106","v":0},{"$f":"'Operating Expenses & Energy'!K106","v":0},{"$f":"'Operating Expenses & Energy'!L106","v":0},{"$f":"'Operating Expenses & Energy'!M106","v":0},{"$f":"'Operating Expenses & Energy'!N106","v":0},{"$f":"'Operating Expenses & Energy'!O106","v":0},{"$f":"'Operating Expenses & Energy'!P106","v":0},{"$f":"'Operating Expenses & Energy'!Q106","v":0},{"$f":"'Operating Expenses & Energy'!R106","v":0},{"$f":"'Operating Expenses & Energy'!S106","v":0},{"$f":"'Operating Expenses & Energy'!T106","v":0},{"$f":"'Operating Expenses & Energy'!U106","v":0},{"$f":"'Operating Expenses & Energy'!V106","v":0},{"$f":"'Operating Expenses & Energy'!W106","v":0},{"$f":"'Operating Expenses & Energy'!X106","v":0},{"$f":"'Operating Expenses & Energy'!Y106","v":0},{"$f":"'Operating Expenses & Energy'!Z106","v":0},{"$f":"'Operating Expenses & Energy'!AA106","v":0},{"$f":"'Operating Expenses & Energy'!AB106","v":0},{"$f":"'Operating Expenses & Energy'!AC106","v":0},{"$f":"'Operating Expenses & Energy'!AD106","v":0},{"$f":"'Operating Expenses & Energy'!AE106","v":0},"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,{"$f":"D44+1","v":2016},12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,{"$f":"D45+1","v":2017},12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2018,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2019,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2020,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2021,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2022,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2023,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2024,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2025,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2026,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2027,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2028,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2029,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2030,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2031,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2032,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2033,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2034,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2035,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2036,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2037,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2038,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2039,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2040,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2041,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2042,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2016,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2016,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2019,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
[null,35,15,2015,12,"Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e"]
["Capital Expenditures",null,null,null,null,null,null,{"$f":"SUM(H10:H91)","v":5000000},42000000,19000000,6500,0,6880,97605,7281,299111,7707,0,208858,0,8634,0,352970,315256,9674,0,10240,0,0,991014,0,0,0,0,0,0,0]
[]
[]
["Gross Plant ",null,null,null,null,null,null,{"$f":"SUM(IF(Close_Date<=H8,$H$10:H91))","v":5000000},{"$f":"SUM(IF(Close_Date<=I8,$H$10:I91))","v":47000000},{"$f":"SUM(IF(Close_Date<=J8,$H$10:J91))","v":66000000},{"$f":"SUM(IF(Close_Date<=K8,$H$10:K91))","v":66006500},{"$f":"SUM(IF(Close_Date<=L8,$H$10:L91))","v":66006500},{"$f":"SUM(IF(Close_Date<=M8,$H$10:M91))","v":66013380},{"$f":"SUM(IF(Close_Date<=N8,$H$10:N91))","v":66110985},{"$f":"SUM(IF(Close_Date<=O8,$H$10:O91))","v":66118266},{"$f":"SUM(IF(Close_Date<=P8,$H$10:P91))","v":66417377},{"$f":"SUM(IF(Close_Date<=Q8,$H$10:Q91))","v":66425084},{"$f":"SUM(IF(Close_Date<=R8,$H$10:R91))","v":66425084},{"$f":"SUM(IF(Close_Date<=S8,$H$10:S91))","v":66633942},{"$f":"SUM(IF(Close_Date<=T8,$H$10:T91))","v":66633942},{"$f":"SUM(IF(Close_Date<=U8,$H$10:U91))","v":66642576},{"$f":"SUM(IF(Close_Date<=V8,$H$10:V91))","v":66642576},{"$f":"SUM(IF(Close_Date<=W8,$H$10:W91))","v":66995546},{"$f":"SUM(IF(Close_Date<=X8,$H$10:X91))","v":67310802},{"$f":"SUM(IF(Close_Date<=Y8,$H$10:Y91))","v":67320476},{"$f":"SUM(IF(Close_Date<=Z8,$H$10:Z91))","v":67320476},{"$f":"SUM(IF(Close_Date<=AA8,$H$10:AA91))","v":67330716},{"$f":"SUM(IF(Close_Date<=AB8,$H$10:AB91))","v":67330716},{"$f":"SUM(IF(Close_Date<=AC8,$H$10:AC91))","v":67330716},{"$f":"SUM(IF(Close_Date<=AD8,$H$10:AD91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AE8,$H$10:AE91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AF8,$H$10:AF91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AG8,$H$10:AG91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AH8,$H$10:AH91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AI8,$H$10:AI91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AJ8,$H$10:AJ91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AK8,$H$10:AK91))","v":68321730}]
[]
["Book Depr",null,null,null,null,null,null,{"$f":"'Plant(Input)'!C43","v":9259.2592592592591},{"$f":"'Plant(Input)'!D43","v":188888.88888888888},{"$f":"'Plant(Input)'!E43","v":1079629.6296296297},{"$f":"'Plant(Input)'!F43","v":1466684.7222222222},{"$f":"'Plant(Input)'!G43","v":1466883.3333333335},{"$f":"'Plant(Input)'!H43","v":1466902.4444444445},{"$f":"'Plant(Input)'!I43","v":1467383.7916666667},{"$f":"'Plant(Input)'!J43","v":1470386.3916666668},{"$f":"'Plant(Input)'!K43","v":1471439.7305555556},{"$f":"'Plant(Input)'!L43","v":1480600.6416666668},{"$f":"'Plant(Input)'!M43","v":1480836.1333333333},{"$f":"'Plant(Input)'!N43","v":1481416.2944444444},{"$f":"'Plant(Input)'!O43","v":1487798.0666666667},{"$f":"'Plant(Input)'!P43","v":1487822.05},{"$f":"'Plant(Input)'!Q43","v":1488085.8666666667},{"$f":"'Plant(Input)'!R43","v":1489066.3388888889},{"$f":"'Plant(Input)'!S43","v":1500727.2444444445},{"$f":"'Plant(Input)'!T43","v":1510386.938888889},{"$f":"'Plant(Input)'!U43","v":1510682.5333333334},{"$f":"'Plant(Input)'!V43","v":1510710.9777777779},{"$f":"'Plant(Input)'!W43","v":1511023.8666666667},{"$f":"'Plant(Input)'!X43","v":1511023.8666666667},{"$f":"'Plant(Input)'!Y43","v":1529900.3238095238},{"$f":"'Plant(Input)'!Z43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AA43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AB43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AC43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AD43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AE43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AF43","v":1539338.5523809525}]
[]
["Tax Depr"]
[]
[]
["Cum Closed to  Plant ",null,null,null,null,null,null,{"$f":"H95","v":5000000},{"$f":"I95","v":47000000},66000000,66006500,66006500,66013380,66110985,66118266,66417377,66425084,66425084,66633942,66633942,66642576,66642576,66995546,67310802,67320476,{"$f":"Z95","v":67320476},67330716,67330716,67330716,68321730,68321730,68321730,68321730,68321730,68321730,68321730,68321730]

{"sheet":"Plant(Input)","index":13,"n_rows":53,"n_cols":32,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Start_Year-1","v":2019},{"$f":"B8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
["SUNK PLANT"]
["Gross Plant",null,{"$f":"B11","v":0},{"$f":"C11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE11","v":0}]
["Book Depreciation"]
["Accumulated Depreciation",null,{"$f":"B13+C12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Plant",{"$f":"B11-B13","v":0},{"$f":"IF(C11-C13>0,C11-C13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Tax Depreciation"]
[]
["Beg Accum Deferred Tax",null,{"$f":"+B20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deferred Taxes"]
["Ending Accum Deferred Taxes",{"$f":"B18+B19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Average Net Plant(1)",{"$f":"B14+B12/2","v":0},{"$f":"(B14+C14)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Average Accum Deferred Taxes(2)",{"$f":"B20-B19/2","v":0},{"$f":"(B20+C20)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Existing Rate Base(1)-(2)",{"$f":"B22-B23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["NEW PLANT"]
["Gross Plant",null,{"$f":"'Capital Projects (Nominal)'!H95+'Capital Projects (Nominal)'!H187","v":5000000},{"$f":"'Capital Projects (Nominal)'!I95+'Capital Projects (Nominal)'!I187","v":47000000},{"$f":"'Capital Projects (Nominal)'!J95+'Capital Projects (Nominal)'!J187","v":66000000},{"$f":"'Capital Projects (Nominal)'!K95+'Capital Projects (Nominal)'!K187","v":66006500},{"$f":"'Capital Projects (Nominal)'!L95+'Capital Projects (Nominal)'!L187","v":66006500},{"$f":"'Capital Projects (Nominal)'!M95+'Capital Projects (Nominal)'!M187","v":66013380},{"$f":"'Capital Projects (Nominal)'!N95+'Capital Projects (Nominal)'!N187","v":66110985},{"$f":"'Capital Projects (Nominal)'!O95+'Capital Projects (Nominal)'!O187","v":66118266},{"$f":"'Capital Projects (Nominal)'!P95+'Capital Projects (Nominal)'!P187","v":66417377},{"$f":"'Capital Projects (Nominal)'!Q95+'Capital Projects (Nominal)'!Q187","v":66425084},{"$f":"'Capital Projects (Nominal)'!R95+'Capital Projects (Nominal)'!R187","v":66425084},{"$f":"'Capital Projects (Nominal)'!S95+'Capital Projects (Nominal)'!S187","v":66633942},{"$f":"'Capital Projects (Nominal)'!T95+'Capital Projects (Nominal)'!T187","v":66633942},{"$f":"'Capital Projects (Nominal)'!U95+'Capital Projects (Nominal)'!U187","v":66642576},{"$f":"'Capital Projects (Nominal)'!V95+'Capital Projects (Nominal)'!V187","v":66642576},{"$f":"'Capital Projects (Nominal)'!W95+'Capital Projects (Nominal)'!W187","v":66995546},{"$f":"'Capital Projects (Nominal)'!X95+'Capital Projects (Nominal)'!X187","v":67310802},{"$f":"'Capital Projects (Nominal)'!Y95+'Capital Projects (Nominal)'!Y187","v":67320476},{"$f":"'Capital Projects (Nominal)'!Z95+'Capital Projects (Nominal)'!Z187","v":67320476},{"$f":"'Capital Projects (Nominal)'!AA95+'Capital Projects (Nominal)'!AA187","v":67330716},{"$f":"'Capital Projects (Nominal)'!AB95+'Capital Projects (Nominal)'!AB187","v":67330716},{"$f":"'Capital Projects (Nominal)'!AC95+'Capital Projects (Nominal)'!AC187","v":67330716},{"$f":"'Capital Projects (Nominal)'!AD95+'Capital Projects (Nominal)'!AD187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AE95+'Capital Projects (Nominal)'!AE187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AF95+'Capital Projects (Nominal)'!AF187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AG95+'Capital Projects (Nominal)'!AG187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AH95+'Capital Projects (Nominal)'!AH187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AI95+'Capital Projects (Nominal)'!AI187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AJ95+'Capital Projects (Nominal)'!AJ187","v":68321730},{"$f":"'Capital Projects (Nominal)'!AK95+'Capital Projects (Nominal)'!AK187","v":68321730}]
["Book Depreciation",0,{"$f":"'Book Depreciation'!B88","v":9259.2592592592591},{"$f":"'Book Depreciation'!C88","v":188888.88888888888},{"$f":"'Book Depreciation'!D88","v":1079629.6296296297},{"$f":"'Book Depreciation'!E88","v":1466684.7222222222},{"$f":"'Book Depreciation'!F88","v":1466883.3333333335},{"$f":"'Book Depreciation'!G88","v":1466902.4444444445},{"$f":"'Book Depreciation'!H88","v":1467383.7916666667},{"$f":"'Book Depreciation'!I88","v":1470386.3916666668},{"$f":"'Book Depreciation'!J88","v":1471439.7305555556},{"$f":"'Book Depreciation'!K88","v":1480600.6416666668},{"$f":"'Book Depreciation'!L88","v":1480836.1333333333},{"$f":"'Book Depreciation'!M88","v":1481416.2944444444},{"$f":"'Book Depreciation'!N88","v":1487798.0666666667},{"$f":"'Book Depreciation'!O88","v":1487822.05},{"$f":"'Book Depreciation'!P88","v":1488085.8666666667},{"$f":"'Book Depreciation'!Q88","v":1489066.3388888889},{"$f":"'Book Depreciation'!R88","v":1500727.2444444445},{"$f":"'Book Depreciation'!S88","v":1510386.938888889},{"$f":"'Book Depreciation'!T88","v":1510682.5333333334},{"$f":"'Book Depreciation'!U88","v":1510710.9777777779},{"$f":"'Book Depreciation'!V88","v":1511023.8666666667},{"$f":"'Book Depreciation'!W88","v":1511023.8666666667},{"$f":"'Book Depreciation'!X88","v":1529900.3238095238},{"$f":"'Book Depreciation'!Y88","v":1539338.5523809525},{"$f":"'Book Depreciation'!Z88","v":1539338.5523809525},{"$f":"'Book Depreciation'!AA88","v":1539338.5523809525},{"$f":"'Book Depreciation'!AB88","v":1539338.5523809525},{"$f":"'Book Depreciation'!AC88","v":1539338.5523809525},{"$f":"'Book Depreciation'!AD88","v":1539338.5523809525},{"$f":"'Book Depreciation'!AE88","v":1539338.5523809525}]
["Accumulated Depreciation",0,{"$f":"B29+C28","v":9259.2592592592591},198148.14814814815,1277777.7777777778,2744462.5,4211345.833333334,5678248.277777778,7145632.069444445,8616018.4611111116,10087458.191666666,11568058.833333334,13048894.966666667,14530311.26111111,16018109.327777777,17505931.377777778,18994017.244444445,20483083.583333332,21983810.827777777,23494197.766666666,25004880.300000001,26515591.27777778,28026615.144444447,29537639.011111114,31067539.334920637,32606877.88730159,34146216.439682543,35685554.992063493,37224893.544444442,38764232.096825391,40303570.64920634,41842909.20158729]
["Net Plant",{"$f":"B27-B29","v":0},{"$f":"IF(C27-C29>0,C27-C29,0)","v":4990740.7407407407},46801851.851851851,64722222.222222224,63262037.5,61795154.166666664,60335131.722222224,58965352.930555552,57502247.538888887,56329918.808333337,54857025.166666664,53376189.033333331,52103630.73888889,50615832.672222227,49136644.622222222,47648558.755555555,46512462.416666672,45326991.172222227,43826278.233333334,42315595.700000003,40815124.722222224,39304100.855555549,37793076.98888889,37254190.665079363,35714852.112698406,34175513.560317457,32636175.007936507,31096836.455555558,29557497.903174609,28018159.35079366,26478820.79841271]
[]
["Tax Depreciation",null,{"$f":"'Tax Depreciation'!B264","v":64200},{"$f":"'Tax Depreciation'!C264","v":667480},{"$f":"'Tax Depreciation'!D264","v":1449040},{"$f":"'Tax Depreciation'!E264","v":1692565},{"$f":"'Tax Depreciation'!F264","v":1692857.5},{"$f":"'Tax Depreciation'!G264","v":1693139.75},{"$f":"'Tax Depreciation'!H264","v":1698274.35},{"$f":"'Tax Depreciation'!I264","v":1702914.5650000002},{"$f":"'Tax Depreciation'!J264","v":1717167.1825000001},{"$f":"'Tax Depreciation'!K264","v":1730039.2514999998},{"$f":"'Tax Depreciation'!L264","v":1726673.8325000003},{"$f":"'Tax Depreciation'!M264","v":1733748.7901999999},{"$f":"'Tax Depreciation'!N264","v":1740386.25},{"$f":"'Tax Depreciation'!O264","v":1736686.5192999998},{"$f":"'Tax Depreciation'!P264","v":1734289.4228000001},{"$f":"'Tax Depreciation'!Q264","v":1750202.1449999998},{"$f":"'Tax Depreciation'!R264","v":1780334.0857999998},{"$f":"'Tax Depreciation'!S264","v":1790915.4000000001},{"$f":"'Tax Depreciation'!T264","v":1785100.9783999999},{"$f":"'Tax Depreciation'!U264","v":1779871.4546000003},{"$f":"'Tax Depreciation'!V264","v":1775149.1358000003},{"$f":"'Tax Depreciation'!W264","v":1768543.2702000001},{"$f":"'Tax Depreciation'!X264","v":1813872.6249000002},{"$f":"'Tax Depreciation'!Y264","v":1849172.2190000003},{"$f":"'Tax Depreciation'!Z264","v":1830751.5899000003},{"$f":"'Tax Depreciation'!AA264","v":1822070.9292000001},{"$f":"'Tax Depreciation'!AB264","v":1808075.2800000003},{"$f":"'Tax Depreciation'!AC264","v":1795159.5156},{"$f":"'Tax Depreciation'!AD264","v":1791729.2508},{"$f":"'Tax Depreciation'!AE264","v":1791478.0014}]
[]
["Beg Accum Deferred Tax",null,{"$f":"B36","v":0},19229.259259259259,186736.14814814815,316029.77777777775,395087.87499999994,474178.8333333332,553361.89027777757,634173.58569444425,715558.44636111089,801563.05454166653,888866.56798333302,974909.76269166649,1063226.1362061109,1151632.0003727777,1238734.5646277776,1324905.8092744441,1416303.3414133328,1514165.7358877771,1612350.6972766658,1708397.1530499991,1802603.319937777,1895047.1641344437,1985178.9553711105,2084569.2607527771,2193011.0440694438,2295005.6072011106,2393961.9390877774,2488019.793754444,2577557.1308811107,2665893.8753277771]
["Deferred Taxes",null,{"$f":"'Tax Depreciation'!B266","v":19229.259259259259},{"$f":"'Tax Depreciation'!C266","v":167506.88888888888},{"$f":"'Tax Depreciation'!D266","v":129293.62962962961},{"$f":"'Tax Depreciation'!E266","v":79058.097222222204},{"$f":"'Tax Depreciation'!F266","v":79090.95833333327},{"$f":"'Tax Depreciation'!G266","v":79183.056944444426},{"$f":"'Tax Depreciation'!H266","v":80811.695416666669},{"$f":"'Tax Depreciation'!I266","v":81384.86066666666},{"$f":"'Tax Depreciation'!J266","v":86004.608180555588},{"$f":"'Tax Depreciation'!K266","v":87303.513441666524},{"$f":"'Tax Depreciation'!L266","v":86043.194708333423},{"$f":"'Tax Depreciation'!M266","v":88316.373514444451},{"$f":"'Tax Depreciation'!N266","v":88405.864166666666},{"$f":"'Tax Depreciation'!O266","v":87102.564254999917},{"$f":"'Tax Depreciation'!P266","v":86171.244646666673},{"$f":"'Tax Depreciation'!Q266","v":91397.532138888782},{"$f":"'Tax Depreciation'!R266","v":97862.394474444329},{"$f":"'Tax Depreciation'!S266","v":98184.961388888885},{"$f":"'Tax Depreciation'!T266","v":96046.455773333262},{"$f":"'Tax Depreciation'!U266","v":94206.166887777814},{"$f":"'Tax Depreciation'!V266","v":92443.844196666745},{"$f":"'Tax Depreciation'!W266","v":90131.791236666701},{"$f":"'Tax Depreciation'!X266","v":99390.305381666709},{"$f":"'Tax Depreciation'!Y266","v":108441.78331666671},{"$f":"'Tax Depreciation'!Z266","v":101994.5631316667},{"$f":"'Tax Depreciation'!AA266","v":98956.331886666652},{"$f":"'Tax Depreciation'!AB266","v":94057.85466666671},{"$f":"'Tax Depreciation'!AC266","v":89537.337126666622},{"$f":"'Tax Depreciation'!AD266","v":88336.74444666662},{"$f":"'Tax Depreciation'!AE266","v":88248.807156666589}]
["Ending Accum Deferred Taxes",{"$f":"B34+B35","v":0},19229.259259259259,186736.14814814815,316029.77777777775,395087.87499999994,474178.8333333332,553361.89027777757,634173.58569444425,715558.44636111089,801563.05454166653,888866.56798333302,974909.76269166649,1063226.1362061109,1151632.0003727777,1238734.5646277776,1324905.8092744441,1416303.3414133328,1514165.7358877771,1612350.6972766658,1708397.1530499991,1802603.319937777,1895047.1641344437,1985178.9553711105,2084569.2607527771,2193011.0440694438,2295005.6072011106,2393961.9390877774,2488019.793754444,2577557.1308811107,2665893.8753277771,2754142.6824844438]
[]
["Average Net Plant(1)",null,{"$f":"(B30+C30)/2","v":2495370.3703703703},25896296.296296295,55762037.037037037,63992129.861111112,62528595.833333328,61065142.944444448,59650242.326388888,58233800.234722219,56916083.173611112,55593471.987499997,54116607.099999994,52739909.88611111,51359731.705555558,49876238.647222221,48392601.688888893,47080510.586111113,45919726.794444449,44576634.702777781,43070936.966666669,41565360.211111113,40059612.788888887,38548588.922222219,37523633.826984122,36484521.388888881,34945182.836507931,33405844.284126982,31866505.731746033,30327167.179365084,28787828.626984134,27248490.074603185]
["Average Accum Deferred Taxes(2)",null,{"$f":"(B36+C36)/2","v":9614.6296296296296},102982.70370370371,251382.96296296295,355558.82638888888,434633.35416666657,513770.36180555541,593767.73798611085,674866.01602777757,758560.75045138877,845214.81126249977,931888.1653374997,1019067.9494488887,1107429.0682894443,1195183.2825002777,1281820.1869511108,1370604.5753438885,1465234.5386505551,1563258.2165822214,1660373.9251633324,1755500.2364938881,1848825.2420361103,1940113.0597527772,2034874.1080619437,2138790.1524111107,2244008.3256352772,2344483.773144444,2440990.8664211109,2532788.4623177773,2621725.5031044437,2710018.2789061107]
["Existing Rate Base(1)-(2)",null,{"$f":"C38-C39","v":2485755.7407407407},25793313.59259259,55510654.074074075,63636571.034722224,62093962.479166664,60551372.58263889,59056474.588402778,57558934.218694441,56157522.423159726,54748257.176237494,53184718.934662491,51720841.936662219,50252302.637266114,48681055.364721946,47110781.501937784,45709906.010767221,44454492.255793892,43013376.486195557,41410563.04150334,39809859.974617228,38210787.546852775,36608475.862469442,35488759.718922175,34345731.23647777,32701174.510872655,31061360.51098254,29425514.865324922,27794378.717047308,26166103.12387969,24538471.795697074]
[]
["TOTAL PLANT"]
["Book Depreciation",{"$f":"B12+B28","v":0},9259.2592592592591,188888.88888888888,1079629.6296296297,1466684.7222222222,1466883.3333333335,1466902.4444444445,1467383.7916666667,1470386.3916666668,1471439.7305555556,1480600.6416666668,1480836.1333333333,1481416.2944444444,1487798.0666666667,1487822.05,1488085.8666666667,1489066.3388888889,1500727.2444444445,1510386.938888889,1510682.5333333334,1510710.9777777779,1511023.8666666667,1511023.8666666667,1529900.3238095238,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525]
["Tax Depreciation",{"$f":"B32+B16","v":0},64200,667480,1449040,1692565,1692857.5,1693139.75,1698274.35,1702914.5650000002,1717167.1825000001,1730039.2514999998,1726673.8325000003,1733748.7901999999,1740386.25,1736686.5192999998,1734289.4228000001,1750202.1449999998,1780334.0857999998,1790915.4000000001,1785100.9783999999,1779871.4546000003,1775149.1358000003,1768543.2702000001,1813872.6249000002,1849172.2190000003,1830751.5899000003,1822070.9292000001,1808075.2800000003,1795159.5156,1791729.2508,1791478.0014]
[]
["Plant in Service",{"$f":"B11+B27","v":0},5000000,47000000,66000000,66006500,66006500,66013380,66110985,66118266,66417377,66425084,66425084,66633942,66633942,66642576,66642576,66995546,67310802,67320476,67320476,67330716,67330716,67330716,68321730,68321730,68321730,68321730,68321730,68321730,68321730,68321730]
["Accum Depr",{"$f":"B13+B29","v":0},9259.2592592592591,198148.14814814815,1277777.7777777778,2744462.5,4211345.833333334,5678248.277777778,7145632.069444445,8616018.4611111116,10087458.191666666,11568058.833333334,13048894.966666667,14530311.26111111,16018109.327777777,17505931.377777778,18994017.244444445,20483083.583333332,21983810.827777777,23494197.766666666,25004880.300000001,26515591.27777778,28026615.144444447,29537639.011111114,31067539.334920637,32606877.88730159,34146216.439682543,35685554.992063493,37224893.544444442,38764232.096825391,40303570.64920634,41842909.20158729]
["Net Plant",{"$f":"B46-B47","v":0},4990740.7407407407,46801851.851851851,64722222.222222224,63262037.5,61795154.166666664,60335131.722222224,58965352.930555552,57502247.538888887,56329918.808333337,54857025.166666664,53376189.033333331,52103630.73888889,50615832.672222227,49136644.622222222,47648558.755555555,46512462.416666672,45326991.172222227,43826278.233333334,42315595.700000003,40815124.722222224,39304100.855555549,37793076.98888889,37254190.665079363,35714852.112698406,34175513.560317457,32636175.007936507,31096836.455555558,29557497.903174609,28018159.35079366,26478820.79841271]
[]
["Deferred Taxes",{"$f":"B36+B20","v":0},19229.259259259259,186736.14814814815,316029.77777777775,395087.87499999994,474178.8333333332,553361.89027777757,634173.58569444425,715558.44636111089,801563.05454166653,888866.56798333302,974909.76269166649,1063226.1362061109,1151632.0003727777,1238734.5646277776,1324905.8092744441,1416303.3414133328,1514165.7358877771,1612350.6972766658,1708397.1530499991,1802603.319937777,1895047.1641344437,1985178.9553711105,2084569.2607527771,2193011.0440694438,2295005.6072011106,2393961.9390877774,2488019.793754444,2577557.1308811107,2665893.8753277771,2754142.6824844438]
["Rate Base",{"$f":"B48-B50","v":0},4971511.4814814813,46615115.703703701,64406192.444444448,{"$f":"F48-F50","v":62866949.625},61320975.333333328,59781769.831944443,58331179.344861105,56786689.092527777,55528355.753791668,53968158.598683327,52401279.270641662,51040404.602682777,49464200.671849452,47897910.057594448,46323652.946281113,45096159.075253338,43812825.436334446,42213927.536056668,40607198.546950005,39012521.402284443,37409053.691421106,35807898.033517778,35169621.404326588,33521841.068628963,31880507.953116346,30242213.068848729,28608816.661801115,26979940.772293497,25352265.475465883,23724678.115928266]
[]
["Beginning Rate Rate Base",null,{"$f":"C51/2","v":2485755.7407407407},{"$f":"D46-C47-C50","v":46971511.481481478},{"$f":"E46-D47-D50","v":65615115.703703701},64412692.444444448,62866949.625,61327855.333333328,59879374.831944443,58338460.344861105,57085800.092527777,55536062.753791668,53968158.598683327,52610137.270641662,51040404.602682777,49472834.671849452,47897910.057594448,46676622.946281113,45411415.075253338,43822499.436334446,42213927.536056668,40617438.546950005,39012521.402284443,37409053.691421106,36798912.033517778,35169621.404326588,33521841.068628963,31880507.953116346,30242213.068848729,28608816.661801115,26979940.772293497,25352265.475465883]

{"sheet":"Capital Projects (Nominal)","index":14,"n_rows":273,"n_cols":37,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,"Book Life ","Tax Life","Close Date","Month","Depreciable","AFUDC",{"$f":"Start_Year","v":2020},{"$f":"H8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
[{"$f":"IF('Capital Projects (Real)'!A10=\"\",\"\",'Capital Projects (Real)'!A10)","v":"Puyallup Service Center Construction"},{"$f":"'Capital Projects (Real)'!B10","v":45},{"$f":"'Capital Projects (Real)'!C10","v":39},{"$f":"'Capital Projects (Real)'!D10","v":2020},{"$f":"'Capital Projects (Real)'!E10","v":12},{"$f":"'Capital Projects (Real)'!F10","v":"Yes"},{"$f":"'Capital Projects (Real)'!G10","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H10)","v":5000000},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ10)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK10)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A11=\"\",\"\",'Capital Projects (Real)'!A11)","v":"Puyallup Service Center Construction"},{"$f":"'Capital Projects (Real)'!B11","v":45},{"$f":"'Capital Projects (Real)'!C11","v":39},{"$f":"'Capital Projects (Real)'!D11","v":2021},{"$f":"'Capital Projects (Real)'!E11","v":12},{"$f":"'Capital Projects (Real)'!F11","v":"Yes"},{"$f":"'Capital Projects (Real)'!G11","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I11)","v":42000000},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ11)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK11)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A12=\"\",\"\",'Capital Projects (Real)'!A12)","v":"Puyallup Service Center Construction"},{"$f":"'Capital Projects (Real)'!B12","v":45},{"$f":"'Capital Projects (Real)'!C12","v":39},{"$f":"'Capital Projects (Real)'!D12","v":2022},{"$f":"'Capital Projects (Real)'!E12","v":12},{"$f":"'Capital Projects (Real)'!F12","v":"Yes"},{"$f":"'Capital Projects (Real)'!G12","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J12)","v":19000000},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ12)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK12)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A13=\"\",\"\",'Capital Projects (Real)'!A13)","v":"Capital Improvements, 2019"},{"$f":"'Capital Projects (Real)'!B13","v":30},{"$f":"'Capital Projects (Real)'!C13","v":15},{"$f":"'Capital Projects (Real)'!D13","v":2019},{"$f":"'Capital Projects (Real)'!E13","v":12},{"$f":"'Capital Projects (Real)'!F13","v":"Yes"},{"$f":"'Capital Projects (Real)'!G13","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ13)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK13)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A14=\"\",\"\",'Capital Projects (Real)'!A14)","v":"Capital Improvements, 2020"},{"$f":"'Capital Projects (Real)'!B14","v":30},{"$f":"'Capital Projects (Real)'!C14","v":15},{"$f":"'Capital Projects (Real)'!D14","v":2020},{"$f":"'Capital Projects (Real)'!E14","v":12},{"$f":"'Capital Projects (Real)'!F14","v":"Yes"},{"$f":"'Capital Projects (Real)'!G14","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ14)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK14)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A15=\"\",\"\",'Capital Projects (Real)'!A15)","v":"Capital Improvements, 2021"},{"$f":"'Capital Projects (Real)'!B15","v":30},{"$f":"'Capital Projects (Real)'!C15","v":15},{"$f":"'Capital Projects (Real)'!D15","v":2021},{"$f":"'Capital Projects (Real)'!E15","v":12},{"$f":"'Capital Projects (Real)'!F15","v":"Yes"},{"$f":"'Capital Projects (Real)'!G15","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ15)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK15)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A16=\"\",\"\",'Capital Projects (Real)'!A16)","v":"Capital Improvements, 2022"},{"$f":"'Capital Projects (Real)'!B16","v":30},{"$f":"'Capital Projects (Real)'!C16","v":15},{"$f":"'Capital Projects (Real)'!D16","v":2022},{"$f":"'Capital Projects (Real)'!E16","v":7},{"$f":"'Capital Projects (Real)'!F16","v":"Yes"},{"$f":"'Capital Projects (Real)'!G16","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ16)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK16)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A17=\"\",\"\",'Capital Projects (Real)'!A17)","v":"Capital Improvements, 2023"},{"$f":"'Capital Projects (Real)'!B17","v":30},{"$f":"'Capital Projects (Real)'!C17","v":15},{"$f":"'Capital Projects (Real)'!D17","v":2023},{"$f":"'Capital Projects (Real)'!E17","v":12},{"$f":"'Capital Projects (Real)'!F17","v":"Yes"},{"$f":"'Capital Projects (Real)'!G17","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K17)","v":6500},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ17)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK17)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A18=\"\",\"\",'Capital Projects (Real)'!A18)","v":"Capital Improvements, 2024"},{"$f":"'Capital Projects (Real)'!B18","v":30},{"$f":"'Capital Projects (Real)'!C18","v":15},{"$f":"'Capital Projects (Real)'!D18","v":2024},{"$f":"'Capital Projects (Real)'!E18","v":12},{"$f":"'Capital Projects (Real)'!F18","v":"Yes"},{"$f":"'Capital Projects (Real)'!G18","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ18)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK18)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A19=\"\",\"\",'Capital Projects (Real)'!A19)","v":"Capital Improvements, 2025"},{"$f":"'Capital Projects (Real)'!B19","v":30},{"$f":"'Capital Projects (Real)'!C19","v":15},{"$f":"'Capital Projects (Real)'!D19","v":2025},{"$f":"'Capital Projects (Real)'!E19","v":12},{"$f":"'Capital Projects (Real)'!F19","v":"Yes"},{"$f":"'Capital Projects (Real)'!G19","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M19)","v":6880},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ19)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK19)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A20=\"\",\"\",'Capital Projects (Real)'!A20)","v":"Capital Improvements, 2026"},{"$f":"'Capital Projects (Real)'!B20","v":30},{"$f":"'Capital Projects (Real)'!C20","v":15},{"$f":"'Capital Projects (Real)'!D20","v":2026},{"$f":"'Capital Projects (Real)'!E20","v":12},{"$f":"'Capital Projects (Real)'!F20","v":"Yes"},{"$f":"'Capital Projects (Real)'!G20","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N20)","v":97605},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ20)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK20)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A21=\"\",\"\",'Capital Projects (Real)'!A21)","v":"Capital Improvements, 2027"},{"$f":"'Capital Projects (Real)'!B21","v":30},{"$f":"'Capital Projects (Real)'!C21","v":15},{"$f":"'Capital Projects (Real)'!D21","v":2027},{"$f":"'Capital Projects (Real)'!E21","v":12},{"$f":"'Capital Projects (Real)'!F21","v":"Yes"},{"$f":"'Capital Projects (Real)'!G21","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O21)","v":7281},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ21)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK21)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A22=\"\",\"\",'Capital Projects (Real)'!A22)","v":"Capital Improvements, 2028"},{"$f":"'Capital Projects (Real)'!B22","v":30},{"$f":"'Capital Projects (Real)'!C22","v":15},{"$f":"'Capital Projects (Real)'!D22","v":2028},{"$f":"'Capital Projects (Real)'!E22","v":12},{"$f":"'Capital Projects (Real)'!F22","v":"Yes"},{"$f":"'Capital Projects (Real)'!G22","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P22)","v":299111},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ22)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK22)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A23=\"\",\"\",'Capital Projects (Real)'!A23)","v":"Capital Improvements, 2029"},{"$f":"'Capital Projects (Real)'!B23","v":30},{"$f":"'Capital Projects (Real)'!C23","v":15},{"$f":"'Capital Projects (Real)'!D23","v":2029},{"$f":"'Capital Projects (Real)'!E23","v":12},{"$f":"'Capital Projects (Real)'!F23","v":"Yes"},{"$f":"'Capital Projects (Real)'!G23","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q23)","v":7707},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ23)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK23)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A24=\"\",\"\",'Capital Projects (Real)'!A24)","v":"Capital Improvements, 2030"},{"$f":"'Capital Projects (Real)'!B24","v":30},{"$f":"'Capital Projects (Real)'!C24","v":15},{"$f":"'Capital Projects (Real)'!D24","v":2030},{"$f":"'Capital Projects (Real)'!E24","v":12},{"$f":"'Capital Projects (Real)'!F24","v":"Yes"},{"$f":"'Capital Projects (Real)'!G24","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ24)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK24)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A25=\"\",\"\",'Capital Projects (Real)'!A25)","v":"Capital Improvements, 2031"},{"$f":"'Capital Projects (Real)'!B25","v":30},{"$f":"'Capital Projects (Real)'!C25","v":15},{"$f":"'Capital Projects (Real)'!D25","v":2031},{"$f":"'Capital Projects (Real)'!E25","v":12},{"$f":"'Capital Projects (Real)'!F25","v":"Yes"},{"$f":"'Capital Projects (Real)'!G25","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S25)","v":208858},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ25)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK25)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A26=\"\",\"\",'Capital Projects (Real)'!A26)","v":"Capital Improvements, 2032"},{"$f":"'Capital Projects (Real)'!B26","v":30},{"$f":"'Capital Projects (Real)'!C26","v":15},{"$f":"'Capital Projects (Real)'!D26","v":2032},{"$f":"'Capital Projects (Real)'!E26","v":12},{"$f":"'Capital Projects (Real)'!F26","v":"Yes"},{"$f":"'Capital Projects (Real)'!G26","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ26)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK26)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A27=\"\",\"\",'Capital Projects (Real)'!A27)","v":"Capital Improvements, 2033"},{"$f":"'Capital Projects (Real)'!B27","v":30},{"$f":"'Capital Projects (Real)'!C27","v":15},{"$f":"'Capital Projects (Real)'!D27","v":2033},{"$f":"'Capital Projects (Real)'!E27","v":12},{"$f":"'Capital Projects (Real)'!F27","v":"Yes"},{"$f":"'Capital Projects (Real)'!G27","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U27)","v":8634},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ27)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK27)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A28=\"\",\"\",'Capital Projects (Real)'!A28)","v":"Capital Improvements, 2034"},{"$f":"'Capital Projects (Real)'!B28","v":30},{"$f":"'Capital Projects (Real)'!C28","v":15},{"$f":"'Capital Projects (Real)'!D28","v":2034},{"$f":"'Capital Projects (Real)'!E28","v":12},{"$f":"'Capital Projects (Real)'!F28","v":"Yes"},{"$f":"'Capital Projects (Real)'!G28","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ28)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK28)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A29=\"\",\"\",'Capital Projects (Real)'!A29)","v":"Capital Improvements, 2035"},{"$f":"'Capital Projects (Real)'!B29","v":30},{"$f":"'Capital Projects (Real)'!C29","v":15},{"$f":"'Capital Projects (Real)'!D29","v":2035},{"$f":"'Capital Projects (Real)'!E29","v":12},{"$f":"'Capital Projects (Real)'!F29","v":"Yes"},{"$f":"'Capital Projects (Real)'!G29","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W29)","v":352970},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ29)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK29)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A30=\"\",\"\",'Capital Projects (Real)'!A30)","v":"Capital Improvements, 2036"},{"$f":"'Capital Projects (Real)'!B30","v":30},{"$f":"'Capital Projects (Real)'!C30","v":15},{"$f":"'Capital Projects (Real)'!D30","v":2036},{"$f":"'Capital Projects (Real)'!E30","v":12},{"$f":"'Capital Projects (Real)'!F30","v":"Yes"},{"$f":"'Capital Projects (Real)'!G30","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X30)","v":315256},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ30)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK30)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A31=\"\",\"\",'Capital Projects (Real)'!A31)","v":"Capital Improvements, 2037"},{"$f":"'Capital Projects (Real)'!B31","v":30},{"$f":"'Capital Projects (Real)'!C31","v":15},{"$f":"'Capital Projects (Real)'!D31","v":2037},{"$f":"'Capital Projects (Real)'!E31","v":12},{"$f":"'Capital Projects (Real)'!F31","v":"Yes"},{"$f":"'Capital Projects (Real)'!G31","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y31)","v":9674},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ31)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK31)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A32=\"\",\"\",'Capital Projects (Real)'!A32)","v":"Capital Improvements, 2038"},{"$f":"'Capital Projects (Real)'!B32","v":30},{"$f":"'Capital Projects (Real)'!C32","v":15},{"$f":"'Capital Projects (Real)'!D32","v":2038},{"$f":"'Capital Projects (Real)'!E32","v":12},{"$f":"'Capital Projects (Real)'!F32","v":"Yes"},{"$f":"'Capital Projects (Real)'!G32","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ32)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK32)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A33=\"\",\"\",'Capital Projects (Real)'!A33)","v":"Capital Improvements, 2039"},{"$f":"'Capital Projects (Real)'!B33","v":30},{"$f":"'Capital Projects (Real)'!C33","v":15},{"$f":"'Capital Projects (Real)'!D33","v":2039},{"$f":"'Capital Projects (Real)'!E33","v":12},{"$f":"'Capital Projects (Real)'!F33","v":"Yes"},{"$f":"'Capital Projects (Real)'!G33","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA33)","v":10240},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ33)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK33)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A34=\"\",\"\",'Capital Projects (Real)'!A34)","v":"Capital Improvements, 2040"},{"$f":"'Capital Projects (Real)'!B34","v":30},{"$f":"'Capital Projects (Real)'!C34","v":15},{"$f":"'Capital Projects (Real)'!D34","v":2040},{"$f":"'Capital Projects (Real)'!E34","v":12},{"$f":"'Capital Projects (Real)'!F34","v":"Yes"},{"$f":"'Capital Projects (Real)'!G34","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ34)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK34)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A35=\"\",\"\",'Capital Projects (Real)'!A35)","v":"Capital Improvements, 2041"},{"$f":"'Capital Projects (Real)'!B35","v":30},{"$f":"'Capital Projects (Real)'!C35","v":15},{"$f":"'Capital Projects (Real)'!D35","v":2041},{"$f":"'Capital Projects (Real)'!E35","v":12},{"$f":"'Capital Projects (Real)'!F35","v":"Yes"},{"$f":"'Capital Projects (Real)'!G35","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ35)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK35)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A36=\"\",\"\",'Capital Projects (Real)'!A36)","v":"Capital Improvements, 2042"},{"$f":"'Capital Projects (Real)'!B36","v":35},{"$f":"'Capital Projects (Real)'!C36","v":15},{"$f":"'Capital Projects (Real)'!D36","v":2042},{"$f":"'Capital Projects (Real)'!E36","v":5},{"$f":"'Capital Projects (Real)'!F36","v":"Yes"},{"$f":"'Capital Projects (Real)'!G36","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD36)","v":991014},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ36)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK36)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A37=\"\",\"\",'Capital Projects (Real)'!A37)","v":""},{"$f":"'Capital Projects (Real)'!B37","v":35},{"$f":"'Capital Projects (Real)'!C37","v":15},{"$f":"'Capital Projects (Real)'!D37","v":2043},{"$f":"'Capital Projects (Real)'!E37","v":12},{"$f":"'Capital Projects (Real)'!F37","v":"Yes"},{"$f":"'Capital Projects (Real)'!G37","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ37)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK37)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A38=\"\",\"\",'Capital Projects (Real)'!A38)","v":""},{"$f":"'Capital Projects (Real)'!B38","v":35},{"$f":"'Capital Projects (Real)'!C38","v":15},{"$f":"'Capital Projects (Real)'!D38","v":2044},{"$f":"'Capital Projects (Real)'!E38","v":12},{"$f":"'Capital Projects (Real)'!F38","v":"Yes"},{"$f":"'Capital Projects (Real)'!G38","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ38)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK38)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A39=\"\",\"\",'Capital Projects (Real)'!A39)","v":""},{"$f":"'Capital Projects (Real)'!B39","v":35},{"$f":"'Capital Projects (Real)'!C39","v":15},{"$f":"'Capital Projects (Real)'!D39","v":2045},{"$f":"'Capital Projects (Real)'!E39","v":12},{"$f":"'Capital Projects (Real)'!F39","v":"Yes"},{"$f":"'Capital Projects (Real)'!G39","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ39)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK39)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A40=\"\",\"\",'Capital Projects (Real)'!A40)","v":""},{"$f":"'Capital Projects (Real)'!B40","v":35},{"$f":"'Capital Projects (Real)'!C40","v":15},{"$f":"'Capital Projects (Real)'!D40","v":2046},{"$f":"'Capital Projects (Real)'!E40","v":12},{"$f":"'Capital Projects (Real)'!F40","v":"Yes"},{"$f":"'Capital Projects (Real)'!G40","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ40)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK40)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A41=\"\",\"\",'Capital Projects (Real)'!A41)","v":""},{"$f":"'Capital Projects (Real)'!B41","v":35},{"$f":"'Capital Projects (Real)'!C41","v":15},{"$f":"'Capital Projects (Real)'!D41","v":2015},{"$f":"'Capital Projects (Real)'!E41","v":12},{"$f":"'Capital Projects (Real)'!F41","v":"Yes"},{"$f":"'Capital Projects (Real)'!G41","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ41)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK41)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A42=\"\",\"\",'Capital Projects (Real)'!A42)","v":""},{"$f":"'Capital Projects (Real)'!B42","v":35},{"$f":"'Capital Projects (Real)'!C42","v":15},{"$f":"'Capital Projects (Real)'!D42","v":2015},{"$f":"'Capital Projects (Real)'!E42","v":12},{"$f":"'Capital Projects (Real)'!F42","v":"Yes"},{"$f":"'Capital Projects (Real)'!G42","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ42)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK42)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A43=\"\",\"\",'Capital Projects (Real)'!A43)","v":""},{"$f":"'Capital Projects (Real)'!B43","v":35},{"$f":"'Capital Projects (Real)'!C43","v":15},{"$f":"'Capital Projects (Real)'!D43","v":2015},{"$f":"'Capital Projects (Real)'!E43","v":12},{"$f":"'Capital Projects (Real)'!F43","v":"Yes"},{"$f":"'Capital Projects (Real)'!G43","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ43)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK43)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A44=\"\",\"\",'Capital Projects (Real)'!A44)","v":""},{"$f":"'Capital Projects (Real)'!B44","v":35},{"$f":"'Capital Projects (Real)'!C44","v":15},{"$f":"'Capital Projects (Real)'!D44","v":2015},{"$f":"'Capital Projects (Real)'!E44","v":12},{"$f":"'Capital Projects (Real)'!F44","v":"Yes"},{"$f":"'Capital Projects (Real)'!G44","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ44)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK44)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A45=\"\",\"\",'Capital Projects (Real)'!A45)","v":""},{"$f":"'Capital Projects (Real)'!B45","v":35},{"$f":"'Capital Projects (Real)'!C45","v":15},{"$f":"'Capital Projects (Real)'!D45","v":2016},{"$f":"'Capital Projects (Real)'!E45","v":12},{"$f":"'Capital Projects (Real)'!F45","v":"Yes"},{"$f":"'Capital Projects (Real)'!G45","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ45)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK45)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A46=\"\",\"\",'Capital Projects (Real)'!A46)","v":""},{"$f":"'Capital Projects (Real)'!B46","v":35},{"$f":"'Capital Projects (Real)'!C46","v":15},{"$f":"'Capital Projects (Real)'!D46","v":2017},{"$f":"'Capital Projects (Real)'!E46","v":12},{"$f":"'Capital Projects (Real)'!F46","v":"Yes"},{"$f":"'Capital Projects (Real)'!G46","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ46)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK46)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A47=\"\",\"\",'Capital Projects (Real)'!A47)","v":""},{"$f":"'Capital Projects (Real)'!B47","v":35},{"$f":"'Capital Projects (Real)'!C47","v":15},{"$f":"'Capital Projects (Real)'!D47","v":2018},{"$f":"'Capital Projects (Real)'!E47","v":12},{"$f":"'Capital Projects (Real)'!F47","v":"Yes"},{"$f":"'Capital Projects (Real)'!G47","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ47)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK47)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A48=\"\",\"\",'Capital Projects (Real)'!A48)","v":""},{"$f":"'Capital Projects (Real)'!B48","v":35},{"$f":"'Capital Projects (Real)'!C48","v":15},{"$f":"'Capital Projects (Real)'!D48","v":2019},{"$f":"'Capital Projects (Real)'!E48","v":12},{"$f":"'Capital Projects (Real)'!F48","v":"Yes"},{"$f":"'Capital Projects (Real)'!G48","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ48)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK48)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A49=\"\",\"\",'Capital Projects (Real)'!A49)","v":""},{"$f":"'Capital Projects (Real)'!B49","v":35},{"$f":"'Capital Projects (Real)'!C49","v":15},{"$f":"'Capital Projects (Real)'!D49","v":2020},{"$f":"'Capital Projects (Real)'!E49","v":12},{"$f":"'Capital Projects (Real)'!F49","v":"Yes"},{"$f":"'Capital Projects (Real)'!G49","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ49)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK49)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A50=\"\",\"\",'Capital Projects (Real)'!A50)","v":""},{"$f":"'Capital Projects (Real)'!B50","v":35},{"$f":"'Capital Projects (Real)'!C50","v":15},{"$f":"'Capital Projects (Real)'!D50","v":2021},{"$f":"'Capital Projects (Real)'!E50","v":12},{"$f":"'Capital Projects (Real)'!F50","v":"Yes"},{"$f":"'Capital Projects (Real)'!G50","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ50)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK50)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A51=\"\",\"\",'Capital Projects (Real)'!A51)","v":""},{"$f":"'Capital Projects (Real)'!B51","v":35},{"$f":"'Capital Projects (Real)'!C51","v":15},{"$f":"'Capital Projects (Real)'!D51","v":2022},{"$f":"'Capital Projects (Real)'!E51","v":12},{"$f":"'Capital Projects (Real)'!F51","v":"Yes"},{"$f":"'Capital Projects (Real)'!G51","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ51)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK51)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A52=\"\",\"\",'Capital Projects (Real)'!A52)","v":""},{"$f":"'Capital Projects (Real)'!B52","v":35},{"$f":"'Capital Projects (Real)'!C52","v":15},{"$f":"'Capital Projects (Real)'!D52","v":2023},{"$f":"'Capital Projects (Real)'!E52","v":12},{"$f":"'Capital Projects (Real)'!F52","v":"Yes"},{"$f":"'Capital Projects (Real)'!G52","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ52)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK52)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A53=\"\",\"\",'Capital Projects (Real)'!A53)","v":""},{"$f":"'Capital Projects (Real)'!B53","v":35},{"$f":"'Capital Projects (Real)'!C53","v":15},{"$f":"'Capital Projects (Real)'!D53","v":2024},{"$f":"'Capital Projects (Real)'!E53","v":12},{"$f":"'Capital Projects (Real)'!F53","v":"Yes"},{"$f":"'Capital Projects (Real)'!G53","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ53)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK53)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A54=\"\",\"\",'Capital Projects (Real)'!A54)","v":""},{"$f":"'Capital Projects (Real)'!B54","v":35},{"$f":"'Capital Projects (Real)'!C54","v":15},{"$f":"'Capital Projects (Real)'!D54","v":2025},{"$f":"'Capital Projects (Real)'!E54","v":12},{"$f":"'Capital Projects (Real)'!F54","v":"Yes"},{"$f":"'Capital Projects (Real)'!G54","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ54)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK54)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A55=\"\",\"\",'Capital Projects (Real)'!A55)","v":""},{"$f":"'Capital Projects (Real)'!B55","v":35},{"$f":"'Capital Projects (Real)'!C55","v":15},{"$f":"'Capital Projects (Real)'!D55","v":2026},{"$f":"'Capital Projects (Real)'!E55","v":12},{"$f":"'Capital Projects (Real)'!F55","v":"Yes"},{"$f":"'Capital Projects (Real)'!G55","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ55)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK55)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A56=\"\",\"\",'Capital Projects (Real)'!A56)","v":""},{"$f":"'Capital Projects (Real)'!B56","v":35},{"$f":"'Capital Projects (Real)'!C56","v":15},{"$f":"'Capital Projects (Real)'!D56","v":2027},{"$f":"'Capital Projects (Real)'!E56","v":12},{"$f":"'Capital Projects (Real)'!F56","v":"Yes"},{"$f":"'Capital Projects (Real)'!G56","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ56)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK56)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A57=\"\",\"\",'Capital Projects (Real)'!A57)","v":""},{"$f":"'Capital Projects (Real)'!B57","v":35},{"$f":"'Capital Projects (Real)'!C57","v":15},{"$f":"'Capital Projects (Real)'!D57","v":2028},{"$f":"'Capital Projects (Real)'!E57","v":12},{"$f":"'Capital Projects (Real)'!F57","v":"Yes"},{"$f":"'Capital Projects (Real)'!G57","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ57)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK57)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A58=\"\",\"\",'Capital Projects (Real)'!A58)","v":""},{"$f":"'Capital Projects (Real)'!B58","v":35},{"$f":"'Capital Projects (Real)'!C58","v":15},{"$f":"'Capital Projects (Real)'!D58","v":2029},{"$f":"'Capital Projects (Real)'!E58","v":12},{"$f":"'Capital Projects (Real)'!F58","v":"Yes"},{"$f":"'Capital Projects (Real)'!G58","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ58)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK58)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A59=\"\",\"\",'Capital Projects (Real)'!A59)","v":""},{"$f":"'Capital Projects (Real)'!B59","v":35},{"$f":"'Capital Projects (Real)'!C59","v":15},{"$f":"'Capital Projects (Real)'!D59","v":2030},{"$f":"'Capital Projects (Real)'!E59","v":12},{"$f":"'Capital Projects (Real)'!F59","v":"Yes"},{"$f":"'Capital Projects (Real)'!G59","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ59)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK59)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A60=\"\",\"\",'Capital Projects (Real)'!A60)","v":""},{"$f":"'Capital Projects (Real)'!B60","v":35},{"$f":"'Capital Projects (Real)'!C60","v":15},{"$f":"'Capital Projects (Real)'!D60","v":2031},{"$f":"'Capital Projects (Real)'!E60","v":12},{"$f":"'Capital Projects (Real)'!F60","v":"Yes"},{"$f":"'Capital Projects (Real)'!G60","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ60)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK60)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A61=\"\",\"\",'Capital Projects (Real)'!A61)","v":""},{"$f":"'Capital Projects (Real)'!B61","v":35},{"$f":"'Capital Projects (Real)'!C61","v":15},{"$f":"'Capital Projects (Real)'!D61","v":2032},{"$f":"'Capital Projects (Real)'!E61","v":12},{"$f":"'Capital Projects (Real)'!F61","v":"Yes"},{"$f":"'Capital Projects (Real)'!G61","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ61)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK61)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A62=\"\",\"\",'Capital Projects (Real)'!A62)","v":""},{"$f":"'Capital Projects (Real)'!B62","v":35},{"$f":"'Capital Projects (Real)'!C62","v":15},{"$f":"'Capital Projects (Real)'!D62","v":2033},{"$f":"'Capital Projects (Real)'!E62","v":12},{"$f":"'Capital Projects (Real)'!F62","v":"Yes"},{"$f":"'Capital Projects (Real)'!G62","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ62)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK62)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A63=\"\",\"\",'Capital Projects (Real)'!A63)","v":""},{"$f":"'Capital Projects (Real)'!B63","v":35},{"$f":"'Capital Projects (Real)'!C63","v":15},{"$f":"'Capital Projects (Real)'!D63","v":2034},{"$f":"'Capital Projects (Real)'!E63","v":12},{"$f":"'Capital Projects (Real)'!F63","v":"Yes"},{"$f":"'Capital Projects (Real)'!G63","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ63)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK63)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A64=\"\",\"\",'Capital Projects (Real)'!A64)","v":""},{"$f":"'Capital Projects (Real)'!B64","v":35},{"$f":"'Capital Projects (Real)'!C64","v":15},{"$f":"'Capital Projects (Real)'!D64","v":2035},{"$f":"'Capital Projects (Real)'!E64","v":12},{"$f":"'Capital Projects (Real)'!F64","v":"Yes"},{"$f":"'Capital Projects (Real)'!G64","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ64)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK64)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A65=\"\",\"\",'Capital Projects (Real)'!A65)","v":""},{"$f":"'Capital Projects (Real)'!B65","v":35},{"$f":"'Capital Projects (Real)'!C65","v":15},{"$f":"'Capital Projects (Real)'!D65","v":2036},{"$f":"'Capital Projects (Real)'!E65","v":12},{"$f":"'Capital Projects (Real)'!F65","v":"Yes"},{"$f":"'Capital Projects (Real)'!G65","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ65)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK65)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A66=\"\",\"\",'Capital Projects (Real)'!A66)","v":""},{"$f":"'Capital Projects (Real)'!B66","v":35},{"$f":"'Capital Projects (Real)'!C66","v":15},{"$f":"'Capital Projects (Real)'!D66","v":2037},{"$f":"'Capital Projects (Real)'!E66","v":12},{"$f":"'Capital Projects (Real)'!F66","v":"Yes"},{"$f":"'Capital Projects (Real)'!G66","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ66)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK66)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A67=\"\",\"\",'Capital Projects (Real)'!A67)","v":""},{"$f":"'Capital Projects (Real)'!B67","v":35},{"$f":"'Capital Projects (Real)'!C67","v":15},{"$f":"'Capital Projects (Real)'!D67","v":2038},{"$f":"'Capital Projects (Real)'!E67","v":12},{"$f":"'Capital Projects (Real)'!F67","v":"Yes"},{"$f":"'Capital Projects (Real)'!G67","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ67)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK67)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A68=\"\",\"\",'Capital Projects (Real)'!A68)","v":""},{"$f":"'Capital Projects (Real)'!B68","v":35},{"$f":"'Capital Projects (Real)'!C68","v":15},{"$f":"'Capital Projects (Real)'!D68","v":2039},{"$f":"'Capital Projects (Real)'!E68","v":12},{"$f":"'Capital Projects (Real)'!F68","v":"Yes"},{"$f":"'Capital Projects (Real)'!G68","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ68)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK68)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A69=\"\",\"\",'Capital Projects (Real)'!A69)","v":""},{"$f":"'Capital Projects (Real)'!B69","v":35},{"$f":"'Capital Projects (Real)'!C69","v":15},{"$f":"'Capital Projects (Real)'!D69","v":2040},{"$f":"'Capital Projects (Real)'!E69","v":12},{"$f":"'Capital Projects (Real)'!F69","v":"Yes"},{"$f":"'Capital Projects (Real)'!G69","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ69)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK69)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A70=\"\",\"\",'Capital Projects (Real)'!A70)","v":""},{"$f":"'Capital Projects (Real)'!B70","v":35},{"$f":"'Capital Projects (Real)'!C70","v":15},{"$f":"'Capital Projects (Real)'!D70","v":2041},{"$f":"'Capital Projects (Real)'!E70","v":12},{"$f":"'Capital Projects (Real)'!F70","v":"Yes"},{"$f":"'Capital Projects (Real)'!G70","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ70)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK70)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A71=\"\",\"\",'Capital Projects (Real)'!A71)","v":""},{"$f":"'Capital Projects (Real)'!B71","v":35},{"$f":"'Capital Projects (Real)'!C71","v":15},{"$f":"'Capital Projects (Real)'!D71","v":2042},{"$f":"'Capital Projects (Real)'!E71","v":12},{"$f":"'Capital Projects (Real)'!F71","v":"Yes"},{"$f":"'Capital Projects (Real)'!G71","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ71)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK71)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A72=\"\",\"\",'Capital Projects (Real)'!A72)","v":""},{"$f":"'Capital Projects (Real)'!B72","v":35},{"$f":"'Capital Projects (Real)'!C72","v":15},{"$f":"'Capital Projects (Real)'!D72","v":2015},{"$f":"'Capital Projects (Real)'!E72","v":12},{"$f":"'Capital Projects (Real)'!F72","v":"Yes"},{"$f":"'Capital Projects (Real)'!G72","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ72)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK72)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A73=\"\",\"\",'Capital Projects (Real)'!A73)","v":""},{"$f":"'Capital Projects (Real)'!B73","v":35},{"$f":"'Capital Projects (Real)'!C73","v":15},{"$f":"'Capital Projects (Real)'!D73","v":2016},{"$f":"'Capital Projects (Real)'!E73","v":12},{"$f":"'Capital Projects (Real)'!F73","v":"Yes"},{"$f":"'Capital Projects (Real)'!G73","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ73)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK73)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A74=\"\",\"\",'Capital Projects (Real)'!A74)","v":""},{"$f":"'Capital Projects (Real)'!B74","v":35},{"$f":"'Capital Projects (Real)'!C74","v":15},{"$f":"'Capital Projects (Real)'!D74","v":2016},{"$f":"'Capital Projects (Real)'!E74","v":12},{"$f":"'Capital Projects (Real)'!F74","v":"Yes"},{"$f":"'Capital Projects (Real)'!G74","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ74)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK74)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A75=\"\",\"\",'Capital Projects (Real)'!A75)","v":""},{"$f":"'Capital Projects (Real)'!B75","v":35},{"$f":"'Capital Projects (Real)'!C75","v":15},{"$f":"'Capital Projects (Real)'!D75","v":2019},{"$f":"'Capital Projects (Real)'!E75","v":12},{"$f":"'Capital Projects (Real)'!F75","v":"Yes"},{"$f":"'Capital Projects (Real)'!G75","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ75)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK75)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A76=\"\",\"\",'Capital Projects (Real)'!A76)","v":""},{"$f":"'Capital Projects (Real)'!B76","v":35},{"$f":"'Capital Projects (Real)'!C76","v":15},{"$f":"'Capital Projects (Real)'!D76","v":2015},{"$f":"'Capital Projects (Real)'!E76","v":12},{"$f":"'Capital Projects (Real)'!F76","v":"Yes"},{"$f":"'Capital Projects (Real)'!G76","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ76)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK76)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A77=\"\",\"\",'Capital Projects (Real)'!A77)","v":""},{"$f":"'Capital Projects (Real)'!B77","v":35},{"$f":"'Capital Projects (Real)'!C77","v":15},{"$f":"'Capital Projects (Real)'!D77","v":2015},{"$f":"'Capital Projects (Real)'!E77","v":12},{"$f":"'Capital Projects (Real)'!F77","v":"Yes"},{"$f":"'Capital Projects (Real)'!G77","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ77)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK77)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A78=\"\",\"\",'Capital Projects (Real)'!A78)","v":""},{"$f":"'Capital Projects (Real)'!B78","v":35},{"$f":"'Capital Projects (Real)'!C78","v":15},{"$f":"'Capital Projects (Real)'!D78","v":2015},{"$f":"'Capital Projects (Real)'!E78","v":12},{"$f":"'Capital Projects (Real)'!F78","v":"Yes"},{"$f":"'Capital Projects (Real)'!G78","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ78)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK78)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A79=\"\",\"\",'Capital Projects (Real)'!A79)","v":""},{"$f":"'Capital Projects (Real)'!B79","v":35},{"$f":"'Capital Projects (Real)'!C79","v":15},{"$f":"'Capital Projects (Real)'!D79","v":2015},{"$f":"'Capital Projects (Real)'!E79","v":12},{"$f":"'Capital Projects (Real)'!F79","v":"Yes"},{"$f":"'Capital Projects (Real)'!G79","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ79)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK79)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A80=\"\",\"\",'Capital Projects (Real)'!A80)","v":""},{"$f":"'Capital Projects (Real)'!B80","v":35},{"$f":"'Capital Projects (Real)'!C80","v":15},{"$f":"'Capital Projects (Real)'!D80","v":2015},{"$f":"'Capital Projects (Real)'!E80","v":12},{"$f":"'Capital Projects (Real)'!F80","v":"Yes"},{"$f":"'Capital Projects (Real)'!G80","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ80)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK80)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A81=\"\",\"\",'Capital Projects (Real)'!A81)","v":""},{"$f":"'Capital Projects (Real)'!B81","v":35},{"$f":"'Capital Projects (Real)'!C81","v":15},{"$f":"'Capital Projects (Real)'!D81","v":2015},{"$f":"'Capital Projects (Real)'!E81","v":12},{"$f":"'Capital Projects (Real)'!F81","v":"Yes"},{"$f":"'Capital Projects (Real)'!G81","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ81)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK81)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A82=\"\",\"\",'Capital Projects (Real)'!A82)","v":""},{"$f":"'Capital Projects (Real)'!B82","v":35},{"$f":"'Capital Projects (Real)'!C82","v":15},{"$f":"'Capital Projects (Real)'!D82","v":2015},{"$f":"'Capital Projects (Real)'!E82","v":12},{"$f":"'Capital Projects (Real)'!F82","v":"Yes"},{"$f":"'Capital Projects (Real)'!G82","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ82)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK82)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A83=\"\",\"\",'Capital Projects (Real)'!A83)","v":""},{"$f":"'Capital Projects (Real)'!B83","v":35},{"$f":"'Capital Projects (Real)'!C83","v":15},{"$f":"'Capital Projects (Real)'!D83","v":2015},{"$f":"'Capital Projects (Real)'!E83","v":12},{"$f":"'Capital Projects (Real)'!F83","v":"Yes"},{"$f":"'Capital Projects (Real)'!G83","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ83)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK83)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A84=\"\",\"\",'Capital Projects (Real)'!A84)","v":""},{"$f":"'Capital Projects (Real)'!B84","v":35},{"$f":"'Capital Projects (Real)'!C84","v":15},{"$f":"'Capital Projects (Real)'!D84","v":2015},{"$f":"'Capital Projects (Real)'!E84","v":12},{"$f":"'Capital Projects (Real)'!F84","v":"Yes"},{"$f":"'Capital Projects (Real)'!G84","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ84)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK84)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A85=\"\",\"\",'Capital Projects (Real)'!A85)","v":""},{"$f":"'Capital Projects (Real)'!B85","v":35},{"$f":"'Capital Projects (Real)'!C85","v":15},{"$f":"'Capital Projects (Real)'!D85","v":2015},{"$f":"'Capital Projects (Real)'!E85","v":12},{"$f":"'Capital Projects (Real)'!F85","v":"Yes"},{"$f":"'Capital Projects (Real)'!G85","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ85)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK85)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A86=\"\",\"\",'Capital Projects (Real)'!A86)","v":""},{"$f":"'Capital Projects (Real)'!B86","v":35},{"$f":"'Capital Projects (Real)'!C86","v":15},{"$f":"'Capital Projects (Real)'!D86","v":2015},{"$f":"'Capital Projects (Real)'!E86","v":12},{"$f":"'Capital Projects (Real)'!F86","v":"Yes"},{"$f":"'Capital Projects (Real)'!G86","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ86)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK86)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A87=\"\",\"\",'Capital Projects (Real)'!A87)","v":""},{"$f":"'Capital Projects (Real)'!B87","v":35},{"$f":"'Capital Projects (Real)'!C87","v":15},{"$f":"'Capital Projects (Real)'!D87","v":2015},{"$f":"'Capital Projects (Real)'!E87","v":12},{"$f":"'Capital Projects (Real)'!F87","v":"Yes"},{"$f":"'Capital Projects (Real)'!G87","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ87)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK87)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A88=\"\",\"\",'Capital Projects (Real)'!A88)","v":""},{"$f":"'Capital Projects (Real)'!B88","v":35},{"$f":"'Capital Projects (Real)'!C88","v":15},{"$f":"'Capital Projects (Real)'!D88","v":2015},{"$f":"'Capital Projects (Real)'!E88","v":12},{"$f":"'Capital Projects (Real)'!F88","v":"Yes"},{"$f":"'Capital Projects (Real)'!G88","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ88)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK88)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A89=\"\",\"\",'Capital Projects (Real)'!A89)","v":""},{"$f":"'Capital Projects (Real)'!B89","v":35},{"$f":"'Capital Projects (Real)'!C89","v":15},{"$f":"'Capital Projects (Real)'!D89","v":2015},{"$f":"'Capital Projects (Real)'!E89","v":12},{"$f":"'Capital Projects (Real)'!F89","v":"Yes"},{"$f":"'Capital Projects (Real)'!G89","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ89)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK89)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A90=\"\",\"\",'Capital Projects (Real)'!A90)","v":""},{"$f":"'Capital Projects (Real)'!B90","v":35},{"$f":"'Capital Projects (Real)'!C90","v":15},{"$f":"'Capital Projects (Real)'!D90","v":2015},{"$f":"'Capital Projects (Real)'!E90","v":12},{"$f":"'Capital Projects (Real)'!F90","v":"Yes"},{"$f":"'Capital Projects (Real)'!G90","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ90)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK90)","v":0}]
[{"$f":"IF('Capital Projects (Real)'!A91=\"\",\"\",'Capital Projects (Real)'!A91)","v":""},{"$f":"'Capital Projects (Real)'!B91","v":35},{"$f":"'Capital Projects (Real)'!C91","v":15},{"$f":"'Capital Projects (Real)'!D91","v":2015},{"$f":"'Capital Projects (Real)'!E91","v":12},{"$f":"'Capital Projects (Real)'!F91","v":"Yes"},{"$f":"'Capital Projects (Real)'!G91","v":"Yes"},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!H91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!I91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!J91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!K91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!L91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!M91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!N91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!O91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!P91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Q91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!R91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!S91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!T91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!U91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!V91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!W91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!X91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Y91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!Z91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AA91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AB91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AC91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AD91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AE91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AF91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AG91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AH91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AI91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AJ91)","v":0},{"$f":"(1+Capital_Inflation)^('Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$H$8)*('Capital Projects (Real)'!AK91)","v":0}]
["Capital Expenditures",null,null,null,null,null,null,{"$f":"SUM(H10:H91)","v":5000000},42000000,19000000,6500,0,6880,97605,7281,299111,7707,0,208858,0,8634,0,352970,315256,9674,0,10240,0,0,991014,0,0,0,0,0,0,0]
[]
[]
["Gross Plant ",null,null,null,null,null,null,{"$f":"SUM(IF(Close_Date<=H8,$H$10:H91))","v":5000000},{"$f":"SUM(IF(Close_Date<=I8,$H$10:I91))","v":47000000},{"$f":"SUM(IF(Close_Date<=J8,$H$10:J91))","v":66000000},{"$f":"SUM(IF(Close_Date<=K8,$H$10:K91))","v":66006500},{"$f":"SUM(IF(Close_Date<=L8,$H$10:L91))","v":66006500},{"$f":"SUM(IF(Close_Date<=M8,$H$10:M91))","v":66013380},{"$f":"SUM(IF(Close_Date<=N8,$H$10:N91))","v":66110985},{"$f":"SUM(IF(Close_Date<=O8,$H$10:O91))","v":66118266},{"$f":"SUM(IF(Close_Date<=P8,$H$10:P91))","v":66417377},{"$f":"SUM(IF(Close_Date<=Q8,$H$10:Q91))","v":66425084},{"$f":"SUM(IF(Close_Date<=R8,$H$10:R91))","v":66425084},{"$f":"SUM(IF(Close_Date<=S8,$H$10:S91))","v":66633942},{"$f":"SUM(IF(Close_Date<=T8,$H$10:T91))","v":66633942},{"$f":"SUM(IF(Close_Date<=U8,$H$10:U91))","v":66642576},{"$f":"SUM(IF(Close_Date<=V8,$H$10:V91))","v":66642576},{"$f":"SUM(IF(Close_Date<=W8,$H$10:W91))","v":66995546},{"$f":"SUM(IF(Close_Date<=X8,$H$10:X91))","v":67310802},{"$f":"SUM(IF(Close_Date<=Y8,$H$10:Y91))","v":67320476},{"$f":"SUM(IF(Close_Date<=Z8,$H$10:Z91))","v":67320476},{"$f":"SUM(IF(Close_Date<=AA8,$H$10:AA91))","v":67330716},{"$f":"SUM(IF(Close_Date<=AB8,$H$10:AB91))","v":67330716},{"$f":"SUM(IF(Close_Date<=AC8,$H$10:AC91))","v":67330716},{"$f":"SUM(IF(Close_Date<=AD8,$H$10:AD91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AE8,$H$10:AE91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AF8,$H$10:AF91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AG8,$H$10:AG91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AH8,$H$10:AH91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AI8,$H$10:AI91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AJ8,$H$10:AJ91))","v":68321730},{"$f":"SUM(IF(Close_Date<=AK8,$H$10:AK91))","v":68321730}]
[]
["Book Depr",null,null,null,null,null,null,{"$f":"'Plant(Input)'!C43","v":9259.2592592592591},{"$f":"'Plant(Input)'!D43","v":188888.88888888888},{"$f":"'Plant(Input)'!E43","v":1079629.6296296297},{"$f":"'Plant(Input)'!F43","v":1466684.7222222222},{"$f":"'Plant(Input)'!G43","v":1466883.3333333335},{"$f":"'Plant(Input)'!H43","v":1466902.4444444445},{"$f":"'Plant(Input)'!I43","v":1467383.7916666667},{"$f":"'Plant(Input)'!J43","v":1470386.3916666668},{"$f":"'Plant(Input)'!K43","v":1471439.7305555556},{"$f":"'Plant(Input)'!L43","v":1480600.6416666668},{"$f":"'Plant(Input)'!M43","v":1480836.1333333333},{"$f":"'Plant(Input)'!N43","v":1481416.2944444444},{"$f":"'Plant(Input)'!O43","v":1487798.0666666667},{"$f":"'Plant(Input)'!P43","v":1487822.05},{"$f":"'Plant(Input)'!Q43","v":1488085.8666666667},{"$f":"'Plant(Input)'!R43","v":1489066.3388888889},{"$f":"'Plant(Input)'!S43","v":1500727.2444444445},{"$f":"'Plant(Input)'!T43","v":1510386.938888889},{"$f":"'Plant(Input)'!U43","v":1510682.5333333334},{"$f":"'Plant(Input)'!V43","v":1510710.9777777779},{"$f":"'Plant(Input)'!W43","v":1511023.8666666667},{"$f":"'Plant(Input)'!X43","v":1511023.8666666667},{"$f":"'Plant(Input)'!Y43","v":1529900.3238095238},{"$f":"'Plant(Input)'!Z43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AA43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AB43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AC43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AD43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AE43","v":1539338.5523809525},{"$f":"'Plant(Input)'!AF43","v":1539338.5523809525}]
[]
["Tax Depr"]
[]
["AFUDC"]
[]
[{"$f":"A10","v":"Puyallup Service Center Construction"},null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF(G10=\"YES\",IF(H$8<$D10,H10*WACC*0.5,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G$10=\"yes\",IF(I$8<$D10,((H10+I10*0.5)+H103)*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(J$8<$D10,(SUM($H10:I10)+J10*0.5+SUM($H103:I103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(K$8<$D10,(SUM($H10:J10)+K10*0.5+SUM($H103:J103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(L$8<$D10,(SUM($H10:K10)+L10*0.5+SUM($H103:K103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(M$8<$D10,(SUM($H10:L10)+M10*0.5+SUM($H103:L103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(N$8<$D10,(SUM($H10:M10)+N10*0.5+SUM($H103:M103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(O$8<$D10,(SUM($H10:N10)+O10*0.5+SUM($H103:N103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(P$8<$D10,(SUM($H10:O10)+P10*0.5+SUM($H103:O103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(Q$8<$D10,(SUM($H10:P10)+Q10*0.5+SUM($H103:P103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(R$8<$D10,(SUM($H10:Q10)+R10*0.5+SUM($H103:Q103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(S$8<$D10,(SUM($H10:R10)+S10*0.5+SUM($H103:R103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(T$8<$D10,(SUM($H10:S10)+T10*0.5+SUM($H103:S103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(U$8<$D10,(SUM($H10:T10)+U10*0.5+SUM($H103:T103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(V$8<$D10,(SUM($H10:U10)+V10*0.5+SUM($H103:U103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(W$8<$D10,(SUM($H10:V10)+W10*0.5+SUM($H103:V103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(X$8<$D10,(SUM($H10:W10)+X10*0.5+SUM($H103:W103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(Y$8<$D10,(SUM($H10:X10)+Y10*0.5+SUM($H103:X103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(Z$8<$D10,(SUM($H10:Y10)+Z10*0.5+SUM($H103:Y103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AA$8<$D10,(SUM($H10:Z10)+AA10*0.5+SUM($H103:Z103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AB$8<$D10,(SUM($H10:AA10)+AB10*0.5+SUM($H103:AA103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AC$8<$D10,(SUM($H10:AB10)+AC10*0.5+SUM($H103:AB103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AD$8<$D10,(SUM($H10:AC10)+AD10*0.5+SUM($H103:AC103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AE$8<$D10,(SUM($H10:AD10)+AE10*0.5+SUM($H103:AD103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AF$8<$D10,(SUM($H10:AE10)+AF10*0.5+SUM($H103:AE103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AG$8<$D10,(SUM($H10:AF10)+AG10*0.5+SUM($H103:AF103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AH$8<$D10,(SUM($H10:AG10)+AH10*0.5+SUM($H103:AG103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AI$8<$D10,(SUM($H10:AH10)+AI10*0.5+SUM($H103:AH103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AJ$8<$D10,(SUM($H10:AI10)+AJ10*0.5+SUM($H103:AI103))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G10=\"yes\",IF(AK$8<$D10,(SUM($H10:AJ10)+AK10*0.5+SUM($H103:AJ103))*WACC,0),0),0)","v":0}]
["Puyallup Service Center Construction",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF(G11=\"YES\",IF(H$8<$D11,H11*WACC*0.5,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G$10=\"yes\",IF(I$8<$D11,((H11+I11*0.5)+H104)*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(J$8<$D11,(SUM($H11:I11)+J11*0.5+SUM($H104:I104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(K$8<$D11,(SUM($H11:J11)+K11*0.5+SUM($H104:J104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(L$8<$D11,(SUM($H11:K11)+L11*0.5+SUM($H104:K104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(M$8<$D11,(SUM($H11:L11)+M11*0.5+SUM($H104:L104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(N$8<$D11,(SUM($H11:M11)+N11*0.5+SUM($H104:M104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(O$8<$D11,(SUM($H11:N11)+O11*0.5+SUM($H104:N104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(P$8<$D11,(SUM($H11:O11)+P11*0.5+SUM($H104:O104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(Q$8<$D11,(SUM($H11:P11)+Q11*0.5+SUM($H104:P104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(R$8<$D11,(SUM($H11:Q11)+R11*0.5+SUM($H104:Q104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(S$8<$D11,(SUM($H11:R11)+S11*0.5+SUM($H104:R104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(T$8<$D11,(SUM($H11:S11)+T11*0.5+SUM($H104:S104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(U$8<$D11,(SUM($H11:T11)+U11*0.5+SUM($H104:T104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(V$8<$D11,(SUM($H11:U11)+V11*0.5+SUM($H104:U104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(W$8<$D11,(SUM($H11:V11)+W11*0.5+SUM($H104:V104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(X$8<$D11,(SUM($H11:W11)+X11*0.5+SUM($H104:W104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(Y$8<$D11,(SUM($H11:X11)+Y11*0.5+SUM($H104:X104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(Z$8<$D11,(SUM($H11:Y11)+Z11*0.5+SUM($H104:Y104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AA$8<$D11,(SUM($H11:Z11)+AA11*0.5+SUM($H104:Z104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AB$8<$D11,(SUM($H11:AA11)+AB11*0.5+SUM($H104:AA104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AC$8<$D11,(SUM($H11:AB11)+AC11*0.5+SUM($H104:AB104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AD$8<$D11,(SUM($H11:AC11)+AD11*0.5+SUM($H104:AC104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AE$8<$D11,(SUM($H11:AD11)+AE11*0.5+SUM($H104:AD104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AF$8<$D11,(SUM($H11:AE11)+AF11*0.5+SUM($H104:AE104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AG$8<$D11,(SUM($H11:AF11)+AG11*0.5+SUM($H104:AF104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AH$8<$D11,(SUM($H11:AG11)+AH11*0.5+SUM($H104:AG104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AI$8<$D11,(SUM($H11:AH11)+AI11*0.5+SUM($H104:AH104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AJ$8<$D11,(SUM($H11:AI11)+AJ11*0.5+SUM($H104:AI104))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G11=\"yes\",IF(AK$8<$D11,(SUM($H11:AJ11)+AK11*0.5+SUM($H104:AJ104))*WACC,0),0),0)","v":0}]
["Puyallup Service Center Construction",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF(G12=\"YES\",IF(H$8<$D12,H12*WACC*0.5,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G$10=\"yes\",IF(I$8<$D12,((H12+I12*0.5)+H105)*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(J$8<$D12,(SUM($H12:I12)+J12*0.5+SUM($H105:I105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(K$8<$D12,(SUM($H12:J12)+K12*0.5+SUM($H105:J105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(L$8<$D12,(SUM($H12:K12)+L12*0.5+SUM($H105:K105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(M$8<$D12,(SUM($H12:L12)+M12*0.5+SUM($H105:L105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(N$8<$D12,(SUM($H12:M12)+N12*0.5+SUM($H105:M105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(O$8<$D12,(SUM($H12:N12)+O12*0.5+SUM($H105:N105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(P$8<$D12,(SUM($H12:O12)+P12*0.5+SUM($H105:O105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(Q$8<$D12,(SUM($H12:P12)+Q12*0.5+SUM($H105:P105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(R$8<$D12,(SUM($H12:Q12)+R12*0.5+SUM($H105:Q105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(S$8<$D12,(SUM($H12:R12)+S12*0.5+SUM($H105:R105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(T$8<$D12,(SUM($H12:S12)+T12*0.5+SUM($H105:S105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(U$8<$D12,(SUM($H12:T12)+U12*0.5+SUM($H105:T105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(V$8<$D12,(SUM($H12:U12)+V12*0.5+SUM($H105:U105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(W$8<$D12,(SUM($H12:V12)+W12*0.5+SUM($H105:V105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(X$8<$D12,(SUM($H12:W12)+X12*0.5+SUM($H105:W105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(Y$8<$D12,(SUM($H12:X12)+Y12*0.5+SUM($H105:X105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(Z$8<$D12,(SUM($H12:Y12)+Z12*0.5+SUM($H105:Y105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AA$8<$D12,(SUM($H12:Z12)+AA12*0.5+SUM($H105:Z105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AB$8<$D12,(SUM($H12:AA12)+AB12*0.5+SUM($H105:AA105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AC$8<$D12,(SUM($H12:AB12)+AC12*0.5+SUM($H105:AB105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AD$8<$D12,(SUM($H12:AC12)+AD12*0.5+SUM($H105:AC105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AE$8<$D12,(SUM($H12:AD12)+AE12*0.5+SUM($H105:AD105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AF$8<$D12,(SUM($H12:AE12)+AF12*0.5+SUM($H105:AE105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AG$8<$D12,(SUM($H12:AF12)+AG12*0.5+SUM($H105:AF105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AH$8<$D12,(SUM($H12:AG12)+AH12*0.5+SUM($H105:AG105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AI$8<$D12,(SUM($H12:AH12)+AI12*0.5+SUM($H105:AH105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AJ$8<$D12,(SUM($H12:AI12)+AJ12*0.5+SUM($H105:AI105))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G12=\"yes\",IF(AK$8<$D12,(SUM($H12:AJ12)+AK12*0.5+SUM($H105:AJ105))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2019",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF(H$8<$D13,H13*WACC*0.5,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF(I$8<$D13,((H13+I13*0.5)+H106)*WACC,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(J$8<$D13,(SUM($H13:I13)+J13*0.5+SUM($H106:I106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(K$8<$D13,(SUM($H13:J13)+K13*0.5+SUM($H106:J106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(L$8<$D13,(SUM($H13:K13)+L13*0.5+SUM($H106:K106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(M$8<$D13,(SUM($H13:L13)+M13*0.5+SUM($H106:L106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(N$8<$D13,(SUM($H13:M13)+N13*0.5+SUM($H106:M106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(O$8<$D13,(SUM($H13:N13)+O13*0.5+SUM($H106:N106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(P$8<$D13,(SUM($H13:O13)+P13*0.5+SUM($H106:O106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(Q$8<$D13,(SUM($H13:P13)+Q13*0.5+SUM($H106:P106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(R$8<$D13,(SUM($H13:Q13)+R13*0.5+SUM($H106:Q106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(S$8<$D13,(SUM($H13:R13)+S13*0.5+SUM($H106:R106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(T$8<$D13,(SUM($H13:S13)+T13*0.5+SUM($H106:S106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(U$8<$D13,(SUM($H13:T13)+U13*0.5+SUM($H106:T106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(V$8<$D13,(SUM($H13:U13)+V13*0.5+SUM($H106:U106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(W$8<$D13,(SUM($H13:V13)+W13*0.5+SUM($H106:V106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(X$8<$D13,(SUM($H13:W13)+X13*0.5+SUM($H106:W106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(Y$8<$D13,(SUM($H13:X13)+Y13*0.5+SUM($H106:X106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(Z$8<$D13,(SUM($H13:Y13)+Z13*0.5+SUM($H106:Y106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AA$8<$D13,(SUM($H13:Z13)+AA13*0.5+SUM($H106:Z106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AB$8<$D13,(SUM($H13:AA13)+AB13*0.5+SUM($H106:AA106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AC$8<$D13,(SUM($H13:AB13)+AC13*0.5+SUM($H106:AB106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AD$8<$D13,(SUM($H13:AC13)+AD13*0.5+SUM($H106:AC106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AE$8<$D13,(SUM($H13:AD13)+AE13*0.5+SUM($H106:AD106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AF$8<$D13,(SUM($H13:AE13)+AF13*0.5+SUM($H106:AE106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AG$8<$D13,(SUM($H13:AF13)+AG13*0.5+SUM($H106:AF106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AH$8<$D13,(SUM($H13:AG13)+AH13*0.5+SUM($H106:AG106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AI$8<$D13,(SUM($H13:AH13)+AI13*0.5+SUM($H106:AH106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AJ$8<$D13,(SUM($H13:AI13)+AJ13*0.5+SUM($H106:AI106))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G13=\"yes\",IF(AK$8<$D13,(SUM($H13:AJ13)+AK13*0.5+SUM($H106:AJ106))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2020",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(J$8<$D14,(SUM($H14:I14)+J14*0.5+SUM($H107:I107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(K$8<$D14,(SUM($H14:J14)+K14*0.5+SUM($H107:J107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(L$8<$D14,(SUM($H14:K14)+L14*0.5+SUM($H107:K107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(M$8<$D14,(SUM($H14:L14)+M14*0.5+SUM($H107:L107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(N$8<$D14,(SUM($H14:M14)+N14*0.5+SUM($H107:M107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(O$8<$D14,(SUM($H14:N14)+O14*0.5+SUM($H107:N107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(P$8<$D14,(SUM($H14:O14)+P14*0.5+SUM($H107:O107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(Q$8<$D14,(SUM($H14:P14)+Q14*0.5+SUM($H107:P107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(R$8<$D14,(SUM($H14:Q14)+R14*0.5+SUM($H107:Q107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(S$8<$D14,(SUM($H14:R14)+S14*0.5+SUM($H107:R107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(T$8<$D14,(SUM($H14:S14)+T14*0.5+SUM($H107:S107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(U$8<$D14,(SUM($H14:T14)+U14*0.5+SUM($H107:T107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(V$8<$D14,(SUM($H14:U14)+V14*0.5+SUM($H107:U107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(W$8<$D14,(SUM($H14:V14)+W14*0.5+SUM($H107:V107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(X$8<$D14,(SUM($H14:W14)+X14*0.5+SUM($H107:W107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(Y$8<$D14,(SUM($H14:X14)+Y14*0.5+SUM($H107:X107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(Z$8<$D14,(SUM($H14:Y14)+Z14*0.5+SUM($H107:Y107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AA$8<$D14,(SUM($H14:Z14)+AA14*0.5+SUM($H107:Z107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AB$8<$D14,(SUM($H14:AA14)+AB14*0.5+SUM($H107:AA107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AC$8<$D14,(SUM($H14:AB14)+AC14*0.5+SUM($H107:AB107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AD$8<$D14,(SUM($H14:AC14)+AD14*0.5+SUM($H107:AC107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AE$8<$D14,(SUM($H14:AD14)+AE14*0.5+SUM($H107:AD107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AF$8<$D14,(SUM($H14:AE14)+AF14*0.5+SUM($H107:AE107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AG$8<$D14,(SUM($H14:AF14)+AG14*0.5+SUM($H107:AF107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AH$8<$D14,(SUM($H14:AG14)+AH14*0.5+SUM($H107:AG107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AI$8<$D14,(SUM($H14:AH14)+AI14*0.5+SUM($H107:AH107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AJ$8<$D14,(SUM($H14:AI14)+AJ14*0.5+SUM($H107:AI107))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G14=\"yes\",IF(AK$8<$D14,(SUM($H14:AJ14)+AK14*0.5+SUM($H107:AJ107))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2021",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(J$8<$D15,(SUM($H15:I15)+J15*0.5+SUM($H108:I108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(K$8<$D15,(SUM($H15:J15)+K15*0.5+SUM($H108:J108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(L$8<$D15,(SUM($H15:K15)+L15*0.5+SUM($H108:K108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(M$8<$D15,(SUM($H15:L15)+M15*0.5+SUM($H108:L108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(N$8<$D15,(SUM($H15:M15)+N15*0.5+SUM($H108:M108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(O$8<$D15,(SUM($H15:N15)+O15*0.5+SUM($H108:N108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(P$8<$D15,(SUM($H15:O15)+P15*0.5+SUM($H108:O108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(Q$8<$D15,(SUM($H15:P15)+Q15*0.5+SUM($H108:P108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(R$8<$D15,(SUM($H15:Q15)+R15*0.5+SUM($H108:Q108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(S$8<$D15,(SUM($H15:R15)+S15*0.5+SUM($H108:R108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(T$8<$D15,(SUM($H15:S15)+T15*0.5+SUM($H108:S108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(U$8<$D15,(SUM($H15:T15)+U15*0.5+SUM($H108:T108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(V$8<$D15,(SUM($H15:U15)+V15*0.5+SUM($H108:U108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(W$8<$D15,(SUM($H15:V15)+W15*0.5+SUM($H108:V108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(X$8<$D15,(SUM($H15:W15)+X15*0.5+SUM($H108:W108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(Y$8<$D15,(SUM($H15:X15)+Y15*0.5+SUM($H108:X108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(Z$8<$D15,(SUM($H15:Y15)+Z15*0.5+SUM($H108:Y108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AA$8<$D15,(SUM($H15:Z15)+AA15*0.5+SUM($H108:Z108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AB$8<$D15,(SUM($H15:AA15)+AB15*0.5+SUM($H108:AA108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AC$8<$D15,(SUM($H15:AB15)+AC15*0.5+SUM($H108:AB108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AD$8<$D15,(SUM($H15:AC15)+AD15*0.5+SUM($H108:AC108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AE$8<$D15,(SUM($H15:AD15)+AE15*0.5+SUM($H108:AD108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AF$8<$D15,(SUM($H15:AE15)+AF15*0.5+SUM($H108:AE108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AG$8<$D15,(SUM($H15:AF15)+AG15*0.5+SUM($H108:AF108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AH$8<$D15,(SUM($H15:AG15)+AH15*0.5+SUM($H108:AG108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AI$8<$D15,(SUM($H15:AH15)+AI15*0.5+SUM($H108:AH108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AJ$8<$D15,(SUM($H15:AI15)+AJ15*0.5+SUM($H108:AI108))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G15=\"yes\",IF(AK$8<$D15,(SUM($H15:AJ15)+AK15*0.5+SUM($H108:AJ108))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2022",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(J$8<$D16,(SUM($H16:I16)+J16*0.5+SUM($H109:I109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(K$8<$D16,(SUM($H16:J16)+K16*0.5+SUM($H109:J109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(L$8<$D16,(SUM($H16:K16)+L16*0.5+SUM($H109:K109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(M$8<$D16,(SUM($H16:L16)+M16*0.5+SUM($H109:L109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(N$8<$D16,(SUM($H16:M16)+N16*0.5+SUM($H109:M109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(O$8<$D16,(SUM($H16:N16)+O16*0.5+SUM($H109:N109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(P$8<$D16,(SUM($H16:O16)+P16*0.5+SUM($H109:O109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(Q$8<$D16,(SUM($H16:P16)+Q16*0.5+SUM($H109:P109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(R$8<$D16,(SUM($H16:Q16)+R16*0.5+SUM($H109:Q109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(S$8<$D16,(SUM($H16:R16)+S16*0.5+SUM($H109:R109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(T$8<$D16,(SUM($H16:S16)+T16*0.5+SUM($H109:S109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(U$8<$D16,(SUM($H16:T16)+U16*0.5+SUM($H109:T109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(V$8<$D16,(SUM($H16:U16)+V16*0.5+SUM($H109:U109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(W$8<$D16,(SUM($H16:V16)+W16*0.5+SUM($H109:V109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(X$8<$D16,(SUM($H16:W16)+X16*0.5+SUM($H109:W109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(Y$8<$D16,(SUM($H16:X16)+Y16*0.5+SUM($H109:X109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(Z$8<$D16,(SUM($H16:Y16)+Z16*0.5+SUM($H109:Y109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AA$8<$D16,(SUM($H16:Z16)+AA16*0.5+SUM($H109:Z109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AB$8<$D16,(SUM($H16:AA16)+AB16*0.5+SUM($H109:AA109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AC$8<$D16,(SUM($H16:AB16)+AC16*0.5+SUM($H109:AB109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AD$8<$D16,(SUM($H16:AC16)+AD16*0.5+SUM($H109:AC109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AE$8<$D16,(SUM($H16:AD16)+AE16*0.5+SUM($H109:AD109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AF$8<$D16,(SUM($H16:AE16)+AF16*0.5+SUM($H109:AE109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AG$8<$D16,(SUM($H16:AF16)+AG16*0.5+SUM($H109:AF109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AH$8<$D16,(SUM($H16:AG16)+AH16*0.5+SUM($H109:AG109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AI$8<$D16,(SUM($H16:AH16)+AI16*0.5+SUM($H109:AH109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AJ$8<$D16,(SUM($H16:AI16)+AJ16*0.5+SUM($H109:AI109))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G16=\"yes\",IF(AK$8<$D16,(SUM($H16:AJ16)+AK16*0.5+SUM($H109:AJ109))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2023",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(J$8<$D17,(SUM($H17:I17)+J17*0.5+SUM($H110:I110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(K$8<$D17,(SUM($H17:J17)+K17*0.5+SUM($H110:J110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(L$8<$D17,(SUM($H17:K17)+L17*0.5+SUM($H110:K110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(M$8<$D17,(SUM($H17:L17)+M17*0.5+SUM($H110:L110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(N$8<$D17,(SUM($H17:M17)+N17*0.5+SUM($H110:M110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(O$8<$D17,(SUM($H17:N17)+O17*0.5+SUM($H110:N110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(P$8<$D17,(SUM($H17:O17)+P17*0.5+SUM($H110:O110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(Q$8<$D17,(SUM($H17:P17)+Q17*0.5+SUM($H110:P110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(R$8<$D17,(SUM($H17:Q17)+R17*0.5+SUM($H110:Q110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(S$8<$D17,(SUM($H17:R17)+S17*0.5+SUM($H110:R110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(T$8<$D17,(SUM($H17:S17)+T17*0.5+SUM($H110:S110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(U$8<$D17,(SUM($H17:T17)+U17*0.5+SUM($H110:T110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(V$8<$D17,(SUM($H17:U17)+V17*0.5+SUM($H110:U110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(W$8<$D17,(SUM($H17:V17)+W17*0.5+SUM($H110:V110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(X$8<$D17,(SUM($H17:W17)+X17*0.5+SUM($H110:W110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(Y$8<$D17,(SUM($H17:X17)+Y17*0.5+SUM($H110:X110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(Z$8<$D17,(SUM($H17:Y17)+Z17*0.5+SUM($H110:Y110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AA$8<$D17,(SUM($H17:Z17)+AA17*0.5+SUM($H110:Z110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AB$8<$D17,(SUM($H17:AA17)+AB17*0.5+SUM($H110:AA110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AC$8<$D17,(SUM($H17:AB17)+AC17*0.5+SUM($H110:AB110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AD$8<$D17,(SUM($H17:AC17)+AD17*0.5+SUM($H110:AC110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AE$8<$D17,(SUM($H17:AD17)+AE17*0.5+SUM($H110:AD110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AF$8<$D17,(SUM($H17:AE17)+AF17*0.5+SUM($H110:AE110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AG$8<$D17,(SUM($H17:AF17)+AG17*0.5+SUM($H110:AF110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AH$8<$D17,(SUM($H17:AG17)+AH17*0.5+SUM($H110:AG110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AI$8<$D17,(SUM($H17:AH17)+AI17*0.5+SUM($H110:AH110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AJ$8<$D17,(SUM($H17:AI17)+AJ17*0.5+SUM($H110:AI110))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G17=\"yes\",IF(AK$8<$D17,(SUM($H17:AJ17)+AK17*0.5+SUM($H110:AJ110))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2024",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(J$8<$D18,(SUM($H18:I18)+J18*0.5+SUM($H111:I111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(K$8<$D18,(SUM($H18:J18)+K18*0.5+SUM($H111:J111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(L$8<$D18,(SUM($H18:K18)+L18*0.5+SUM($H111:K111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(M$8<$D18,(SUM($H18:L18)+M18*0.5+SUM($H111:L111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(N$8<$D18,(SUM($H18:M18)+N18*0.5+SUM($H111:M111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(O$8<$D18,(SUM($H18:N18)+O18*0.5+SUM($H111:N111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(P$8<$D18,(SUM($H18:O18)+P18*0.5+SUM($H111:O111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(Q$8<$D18,(SUM($H18:P18)+Q18*0.5+SUM($H111:P111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(R$8<$D18,(SUM($H18:Q18)+R18*0.5+SUM($H111:Q111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(S$8<$D18,(SUM($H18:R18)+S18*0.5+SUM($H111:R111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(T$8<$D18,(SUM($H18:S18)+T18*0.5+SUM($H111:S111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(U$8<$D18,(SUM($H18:T18)+U18*0.5+SUM($H111:T111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(V$8<$D18,(SUM($H18:U18)+V18*0.5+SUM($H111:U111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(W$8<$D18,(SUM($H18:V18)+W18*0.5+SUM($H111:V111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(X$8<$D18,(SUM($H18:W18)+X18*0.5+SUM($H111:W111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(Y$8<$D18,(SUM($H18:X18)+Y18*0.5+SUM($H111:X111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(Z$8<$D18,(SUM($H18:Y18)+Z18*0.5+SUM($H111:Y111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AA$8<$D18,(SUM($H18:Z18)+AA18*0.5+SUM($H111:Z111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AB$8<$D18,(SUM($H18:AA18)+AB18*0.5+SUM($H111:AA111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AC$8<$D18,(SUM($H18:AB18)+AC18*0.5+SUM($H111:AB111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AD$8<$D18,(SUM($H18:AC18)+AD18*0.5+SUM($H111:AC111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AE$8<$D18,(SUM($H18:AD18)+AE18*0.5+SUM($H111:AD111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AF$8<$D18,(SUM($H18:AE18)+AF18*0.5+SUM($H111:AE111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AG$8<$D18,(SUM($H18:AF18)+AG18*0.5+SUM($H111:AF111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AH$8<$D18,(SUM($H18:AG18)+AH18*0.5+SUM($H111:AG111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AI$8<$D18,(SUM($H18:AH18)+AI18*0.5+SUM($H111:AH111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AJ$8<$D18,(SUM($H18:AI18)+AJ18*0.5+SUM($H111:AI111))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G18=\"yes\",IF(AK$8<$D18,(SUM($H18:AJ18)+AK18*0.5+SUM($H111:AJ111))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2025",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(J$8<$D19,(SUM($H19:I19)+J19*0.5+SUM($H112:I112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(K$8<$D19,(SUM($H19:J19)+K19*0.5+SUM($H112:J112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(L$8<$D19,(SUM($H19:K19)+L19*0.5+SUM($H112:K112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(M$8<$D19,(SUM($H19:L19)+M19*0.5+SUM($H112:L112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(N$8<$D19,(SUM($H19:M19)+N19*0.5+SUM($H112:M112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(O$8<$D19,(SUM($H19:N19)+O19*0.5+SUM($H112:N112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(P$8<$D19,(SUM($H19:O19)+P19*0.5+SUM($H112:O112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(Q$8<$D19,(SUM($H19:P19)+Q19*0.5+SUM($H112:P112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(R$8<$D19,(SUM($H19:Q19)+R19*0.5+SUM($H112:Q112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(S$8<$D19,(SUM($H19:R19)+S19*0.5+SUM($H112:R112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(T$8<$D19,(SUM($H19:S19)+T19*0.5+SUM($H112:S112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(U$8<$D19,(SUM($H19:T19)+U19*0.5+SUM($H112:T112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(V$8<$D19,(SUM($H19:U19)+V19*0.5+SUM($H112:U112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(W$8<$D19,(SUM($H19:V19)+W19*0.5+SUM($H112:V112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(X$8<$D19,(SUM($H19:W19)+X19*0.5+SUM($H112:W112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(Y$8<$D19,(SUM($H19:X19)+Y19*0.5+SUM($H112:X112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(Z$8<$D19,(SUM($H19:Y19)+Z19*0.5+SUM($H112:Y112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AA$8<$D19,(SUM($H19:Z19)+AA19*0.5+SUM($H112:Z112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AB$8<$D19,(SUM($H19:AA19)+AB19*0.5+SUM($H112:AA112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AC$8<$D19,(SUM($H19:AB19)+AC19*0.5+SUM($H112:AB112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AD$8<$D19,(SUM($H19:AC19)+AD19*0.5+SUM($H112:AC112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AE$8<$D19,(SUM($H19:AD19)+AE19*0.5+SUM($H112:AD112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AF$8<$D19,(SUM($H19:AE19)+AF19*0.5+SUM($H112:AE112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AG$8<$D19,(SUM($H19:AF19)+AG19*0.5+SUM($H112:AF112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AH$8<$D19,(SUM($H19:AG19)+AH19*0.5+SUM($H112:AG112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AI$8<$D19,(SUM($H19:AH19)+AI19*0.5+SUM($H112:AH112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AJ$8<$D19,(SUM($H19:AI19)+AJ19*0.5+SUM($H112:AI112))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G19=\"yes\",IF(AK$8<$D19,(SUM($H19:AJ19)+AK19*0.5+SUM($H112:AJ112))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2026",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(J$8<$D20,(SUM($H20:I20)+J20*0.5+SUM($H113:I113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(K$8<$D20,(SUM($H20:J20)+K20*0.5+SUM($H113:J113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(L$8<$D20,(SUM($H20:K20)+L20*0.5+SUM($H113:K113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(M$8<$D20,(SUM($H20:L20)+M20*0.5+SUM($H113:L113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(N$8<$D20,(SUM($H20:M20)+N20*0.5+SUM($H113:M113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(O$8<$D20,(SUM($H20:N20)+O20*0.5+SUM($H113:N113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(P$8<$D20,(SUM($H20:O20)+P20*0.5+SUM($H113:O113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(Q$8<$D20,(SUM($H20:P20)+Q20*0.5+SUM($H113:P113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(R$8<$D20,(SUM($H20:Q20)+R20*0.5+SUM($H113:Q113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(S$8<$D20,(SUM($H20:R20)+S20*0.5+SUM($H113:R113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(T$8<$D20,(SUM($H20:S20)+T20*0.5+SUM($H113:S113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(U$8<$D20,(SUM($H20:T20)+U20*0.5+SUM($H113:T113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(V$8<$D20,(SUM($H20:U20)+V20*0.5+SUM($H113:U113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(W$8<$D20,(SUM($H20:V20)+W20*0.5+SUM($H113:V113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(X$8<$D20,(SUM($H20:W20)+X20*0.5+SUM($H113:W113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(Y$8<$D20,(SUM($H20:X20)+Y20*0.5+SUM($H113:X113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(Z$8<$D20,(SUM($H20:Y20)+Z20*0.5+SUM($H113:Y113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AA$8<$D20,(SUM($H20:Z20)+AA20*0.5+SUM($H113:Z113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AB$8<$D20,(SUM($H20:AA20)+AB20*0.5+SUM($H113:AA113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AC$8<$D20,(SUM($H20:AB20)+AC20*0.5+SUM($H113:AB113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AD$8<$D20,(SUM($H20:AC20)+AD20*0.5+SUM($H113:AC113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AE$8<$D20,(SUM($H20:AD20)+AE20*0.5+SUM($H113:AD113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AF$8<$D20,(SUM($H20:AE20)+AF20*0.5+SUM($H113:AE113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AG$8<$D20,(SUM($H20:AF20)+AG20*0.5+SUM($H113:AF113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AH$8<$D20,(SUM($H20:AG20)+AH20*0.5+SUM($H113:AG113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AI$8<$D20,(SUM($H20:AH20)+AI20*0.5+SUM($H113:AH113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AJ$8<$D20,(SUM($H20:AI20)+AJ20*0.5+SUM($H113:AI113))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G20=\"yes\",IF(AK$8<$D20,(SUM($H20:AJ20)+AK20*0.5+SUM($H113:AJ113))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2027",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(J$8<$D21,(SUM($H21:I21)+J21*0.5+SUM($H114:I114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(K$8<$D21,(SUM($H21:J21)+K21*0.5+SUM($H114:J114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(L$8<$D21,(SUM($H21:K21)+L21*0.5+SUM($H114:K114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(M$8<$D21,(SUM($H21:L21)+M21*0.5+SUM($H114:L114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(N$8<$D21,(SUM($H21:M21)+N21*0.5+SUM($H114:M114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(O$8<$D21,(SUM($H21:N21)+O21*0.5+SUM($H114:N114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(P$8<$D21,(SUM($H21:O21)+P21*0.5+SUM($H114:O114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(Q$8<$D21,(SUM($H21:P21)+Q21*0.5+SUM($H114:P114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(R$8<$D21,(SUM($H21:Q21)+R21*0.5+SUM($H114:Q114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(S$8<$D21,(SUM($H21:R21)+S21*0.5+SUM($H114:R114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(T$8<$D21,(SUM($H21:S21)+T21*0.5+SUM($H114:S114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(U$8<$D21,(SUM($H21:T21)+U21*0.5+SUM($H114:T114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(V$8<$D21,(SUM($H21:U21)+V21*0.5+SUM($H114:U114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(W$8<$D21,(SUM($H21:V21)+W21*0.5+SUM($H114:V114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(X$8<$D21,(SUM($H21:W21)+X21*0.5+SUM($H114:W114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(Y$8<$D21,(SUM($H21:X21)+Y21*0.5+SUM($H114:X114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(Z$8<$D21,(SUM($H21:Y21)+Z21*0.5+SUM($H114:Y114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AA$8<$D21,(SUM($H21:Z21)+AA21*0.5+SUM($H114:Z114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AB$8<$D21,(SUM($H21:AA21)+AB21*0.5+SUM($H114:AA114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AC$8<$D21,(SUM($H21:AB21)+AC21*0.5+SUM($H114:AB114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AD$8<$D21,(SUM($H21:AC21)+AD21*0.5+SUM($H114:AC114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AE$8<$D21,(SUM($H21:AD21)+AE21*0.5+SUM($H114:AD114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AF$8<$D21,(SUM($H21:AE21)+AF21*0.5+SUM($H114:AE114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AG$8<$D21,(SUM($H21:AF21)+AG21*0.5+SUM($H114:AF114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AH$8<$D21,(SUM($H21:AG21)+AH21*0.5+SUM($H114:AG114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AI$8<$D21,(SUM($H21:AH21)+AI21*0.5+SUM($H114:AH114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AJ$8<$D21,(SUM($H21:AI21)+AJ21*0.5+SUM($H114:AI114))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G21=\"yes\",IF(AK$8<$D21,(SUM($H21:AJ21)+AK21*0.5+SUM($H114:AJ114))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2028",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(J$8<$D22,(SUM($H22:I22)+J22*0.5+SUM($H115:I115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(K$8<$D22,(SUM($H22:J22)+K22*0.5+SUM($H115:J115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(L$8<$D22,(SUM($H22:K22)+L22*0.5+SUM($H115:K115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(M$8<$D22,(SUM($H22:L22)+M22*0.5+SUM($H115:L115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(N$8<$D22,(SUM($H22:M22)+N22*0.5+SUM($H115:M115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(O$8<$D22,(SUM($H22:N22)+O22*0.5+SUM($H115:N115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(P$8<$D22,(SUM($H22:O22)+P22*0.5+SUM($H115:O115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(Q$8<$D22,(SUM($H22:P22)+Q22*0.5+SUM($H115:P115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(R$8<$D22,(SUM($H22:Q22)+R22*0.5+SUM($H115:Q115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(S$8<$D22,(SUM($H22:R22)+S22*0.5+SUM($H115:R115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(T$8<$D22,(SUM($H22:S22)+T22*0.5+SUM($H115:S115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(U$8<$D22,(SUM($H22:T22)+U22*0.5+SUM($H115:T115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(V$8<$D22,(SUM($H22:U22)+V22*0.5+SUM($H115:U115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(W$8<$D22,(SUM($H22:V22)+W22*0.5+SUM($H115:V115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(X$8<$D22,(SUM($H22:W22)+X22*0.5+SUM($H115:W115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(Y$8<$D22,(SUM($H22:X22)+Y22*0.5+SUM($H115:X115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(Z$8<$D22,(SUM($H22:Y22)+Z22*0.5+SUM($H115:Y115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AA$8<$D22,(SUM($H22:Z22)+AA22*0.5+SUM($H115:Z115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AB$8<$D22,(SUM($H22:AA22)+AB22*0.5+SUM($H115:AA115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AC$8<$D22,(SUM($H22:AB22)+AC22*0.5+SUM($H115:AB115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AD$8<$D22,(SUM($H22:AC22)+AD22*0.5+SUM($H115:AC115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AE$8<$D22,(SUM($H22:AD22)+AE22*0.5+SUM($H115:AD115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AF$8<$D22,(SUM($H22:AE22)+AF22*0.5+SUM($H115:AE115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AG$8<$D22,(SUM($H22:AF22)+AG22*0.5+SUM($H115:AF115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AH$8<$D22,(SUM($H22:AG22)+AH22*0.5+SUM($H115:AG115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AI$8<$D22,(SUM($H22:AH22)+AI22*0.5+SUM($H115:AH115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AJ$8<$D22,(SUM($H22:AI22)+AJ22*0.5+SUM($H115:AI115))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G22=\"yes\",IF(AK$8<$D22,(SUM($H22:AJ22)+AK22*0.5+SUM($H115:AJ115))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2029",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(J$8<$D23,(SUM($H23:I23)+J23*0.5+SUM($H116:I116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(K$8<$D23,(SUM($H23:J23)+K23*0.5+SUM($H116:J116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(L$8<$D23,(SUM($H23:K23)+L23*0.5+SUM($H116:K116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(M$8<$D23,(SUM($H23:L23)+M23*0.5+SUM($H116:L116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(N$8<$D23,(SUM($H23:M23)+N23*0.5+SUM($H116:M116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(O$8<$D23,(SUM($H23:N23)+O23*0.5+SUM($H116:N116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(P$8<$D23,(SUM($H23:O23)+P23*0.5+SUM($H116:O116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(Q$8<$D23,(SUM($H23:P23)+Q23*0.5+SUM($H116:P116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(R$8<$D23,(SUM($H23:Q23)+R23*0.5+SUM($H116:Q116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(S$8<$D23,(SUM($H23:R23)+S23*0.5+SUM($H116:R116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(T$8<$D23,(SUM($H23:S23)+T23*0.5+SUM($H116:S116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(U$8<$D23,(SUM($H23:T23)+U23*0.5+SUM($H116:T116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(V$8<$D23,(SUM($H23:U23)+V23*0.5+SUM($H116:U116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(W$8<$D23,(SUM($H23:V23)+W23*0.5+SUM($H116:V116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(X$8<$D23,(SUM($H23:W23)+X23*0.5+SUM($H116:W116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(Y$8<$D23,(SUM($H23:X23)+Y23*0.5+SUM($H116:X116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(Z$8<$D23,(SUM($H23:Y23)+Z23*0.5+SUM($H116:Y116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AA$8<$D23,(SUM($H23:Z23)+AA23*0.5+SUM($H116:Z116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AB$8<$D23,(SUM($H23:AA23)+AB23*0.5+SUM($H116:AA116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AC$8<$D23,(SUM($H23:AB23)+AC23*0.5+SUM($H116:AB116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AD$8<$D23,(SUM($H23:AC23)+AD23*0.5+SUM($H116:AC116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AE$8<$D23,(SUM($H23:AD23)+AE23*0.5+SUM($H116:AD116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AF$8<$D23,(SUM($H23:AE23)+AF23*0.5+SUM($H116:AE116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AG$8<$D23,(SUM($H23:AF23)+AG23*0.5+SUM($H116:AF116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AH$8<$D23,(SUM($H23:AG23)+AH23*0.5+SUM($H116:AG116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AI$8<$D23,(SUM($H23:AH23)+AI23*0.5+SUM($H116:AH116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AJ$8<$D23,(SUM($H23:AI23)+AJ23*0.5+SUM($H116:AI116))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G23=\"yes\",IF(AK$8<$D23,(SUM($H23:AJ23)+AK23*0.5+SUM($H116:AJ116))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2030",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(J$8<$D24,(SUM($H24:I24)+J24*0.5+SUM($H117:I117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(K$8<$D24,(SUM($H24:J24)+K24*0.5+SUM($H117:J117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(L$8<$D24,(SUM($H24:K24)+L24*0.5+SUM($H117:K117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(M$8<$D24,(SUM($H24:L24)+M24*0.5+SUM($H117:L117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(N$8<$D24,(SUM($H24:M24)+N24*0.5+SUM($H117:M117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(O$8<$D24,(SUM($H24:N24)+O24*0.5+SUM($H117:N117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(P$8<$D24,(SUM($H24:O24)+P24*0.5+SUM($H117:O117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(Q$8<$D24,(SUM($H24:P24)+Q24*0.5+SUM($H117:P117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(R$8<$D24,(SUM($H24:Q24)+R24*0.5+SUM($H117:Q117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(S$8<$D24,(SUM($H24:R24)+S24*0.5+SUM($H117:R117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(T$8<$D24,(SUM($H24:S24)+T24*0.5+SUM($H117:S117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(U$8<$D24,(SUM($H24:T24)+U24*0.5+SUM($H117:T117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(V$8<$D24,(SUM($H24:U24)+V24*0.5+SUM($H117:U117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(W$8<$D24,(SUM($H24:V24)+W24*0.5+SUM($H117:V117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(X$8<$D24,(SUM($H24:W24)+X24*0.5+SUM($H117:W117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(Y$8<$D24,(SUM($H24:X24)+Y24*0.5+SUM($H117:X117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(Z$8<$D24,(SUM($H24:Y24)+Z24*0.5+SUM($H117:Y117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AA$8<$D24,(SUM($H24:Z24)+AA24*0.5+SUM($H117:Z117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AB$8<$D24,(SUM($H24:AA24)+AB24*0.5+SUM($H117:AA117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AC$8<$D24,(SUM($H24:AB24)+AC24*0.5+SUM($H117:AB117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AD$8<$D24,(SUM($H24:AC24)+AD24*0.5+SUM($H117:AC117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AE$8<$D24,(SUM($H24:AD24)+AE24*0.5+SUM($H117:AD117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AF$8<$D24,(SUM($H24:AE24)+AF24*0.5+SUM($H117:AE117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AG$8<$D24,(SUM($H24:AF24)+AG24*0.5+SUM($H117:AF117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AH$8<$D24,(SUM($H24:AG24)+AH24*0.5+SUM($H117:AG117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AI$8<$D24,(SUM($H24:AH24)+AI24*0.5+SUM($H117:AH117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AJ$8<$D24,(SUM($H24:AI24)+AJ24*0.5+SUM($H117:AI117))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G24=\"yes\",IF(AK$8<$D24,(SUM($H24:AJ24)+AK24*0.5+SUM($H117:AJ117))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2031",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(J$8<$D25,(SUM($H25:I25)+J25*0.5+SUM($H118:I118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(K$8<$D25,(SUM($H25:J25)+K25*0.5+SUM($H118:J118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(L$8<$D25,(SUM($H25:K25)+L25*0.5+SUM($H118:K118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(M$8<$D25,(SUM($H25:L25)+M25*0.5+SUM($H118:L118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(N$8<$D25,(SUM($H25:M25)+N25*0.5+SUM($H118:M118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(O$8<$D25,(SUM($H25:N25)+O25*0.5+SUM($H118:N118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(P$8<$D25,(SUM($H25:O25)+P25*0.5+SUM($H118:O118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(Q$8<$D25,(SUM($H25:P25)+Q25*0.5+SUM($H118:P118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(R$8<$D25,(SUM($H25:Q25)+R25*0.5+SUM($H118:Q118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(S$8<$D25,(SUM($H25:R25)+S25*0.5+SUM($H118:R118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(T$8<$D25,(SUM($H25:S25)+T25*0.5+SUM($H118:S118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(U$8<$D25,(SUM($H25:T25)+U25*0.5+SUM($H118:T118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(V$8<$D25,(SUM($H25:U25)+V25*0.5+SUM($H118:U118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(W$8<$D25,(SUM($H25:V25)+W25*0.5+SUM($H118:V118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(X$8<$D25,(SUM($H25:W25)+X25*0.5+SUM($H118:W118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(Y$8<$D25,(SUM($H25:X25)+Y25*0.5+SUM($H118:X118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(Z$8<$D25,(SUM($H25:Y25)+Z25*0.5+SUM($H118:Y118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AA$8<$D25,(SUM($H25:Z25)+AA25*0.5+SUM($H118:Z118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AB$8<$D25,(SUM($H25:AA25)+AB25*0.5+SUM($H118:AA118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AC$8<$D25,(SUM($H25:AB25)+AC25*0.5+SUM($H118:AB118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AD$8<$D25,(SUM($H25:AC25)+AD25*0.5+SUM($H118:AC118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AE$8<$D25,(SUM($H25:AD25)+AE25*0.5+SUM($H118:AD118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AF$8<$D25,(SUM($H25:AE25)+AF25*0.5+SUM($H118:AE118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AG$8<$D25,(SUM($H25:AF25)+AG25*0.5+SUM($H118:AF118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AH$8<$D25,(SUM($H25:AG25)+AH25*0.5+SUM($H118:AG118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AI$8<$D25,(SUM($H25:AH25)+AI25*0.5+SUM($H118:AH118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AJ$8<$D25,(SUM($H25:AI25)+AJ25*0.5+SUM($H118:AI118))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G25=\"yes\",IF(AK$8<$D25,(SUM($H25:AJ25)+AK25*0.5+SUM($H118:AJ118))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2032",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(J$8<$D26,(SUM($H26:I26)+J26*0.5+SUM($H119:I119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(K$8<$D26,(SUM($H26:J26)+K26*0.5+SUM($H119:J119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(L$8<$D26,(SUM($H26:K26)+L26*0.5+SUM($H119:K119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(M$8<$D26,(SUM($H26:L26)+M26*0.5+SUM($H119:L119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(N$8<$D26,(SUM($H26:M26)+N26*0.5+SUM($H119:M119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(O$8<$D26,(SUM($H26:N26)+O26*0.5+SUM($H119:N119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(P$8<$D26,(SUM($H26:O26)+P26*0.5+SUM($H119:O119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(Q$8<$D26,(SUM($H26:P26)+Q26*0.5+SUM($H119:P119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(R$8<$D26,(SUM($H26:Q26)+R26*0.5+SUM($H119:Q119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(S$8<$D26,(SUM($H26:R26)+S26*0.5+SUM($H119:R119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(T$8<$D26,(SUM($H26:S26)+T26*0.5+SUM($H119:S119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(U$8<$D26,(SUM($H26:T26)+U26*0.5+SUM($H119:T119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(V$8<$D26,(SUM($H26:U26)+V26*0.5+SUM($H119:U119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(W$8<$D26,(SUM($H26:V26)+W26*0.5+SUM($H119:V119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(X$8<$D26,(SUM($H26:W26)+X26*0.5+SUM($H119:W119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(Y$8<$D26,(SUM($H26:X26)+Y26*0.5+SUM($H119:X119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(Z$8<$D26,(SUM($H26:Y26)+Z26*0.5+SUM($H119:Y119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AA$8<$D26,(SUM($H26:Z26)+AA26*0.5+SUM($H119:Z119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AB$8<$D26,(SUM($H26:AA26)+AB26*0.5+SUM($H119:AA119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AC$8<$D26,(SUM($H26:AB26)+AC26*0.5+SUM($H119:AB119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AD$8<$D26,(SUM($H26:AC26)+AD26*0.5+SUM($H119:AC119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AE$8<$D26,(SUM($H26:AD26)+AE26*0.5+SUM($H119:AD119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AF$8<$D26,(SUM($H26:AE26)+AF26*0.5+SUM($H119:AE119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AG$8<$D26,(SUM($H26:AF26)+AG26*0.5+SUM($H119:AF119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AH$8<$D26,(SUM($H26:AG26)+AH26*0.5+SUM($H119:AG119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AI$8<$D26,(SUM($H26:AH26)+AI26*0.5+SUM($H119:AH119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AJ$8<$D26,(SUM($H26:AI26)+AJ26*0.5+SUM($H119:AI119))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G26=\"yes\",IF(AK$8<$D26,(SUM($H26:AJ26)+AK26*0.5+SUM($H119:AJ119))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2033",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(J$8<$D27,(SUM($H27:I27)+J27*0.5+SUM($H120:I120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(K$8<$D27,(SUM($H27:J27)+K27*0.5+SUM($H120:J120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(L$8<$D27,(SUM($H27:K27)+L27*0.5+SUM($H120:K120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(M$8<$D27,(SUM($H27:L27)+M27*0.5+SUM($H120:L120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(N$8<$D27,(SUM($H27:M27)+N27*0.5+SUM($H120:M120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(O$8<$D27,(SUM($H27:N27)+O27*0.5+SUM($H120:N120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(P$8<$D27,(SUM($H27:O27)+P27*0.5+SUM($H120:O120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(Q$8<$D27,(SUM($H27:P27)+Q27*0.5+SUM($H120:P120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(R$8<$D27,(SUM($H27:Q27)+R27*0.5+SUM($H120:Q120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(S$8<$D27,(SUM($H27:R27)+S27*0.5+SUM($H120:R120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(T$8<$D27,(SUM($H27:S27)+T27*0.5+SUM($H120:S120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(U$8<$D27,(SUM($H27:T27)+U27*0.5+SUM($H120:T120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(V$8<$D27,(SUM($H27:U27)+V27*0.5+SUM($H120:U120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(W$8<$D27,(SUM($H27:V27)+W27*0.5+SUM($H120:V120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(X$8<$D27,(SUM($H27:W27)+X27*0.5+SUM($H120:W120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(Y$8<$D27,(SUM($H27:X27)+Y27*0.5+SUM($H120:X120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(Z$8<$D27,(SUM($H27:Y27)+Z27*0.5+SUM($H120:Y120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AA$8<$D27,(SUM($H27:Z27)+AA27*0.5+SUM($H120:Z120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AB$8<$D27,(SUM($H27:AA27)+AB27*0.5+SUM($H120:AA120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AC$8<$D27,(SUM($H27:AB27)+AC27*0.5+SUM($H120:AB120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AD$8<$D27,(SUM($H27:AC27)+AD27*0.5+SUM($H120:AC120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AE$8<$D27,(SUM($H27:AD27)+AE27*0.5+SUM($H120:AD120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AF$8<$D27,(SUM($H27:AE27)+AF27*0.5+SUM($H120:AE120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AG$8<$D27,(SUM($H27:AF27)+AG27*0.5+SUM($H120:AF120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AH$8<$D27,(SUM($H27:AG27)+AH27*0.5+SUM($H120:AG120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AI$8<$D27,(SUM($H27:AH27)+AI27*0.5+SUM($H120:AH120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AJ$8<$D27,(SUM($H27:AI27)+AJ27*0.5+SUM($H120:AI120))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G27=\"yes\",IF(AK$8<$D27,(SUM($H27:AJ27)+AK27*0.5+SUM($H120:AJ120))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2034",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(J$8<$D28,(SUM($H28:I28)+J28*0.5+SUM($H121:I121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(K$8<$D28,(SUM($H28:J28)+K28*0.5+SUM($H121:J121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(L$8<$D28,(SUM($H28:K28)+L28*0.5+SUM($H121:K121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(M$8<$D28,(SUM($H28:L28)+M28*0.5+SUM($H121:L121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(N$8<$D28,(SUM($H28:M28)+N28*0.5+SUM($H121:M121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(O$8<$D28,(SUM($H28:N28)+O28*0.5+SUM($H121:N121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(P$8<$D28,(SUM($H28:O28)+P28*0.5+SUM($H121:O121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(Q$8<$D28,(SUM($H28:P28)+Q28*0.5+SUM($H121:P121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(R$8<$D28,(SUM($H28:Q28)+R28*0.5+SUM($H121:Q121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(S$8<$D28,(SUM($H28:R28)+S28*0.5+SUM($H121:R121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(T$8<$D28,(SUM($H28:S28)+T28*0.5+SUM($H121:S121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(U$8<$D28,(SUM($H28:T28)+U28*0.5+SUM($H121:T121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(V$8<$D28,(SUM($H28:U28)+V28*0.5+SUM($H121:U121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(W$8<$D28,(SUM($H28:V28)+W28*0.5+SUM($H121:V121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(X$8<$D28,(SUM($H28:W28)+X28*0.5+SUM($H121:W121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(Y$8<$D28,(SUM($H28:X28)+Y28*0.5+SUM($H121:X121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(Z$8<$D28,(SUM($H28:Y28)+Z28*0.5+SUM($H121:Y121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AA$8<$D28,(SUM($H28:Z28)+AA28*0.5+SUM($H121:Z121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AB$8<$D28,(SUM($H28:AA28)+AB28*0.5+SUM($H121:AA121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AC$8<$D28,(SUM($H28:AB28)+AC28*0.5+SUM($H121:AB121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AD$8<$D28,(SUM($H28:AC28)+AD28*0.5+SUM($H121:AC121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AE$8<$D28,(SUM($H28:AD28)+AE28*0.5+SUM($H121:AD121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AF$8<$D28,(SUM($H28:AE28)+AF28*0.5+SUM($H121:AE121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AG$8<$D28,(SUM($H28:AF28)+AG28*0.5+SUM($H121:AF121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AH$8<$D28,(SUM($H28:AG28)+AH28*0.5+SUM($H121:AG121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AI$8<$D28,(SUM($H28:AH28)+AI28*0.5+SUM($H121:AH121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AJ$8<$D28,(SUM($H28:AI28)+AJ28*0.5+SUM($H121:AI121))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G28=\"yes\",IF(AK$8<$D28,(SUM($H28:AJ28)+AK28*0.5+SUM($H121:AJ121))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2035",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(J$8<$D29,(SUM($H29:I29)+J29*0.5+SUM($H122:I122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(K$8<$D29,(SUM($H29:J29)+K29*0.5+SUM($H122:J122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(L$8<$D29,(SUM($H29:K29)+L29*0.5+SUM($H122:K122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(M$8<$D29,(SUM($H29:L29)+M29*0.5+SUM($H122:L122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(N$8<$D29,(SUM($H29:M29)+N29*0.5+SUM($H122:M122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(O$8<$D29,(SUM($H29:N29)+O29*0.5+SUM($H122:N122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(P$8<$D29,(SUM($H29:O29)+P29*0.5+SUM($H122:O122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(Q$8<$D29,(SUM($H29:P29)+Q29*0.5+SUM($H122:P122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(R$8<$D29,(SUM($H29:Q29)+R29*0.5+SUM($H122:Q122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(S$8<$D29,(SUM($H29:R29)+S29*0.5+SUM($H122:R122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(T$8<$D29,(SUM($H29:S29)+T29*0.5+SUM($H122:S122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(U$8<$D29,(SUM($H29:T29)+U29*0.5+SUM($H122:T122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(V$8<$D29,(SUM($H29:U29)+V29*0.5+SUM($H122:U122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(W$8<$D29,(SUM($H29:V29)+W29*0.5+SUM($H122:V122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(X$8<$D29,(SUM($H29:W29)+X29*0.5+SUM($H122:W122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(Y$8<$D29,(SUM($H29:X29)+Y29*0.5+SUM($H122:X122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(Z$8<$D29,(SUM($H29:Y29)+Z29*0.5+SUM($H122:Y122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AA$8<$D29,(SUM($H29:Z29)+AA29*0.5+SUM($H122:Z122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AB$8<$D29,(SUM($H29:AA29)+AB29*0.5+SUM($H122:AA122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AC$8<$D29,(SUM($H29:AB29)+AC29*0.5+SUM($H122:AB122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AD$8<$D29,(SUM($H29:AC29)+AD29*0.5+SUM($H122:AC122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AE$8<$D29,(SUM($H29:AD29)+AE29*0.5+SUM($H122:AD122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AF$8<$D29,(SUM($H29:AE29)+AF29*0.5+SUM($H122:AE122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AG$8<$D29,(SUM($H29:AF29)+AG29*0.5+SUM($H122:AF122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AH$8<$D29,(SUM($H29:AG29)+AH29*0.5+SUM($H122:AG122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AI$8<$D29,(SUM($H29:AH29)+AI29*0.5+SUM($H122:AH122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AJ$8<$D29,(SUM($H29:AI29)+AJ29*0.5+SUM($H122:AI122))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G29=\"yes\",IF(AK$8<$D29,(SUM($H29:AJ29)+AK29*0.5+SUM($H122:AJ122))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2036",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(J$8<$D30,(SUM($H30:I30)+J30*0.5+SUM($H123:I123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(K$8<$D30,(SUM($H30:J30)+K30*0.5+SUM($H123:J123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(L$8<$D30,(SUM($H30:K30)+L30*0.5+SUM($H123:K123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(M$8<$D30,(SUM($H30:L30)+M30*0.5+SUM($H123:L123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(N$8<$D30,(SUM($H30:M30)+N30*0.5+SUM($H123:M123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(O$8<$D30,(SUM($H30:N30)+O30*0.5+SUM($H123:N123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(P$8<$D30,(SUM($H30:O30)+P30*0.5+SUM($H123:O123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(Q$8<$D30,(SUM($H30:P30)+Q30*0.5+SUM($H123:P123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(R$8<$D30,(SUM($H30:Q30)+R30*0.5+SUM($H123:Q123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(S$8<$D30,(SUM($H30:R30)+S30*0.5+SUM($H123:R123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(T$8<$D30,(SUM($H30:S30)+T30*0.5+SUM($H123:S123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(U$8<$D30,(SUM($H30:T30)+U30*0.5+SUM($H123:T123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(V$8<$D30,(SUM($H30:U30)+V30*0.5+SUM($H123:U123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(W$8<$D30,(SUM($H30:V30)+W30*0.5+SUM($H123:V123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(X$8<$D30,(SUM($H30:W30)+X30*0.5+SUM($H123:W123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(Y$8<$D30,(SUM($H30:X30)+Y30*0.5+SUM($H123:X123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(Z$8<$D30,(SUM($H30:Y30)+Z30*0.5+SUM($H123:Y123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AA$8<$D30,(SUM($H30:Z30)+AA30*0.5+SUM($H123:Z123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AB$8<$D30,(SUM($H30:AA30)+AB30*0.5+SUM($H123:AA123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AC$8<$D30,(SUM($H30:AB30)+AC30*0.5+SUM($H123:AB123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AD$8<$D30,(SUM($H30:AC30)+AD30*0.5+SUM($H123:AC123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AE$8<$D30,(SUM($H30:AD30)+AE30*0.5+SUM($H123:AD123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AF$8<$D30,(SUM($H30:AE30)+AF30*0.5+SUM($H123:AE123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AG$8<$D30,(SUM($H30:AF30)+AG30*0.5+SUM($H123:AF123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AH$8<$D30,(SUM($H30:AG30)+AH30*0.5+SUM($H123:AG123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AI$8<$D30,(SUM($H30:AH30)+AI30*0.5+SUM($H123:AH123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AJ$8<$D30,(SUM($H30:AI30)+AJ30*0.5+SUM($H123:AI123))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G30=\"yes\",IF(AK$8<$D30,(SUM($H30:AJ30)+AK30*0.5+SUM($H123:AJ123))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2037",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(J$8<$D31,(SUM($H31:I31)+J31*0.5+SUM($H124:I124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(K$8<$D31,(SUM($H31:J31)+K31*0.5+SUM($H124:J124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(L$8<$D31,(SUM($H31:K31)+L31*0.5+SUM($H124:K124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(M$8<$D31,(SUM($H31:L31)+M31*0.5+SUM($H124:L124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(N$8<$D31,(SUM($H31:M31)+N31*0.5+SUM($H124:M124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(O$8<$D31,(SUM($H31:N31)+O31*0.5+SUM($H124:N124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(P$8<$D31,(SUM($H31:O31)+P31*0.5+SUM($H124:O124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(Q$8<$D31,(SUM($H31:P31)+Q31*0.5+SUM($H124:P124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(R$8<$D31,(SUM($H31:Q31)+R31*0.5+SUM($H124:Q124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(S$8<$D31,(SUM($H31:R31)+S31*0.5+SUM($H124:R124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(T$8<$D31,(SUM($H31:S31)+T31*0.5+SUM($H124:S124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(U$8<$D31,(SUM($H31:T31)+U31*0.5+SUM($H124:T124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(V$8<$D31,(SUM($H31:U31)+V31*0.5+SUM($H124:U124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(W$8<$D31,(SUM($H31:V31)+W31*0.5+SUM($H124:V124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(X$8<$D31,(SUM($H31:W31)+X31*0.5+SUM($H124:W124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(Y$8<$D31,(SUM($H31:X31)+Y31*0.5+SUM($H124:X124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(Z$8<$D31,(SUM($H31:Y31)+Z31*0.5+SUM($H124:Y124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AA$8<$D31,(SUM($H31:Z31)+AA31*0.5+SUM($H124:Z124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AB$8<$D31,(SUM($H31:AA31)+AB31*0.5+SUM($H124:AA124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AC$8<$D31,(SUM($H31:AB31)+AC31*0.5+SUM($H124:AB124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AD$8<$D31,(SUM($H31:AC31)+AD31*0.5+SUM($H124:AC124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AE$8<$D31,(SUM($H31:AD31)+AE31*0.5+SUM($H124:AD124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AF$8<$D31,(SUM($H31:AE31)+AF31*0.5+SUM($H124:AE124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AG$8<$D31,(SUM($H31:AF31)+AG31*0.5+SUM($H124:AF124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AH$8<$D31,(SUM($H31:AG31)+AH31*0.5+SUM($H124:AG124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AI$8<$D31,(SUM($H31:AH31)+AI31*0.5+SUM($H124:AH124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AJ$8<$D31,(SUM($H31:AI31)+AJ31*0.5+SUM($H124:AI124))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G31=\"yes\",IF(AK$8<$D31,(SUM($H31:AJ31)+AK31*0.5+SUM($H124:AJ124))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2038",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(J$8<$D32,(SUM($H32:I32)+J32*0.5+SUM($H125:I125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(K$8<$D32,(SUM($H32:J32)+K32*0.5+SUM($H125:J125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(L$8<$D32,(SUM($H32:K32)+L32*0.5+SUM($H125:K125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(M$8<$D32,(SUM($H32:L32)+M32*0.5+SUM($H125:L125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(N$8<$D32,(SUM($H32:M32)+N32*0.5+SUM($H125:M125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(O$8<$D32,(SUM($H32:N32)+O32*0.5+SUM($H125:N125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(P$8<$D32,(SUM($H32:O32)+P32*0.5+SUM($H125:O125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(Q$8<$D32,(SUM($H32:P32)+Q32*0.5+SUM($H125:P125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(R$8<$D32,(SUM($H32:Q32)+R32*0.5+SUM($H125:Q125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(S$8<$D32,(SUM($H32:R32)+S32*0.5+SUM($H125:R125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(T$8<$D32,(SUM($H32:S32)+T32*0.5+SUM($H125:S125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(U$8<$D32,(SUM($H32:T32)+U32*0.5+SUM($H125:T125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(V$8<$D32,(SUM($H32:U32)+V32*0.5+SUM($H125:U125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(W$8<$D32,(SUM($H32:V32)+W32*0.5+SUM($H125:V125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(X$8<$D32,(SUM($H32:W32)+X32*0.5+SUM($H125:W125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(Y$8<$D32,(SUM($H32:X32)+Y32*0.5+SUM($H125:X125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(Z$8<$D32,(SUM($H32:Y32)+Z32*0.5+SUM($H125:Y125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AA$8<$D32,(SUM($H32:Z32)+AA32*0.5+SUM($H125:Z125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AB$8<$D32,(SUM($H32:AA32)+AB32*0.5+SUM($H125:AA125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AC$8<$D32,(SUM($H32:AB32)+AC32*0.5+SUM($H125:AB125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AD$8<$D32,(SUM($H32:AC32)+AD32*0.5+SUM($H125:AC125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AE$8<$D32,(SUM($H32:AD32)+AE32*0.5+SUM($H125:AD125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AF$8<$D32,(SUM($H32:AE32)+AF32*0.5+SUM($H125:AE125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AG$8<$D32,(SUM($H32:AF32)+AG32*0.5+SUM($H125:AF125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AH$8<$D32,(SUM($H32:AG32)+AH32*0.5+SUM($H125:AG125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AI$8<$D32,(SUM($H32:AH32)+AI32*0.5+SUM($H125:AH125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AJ$8<$D32,(SUM($H32:AI32)+AJ32*0.5+SUM($H125:AI125))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G32=\"yes\",IF(AK$8<$D32,(SUM($H32:AJ32)+AK32*0.5+SUM($H125:AJ125))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2039",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(J$8<$D33,(SUM($H33:I33)+J33*0.5+SUM($H126:I126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(K$8<$D33,(SUM($H33:J33)+K33*0.5+SUM($H126:J126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(L$8<$D33,(SUM($H33:K33)+L33*0.5+SUM($H126:K126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(M$8<$D33,(SUM($H33:L33)+M33*0.5+SUM($H126:L126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(N$8<$D33,(SUM($H33:M33)+N33*0.5+SUM($H126:M126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(O$8<$D33,(SUM($H33:N33)+O33*0.5+SUM($H126:N126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(P$8<$D33,(SUM($H33:O33)+P33*0.5+SUM($H126:O126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(Q$8<$D33,(SUM($H33:P33)+Q33*0.5+SUM($H126:P126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(R$8<$D33,(SUM($H33:Q33)+R33*0.5+SUM($H126:Q126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(S$8<$D33,(SUM($H33:R33)+S33*0.5+SUM($H126:R126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(T$8<$D33,(SUM($H33:S33)+T33*0.5+SUM($H126:S126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(U$8<$D33,(SUM($H33:T33)+U33*0.5+SUM($H126:T126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(V$8<$D33,(SUM($H33:U33)+V33*0.5+SUM($H126:U126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(W$8<$D33,(SUM($H33:V33)+W33*0.5+SUM($H126:V126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(X$8<$D33,(SUM($H33:W33)+X33*0.5+SUM($H126:W126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(Y$8<$D33,(SUM($H33:X33)+Y33*0.5+SUM($H126:X126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(Z$8<$D33,(SUM($H33:Y33)+Z33*0.5+SUM($H126:Y126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AA$8<$D33,(SUM($H33:Z33)+AA33*0.5+SUM($H126:Z126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AB$8<$D33,(SUM($H33:AA33)+AB33*0.5+SUM($H126:AA126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AC$8<$D33,(SUM($H33:AB33)+AC33*0.5+SUM($H126:AB126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AD$8<$D33,(SUM($H33:AC33)+AD33*0.5+SUM($H126:AC126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AE$8<$D33,(SUM($H33:AD33)+AE33*0.5+SUM($H126:AD126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AF$8<$D33,(SUM($H33:AE33)+AF33*0.5+SUM($H126:AE126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AG$8<$D33,(SUM($H33:AF33)+AG33*0.5+SUM($H126:AF126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AH$8<$D33,(SUM($H33:AG33)+AH33*0.5+SUM($H126:AG126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AI$8<$D33,(SUM($H33:AH33)+AI33*0.5+SUM($H126:AH126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AJ$8<$D33,(SUM($H33:AI33)+AJ33*0.5+SUM($H126:AI126))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G33=\"yes\",IF(AK$8<$D33,(SUM($H33:AJ33)+AK33*0.5+SUM($H126:AJ126))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2040",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(J$8<$D34,(SUM($H34:I34)+J34*0.5+SUM($H127:I127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(K$8<$D34,(SUM($H34:J34)+K34*0.5+SUM($H127:J127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(L$8<$D34,(SUM($H34:K34)+L34*0.5+SUM($H127:K127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(M$8<$D34,(SUM($H34:L34)+M34*0.5+SUM($H127:L127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(N$8<$D34,(SUM($H34:M34)+N34*0.5+SUM($H127:M127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(O$8<$D34,(SUM($H34:N34)+O34*0.5+SUM($H127:N127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(P$8<$D34,(SUM($H34:O34)+P34*0.5+SUM($H127:O127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(Q$8<$D34,(SUM($H34:P34)+Q34*0.5+SUM($H127:P127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(R$8<$D34,(SUM($H34:Q34)+R34*0.5+SUM($H127:Q127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(S$8<$D34,(SUM($H34:R34)+S34*0.5+SUM($H127:R127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(T$8<$D34,(SUM($H34:S34)+T34*0.5+SUM($H127:S127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(U$8<$D34,(SUM($H34:T34)+U34*0.5+SUM($H127:T127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(V$8<$D34,(SUM($H34:U34)+V34*0.5+SUM($H127:U127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(W$8<$D34,(SUM($H34:V34)+W34*0.5+SUM($H127:V127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(X$8<$D34,(SUM($H34:W34)+X34*0.5+SUM($H127:W127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(Y$8<$D34,(SUM($H34:X34)+Y34*0.5+SUM($H127:X127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(Z$8<$D34,(SUM($H34:Y34)+Z34*0.5+SUM($H127:Y127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AA$8<$D34,(SUM($H34:Z34)+AA34*0.5+SUM($H127:Z127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AB$8<$D34,(SUM($H34:AA34)+AB34*0.5+SUM($H127:AA127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AC$8<$D34,(SUM($H34:AB34)+AC34*0.5+SUM($H127:AB127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AD$8<$D34,(SUM($H34:AC34)+AD34*0.5+SUM($H127:AC127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AE$8<$D34,(SUM($H34:AD34)+AE34*0.5+SUM($H127:AD127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AF$8<$D34,(SUM($H34:AE34)+AF34*0.5+SUM($H127:AE127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AG$8<$D34,(SUM($H34:AF34)+AG34*0.5+SUM($H127:AF127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AH$8<$D34,(SUM($H34:AG34)+AH34*0.5+SUM($H127:AG127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AI$8<$D34,(SUM($H34:AH34)+AI34*0.5+SUM($H127:AH127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AJ$8<$D34,(SUM($H34:AI34)+AJ34*0.5+SUM($H127:AI127))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G34=\"yes\",IF(AK$8<$D34,(SUM($H34:AJ34)+AK34*0.5+SUM($H127:AJ127))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2041",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(J$8<$D35,(SUM($H35:I35)+J35*0.5+SUM($H128:I128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(K$8<$D35,(SUM($H35:J35)+K35*0.5+SUM($H128:J128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(L$8<$D35,(SUM($H35:K35)+L35*0.5+SUM($H128:K128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(M$8<$D35,(SUM($H35:L35)+M35*0.5+SUM($H128:L128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(N$8<$D35,(SUM($H35:M35)+N35*0.5+SUM($H128:M128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(O$8<$D35,(SUM($H35:N35)+O35*0.5+SUM($H128:N128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(P$8<$D35,(SUM($H35:O35)+P35*0.5+SUM($H128:O128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(Q$8<$D35,(SUM($H35:P35)+Q35*0.5+SUM($H128:P128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(R$8<$D35,(SUM($H35:Q35)+R35*0.5+SUM($H128:Q128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(S$8<$D35,(SUM($H35:R35)+S35*0.5+SUM($H128:R128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(T$8<$D35,(SUM($H35:S35)+T35*0.5+SUM($H128:S128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(U$8<$D35,(SUM($H35:T35)+U35*0.5+SUM($H128:T128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(V$8<$D35,(SUM($H35:U35)+V35*0.5+SUM($H128:U128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(W$8<$D35,(SUM($H35:V35)+W35*0.5+SUM($H128:V128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(X$8<$D35,(SUM($H35:W35)+X35*0.5+SUM($H128:W128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(Y$8<$D35,(SUM($H35:X35)+Y35*0.5+SUM($H128:X128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(Z$8<$D35,(SUM($H35:Y35)+Z35*0.5+SUM($H128:Y128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AA$8<$D35,(SUM($H35:Z35)+AA35*0.5+SUM($H128:Z128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AB$8<$D35,(SUM($H35:AA35)+AB35*0.5+SUM($H128:AA128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AC$8<$D35,(SUM($H35:AB35)+AC35*0.5+SUM($H128:AB128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AD$8<$D35,(SUM($H35:AC35)+AD35*0.5+SUM($H128:AC128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AE$8<$D35,(SUM($H35:AD35)+AE35*0.5+SUM($H128:AD128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AF$8<$D35,(SUM($H35:AE35)+AF35*0.5+SUM($H128:AE128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AG$8<$D35,(SUM($H35:AF35)+AG35*0.5+SUM($H128:AF128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AH$8<$D35,(SUM($H35:AG35)+AH35*0.5+SUM($H128:AG128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AI$8<$D35,(SUM($H35:AH35)+AI35*0.5+SUM($H128:AH128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AJ$8<$D35,(SUM($H35:AI35)+AJ35*0.5+SUM($H128:AI128))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G35=\"yes\",IF(AK$8<$D35,(SUM($H35:AJ35)+AK35*0.5+SUM($H128:AJ128))*WACC,0),0),0)","v":0}]
["Capital Improvements, 2042",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(J$8<$D36,(SUM($H36:I36)+J36*0.5+SUM($H129:I129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(K$8<$D36,(SUM($H36:J36)+K36*0.5+SUM($H129:J129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(L$8<$D36,(SUM($H36:K36)+L36*0.5+SUM($H129:K129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(M$8<$D36,(SUM($H36:L36)+M36*0.5+SUM($H129:L129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(N$8<$D36,(SUM($H36:M36)+N36*0.5+SUM($H129:M129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(O$8<$D36,(SUM($H36:N36)+O36*0.5+SUM($H129:N129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(P$8<$D36,(SUM($H36:O36)+P36*0.5+SUM($H129:O129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(Q$8<$D36,(SUM($H36:P36)+Q36*0.5+SUM($H129:P129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(R$8<$D36,(SUM($H36:Q36)+R36*0.5+SUM($H129:Q129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(S$8<$D36,(SUM($H36:R36)+S36*0.5+SUM($H129:R129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(T$8<$D36,(SUM($H36:S36)+T36*0.5+SUM($H129:S129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(U$8<$D36,(SUM($H36:T36)+U36*0.5+SUM($H129:T129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(V$8<$D36,(SUM($H36:U36)+V36*0.5+SUM($H129:U129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(W$8<$D36,(SUM($H36:V36)+W36*0.5+SUM($H129:V129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(X$8<$D36,(SUM($H36:W36)+X36*0.5+SUM($H129:W129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(Y$8<$D36,(SUM($H36:X36)+Y36*0.5+SUM($H129:X129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(Z$8<$D36,(SUM($H36:Y36)+Z36*0.5+SUM($H129:Y129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AA$8<$D36,(SUM($H36:Z36)+AA36*0.5+SUM($H129:Z129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AB$8<$D36,(SUM($H36:AA36)+AB36*0.5+SUM($H129:AA129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AC$8<$D36,(SUM($H36:AB36)+AC36*0.5+SUM($H129:AB129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AD$8<$D36,(SUM($H36:AC36)+AD36*0.5+SUM($H129:AC129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AE$8<$D36,(SUM($H36:AD36)+AE36*0.5+SUM($H129:AD129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AF$8<$D36,(SUM($H36:AE36)+AF36*0.5+SUM($H129:AE129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AG$8<$D36,(SUM($H36:AF36)+AG36*0.5+SUM($H129:AF129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AH$8<$D36,(SUM($H36:AG36)+AH36*0.5+SUM($H129:AG129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AI$8<$D36,(SUM($H36:AH36)+AI36*0.5+SUM($H129:AH129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AJ$8<$D36,(SUM($H36:AI36)+AJ36*0.5+SUM($H129:AI129))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G36=\"yes\",IF(AK$8<$D36,(SUM($H36:AJ36)+AK36*0.5+SUM($H129:AJ129))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(J$8<$D37,(SUM($H37:I37)+J37*0.5+SUM($H130:I130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(K$8<$D37,(SUM($H37:J37)+K37*0.5+SUM($H130:J130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(L$8<$D37,(SUM($H37:K37)+L37*0.5+SUM($H130:K130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(M$8<$D37,(SUM($H37:L37)+M37*0.5+SUM($H130:L130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(N$8<$D37,(SUM($H37:M37)+N37*0.5+SUM($H130:M130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(O$8<$D37,(SUM($H37:N37)+O37*0.5+SUM($H130:N130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(P$8<$D37,(SUM($H37:O37)+P37*0.5+SUM($H130:O130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(Q$8<$D37,(SUM($H37:P37)+Q37*0.5+SUM($H130:P130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(R$8<$D37,(SUM($H37:Q37)+R37*0.5+SUM($H130:Q130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(S$8<$D37,(SUM($H37:R37)+S37*0.5+SUM($H130:R130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(T$8<$D37,(SUM($H37:S37)+T37*0.5+SUM($H130:S130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(U$8<$D37,(SUM($H37:T37)+U37*0.5+SUM($H130:T130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(V$8<$D37,(SUM($H37:U37)+V37*0.5+SUM($H130:U130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(W$8<$D37,(SUM($H37:V37)+W37*0.5+SUM($H130:V130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(X$8<$D37,(SUM($H37:W37)+X37*0.5+SUM($H130:W130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(Y$8<$D37,(SUM($H37:X37)+Y37*0.5+SUM($H130:X130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(Z$8<$D37,(SUM($H37:Y37)+Z37*0.5+SUM($H130:Y130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AA$8<$D37,(SUM($H37:Z37)+AA37*0.5+SUM($H130:Z130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AB$8<$D37,(SUM($H37:AA37)+AB37*0.5+SUM($H130:AA130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AC$8<$D37,(SUM($H37:AB37)+AC37*0.5+SUM($H130:AB130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AD$8<$D37,(SUM($H37:AC37)+AD37*0.5+SUM($H130:AC130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AE$8<$D37,(SUM($H37:AD37)+AE37*0.5+SUM($H130:AD130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AF$8<$D37,(SUM($H37:AE37)+AF37*0.5+SUM($H130:AE130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AG$8<$D37,(SUM($H37:AF37)+AG37*0.5+SUM($H130:AF130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AH$8<$D37,(SUM($H37:AG37)+AH37*0.5+SUM($H130:AG130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AI$8<$D37,(SUM($H37:AH37)+AI37*0.5+SUM($H130:AH130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AJ$8<$D37,(SUM($H37:AI37)+AJ37*0.5+SUM($H130:AI130))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G37=\"yes\",IF(AK$8<$D37,(SUM($H37:AJ37)+AK37*0.5+SUM($H130:AJ130))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(J$8<$D38,(SUM($H38:I38)+J38*0.5+SUM($H131:I131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(K$8<$D38,(SUM($H38:J38)+K38*0.5+SUM($H131:J131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(L$8<$D38,(SUM($H38:K38)+L38*0.5+SUM($H131:K131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(M$8<$D38,(SUM($H38:L38)+M38*0.5+SUM($H131:L131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(N$8<$D38,(SUM($H38:M38)+N38*0.5+SUM($H131:M131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(O$8<$D38,(SUM($H38:N38)+O38*0.5+SUM($H131:N131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(P$8<$D38,(SUM($H38:O38)+P38*0.5+SUM($H131:O131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(Q$8<$D38,(SUM($H38:P38)+Q38*0.5+SUM($H131:P131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(R$8<$D38,(SUM($H38:Q38)+R38*0.5+SUM($H131:Q131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(S$8<$D38,(SUM($H38:R38)+S38*0.5+SUM($H131:R131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(T$8<$D38,(SUM($H38:S38)+T38*0.5+SUM($H131:S131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(U$8<$D38,(SUM($H38:T38)+U38*0.5+SUM($H131:T131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(V$8<$D38,(SUM($H38:U38)+V38*0.5+SUM($H131:U131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(W$8<$D38,(SUM($H38:V38)+W38*0.5+SUM($H131:V131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(X$8<$D38,(SUM($H38:W38)+X38*0.5+SUM($H131:W131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(Y$8<$D38,(SUM($H38:X38)+Y38*0.5+SUM($H131:X131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(Z$8<$D38,(SUM($H38:Y38)+Z38*0.5+SUM($H131:Y131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AA$8<$D38,(SUM($H38:Z38)+AA38*0.5+SUM($H131:Z131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AB$8<$D38,(SUM($H38:AA38)+AB38*0.5+SUM($H131:AA131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AC$8<$D38,(SUM($H38:AB38)+AC38*0.5+SUM($H131:AB131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AD$8<$D38,(SUM($H38:AC38)+AD38*0.5+SUM($H131:AC131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AE$8<$D38,(SUM($H38:AD38)+AE38*0.5+SUM($H131:AD131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AF$8<$D38,(SUM($H38:AE38)+AF38*0.5+SUM($H131:AE131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AG$8<$D38,(SUM($H38:AF38)+AG38*0.5+SUM($H131:AF131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AH$8<$D38,(SUM($H38:AG38)+AH38*0.5+SUM($H131:AG131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AI$8<$D38,(SUM($H38:AH38)+AI38*0.5+SUM($H131:AH131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AJ$8<$D38,(SUM($H38:AI38)+AJ38*0.5+SUM($H131:AI131))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G38=\"yes\",IF(AK$8<$D38,(SUM($H38:AJ38)+AK38*0.5+SUM($H131:AJ131))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(J$8<$D39,(SUM($H39:I39)+J39*0.5+SUM($H132:I132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(K$8<$D39,(SUM($H39:J39)+K39*0.5+SUM($H132:J132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(L$8<$D39,(SUM($H39:K39)+L39*0.5+SUM($H132:K132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(M$8<$D39,(SUM($H39:L39)+M39*0.5+SUM($H132:L132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(N$8<$D39,(SUM($H39:M39)+N39*0.5+SUM($H132:M132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(O$8<$D39,(SUM($H39:N39)+O39*0.5+SUM($H132:N132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(P$8<$D39,(SUM($H39:O39)+P39*0.5+SUM($H132:O132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(Q$8<$D39,(SUM($H39:P39)+Q39*0.5+SUM($H132:P132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(R$8<$D39,(SUM($H39:Q39)+R39*0.5+SUM($H132:Q132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(S$8<$D39,(SUM($H39:R39)+S39*0.5+SUM($H132:R132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(T$8<$D39,(SUM($H39:S39)+T39*0.5+SUM($H132:S132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(U$8<$D39,(SUM($H39:T39)+U39*0.5+SUM($H132:T132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(V$8<$D39,(SUM($H39:U39)+V39*0.5+SUM($H132:U132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(W$8<$D39,(SUM($H39:V39)+W39*0.5+SUM($H132:V132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(X$8<$D39,(SUM($H39:W39)+X39*0.5+SUM($H132:W132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(Y$8<$D39,(SUM($H39:X39)+Y39*0.5+SUM($H132:X132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(Z$8<$D39,(SUM($H39:Y39)+Z39*0.5+SUM($H132:Y132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AA$8<$D39,(SUM($H39:Z39)+AA39*0.5+SUM($H132:Z132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AB$8<$D39,(SUM($H39:AA39)+AB39*0.5+SUM($H132:AA132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AC$8<$D39,(SUM($H39:AB39)+AC39*0.5+SUM($H132:AB132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AD$8<$D39,(SUM($H39:AC39)+AD39*0.5+SUM($H132:AC132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AE$8<$D39,(SUM($H39:AD39)+AE39*0.5+SUM($H132:AD132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AF$8<$D39,(SUM($H39:AE39)+AF39*0.5+SUM($H132:AE132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AG$8<$D39,(SUM($H39:AF39)+AG39*0.5+SUM($H132:AF132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AH$8<$D39,(SUM($H39:AG39)+AH39*0.5+SUM($H132:AG132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AI$8<$D39,(SUM($H39:AH39)+AI39*0.5+SUM($H132:AH132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AJ$8<$D39,(SUM($H39:AI39)+AJ39*0.5+SUM($H132:AI132))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G39=\"yes\",IF(AK$8<$D39,(SUM($H39:AJ39)+AK39*0.5+SUM($H132:AJ132))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(J$8<$D40,(SUM($H40:I40)+J40*0.5+SUM($H133:I133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(K$8<$D40,(SUM($H40:J40)+K40*0.5+SUM($H133:J133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(L$8<$D40,(SUM($H40:K40)+L40*0.5+SUM($H133:K133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(M$8<$D40,(SUM($H40:L40)+M40*0.5+SUM($H133:L133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(N$8<$D40,(SUM($H40:M40)+N40*0.5+SUM($H133:M133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(O$8<$D40,(SUM($H40:N40)+O40*0.5+SUM($H133:N133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(P$8<$D40,(SUM($H40:O40)+P40*0.5+SUM($H133:O133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(Q$8<$D40,(SUM($H40:P40)+Q40*0.5+SUM($H133:P133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(R$8<$D40,(SUM($H40:Q40)+R40*0.5+SUM($H133:Q133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(S$8<$D40,(SUM($H40:R40)+S40*0.5+SUM($H133:R133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(T$8<$D40,(SUM($H40:S40)+T40*0.5+SUM($H133:S133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(U$8<$D40,(SUM($H40:T40)+U40*0.5+SUM($H133:T133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(V$8<$D40,(SUM($H40:U40)+V40*0.5+SUM($H133:U133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(W$8<$D40,(SUM($H40:V40)+W40*0.5+SUM($H133:V133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(X$8<$D40,(SUM($H40:W40)+X40*0.5+SUM($H133:W133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(Y$8<$D40,(SUM($H40:X40)+Y40*0.5+SUM($H133:X133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(Z$8<$D40,(SUM($H40:Y40)+Z40*0.5+SUM($H133:Y133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AA$8<$D40,(SUM($H40:Z40)+AA40*0.5+SUM($H133:Z133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AB$8<$D40,(SUM($H40:AA40)+AB40*0.5+SUM($H133:AA133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AC$8<$D40,(SUM($H40:AB40)+AC40*0.5+SUM($H133:AB133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AD$8<$D40,(SUM($H40:AC40)+AD40*0.5+SUM($H133:AC133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AE$8<$D40,(SUM($H40:AD40)+AE40*0.5+SUM($H133:AD133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AF$8<$D40,(SUM($H40:AE40)+AF40*0.5+SUM($H133:AE133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AG$8<$D40,(SUM($H40:AF40)+AG40*0.5+SUM($H133:AF133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AH$8<$D40,(SUM($H40:AG40)+AH40*0.5+SUM($H133:AG133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AI$8<$D40,(SUM($H40:AH40)+AI40*0.5+SUM($H133:AH133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AJ$8<$D40,(SUM($H40:AI40)+AJ40*0.5+SUM($H133:AI133))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G40=\"yes\",IF(AK$8<$D40,(SUM($H40:AJ40)+AK40*0.5+SUM($H133:AJ133))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(J$8<$D41,(SUM($H41:I41)+J41*0.5+SUM($H134:I134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(K$8<$D41,(SUM($H41:J41)+K41*0.5+SUM($H134:J134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(L$8<$D41,(SUM($H41:K41)+L41*0.5+SUM($H134:K134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(M$8<$D41,(SUM($H41:L41)+M41*0.5+SUM($H134:L134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(N$8<$D41,(SUM($H41:M41)+N41*0.5+SUM($H134:M134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(O$8<$D41,(SUM($H41:N41)+O41*0.5+SUM($H134:N134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(P$8<$D41,(SUM($H41:O41)+P41*0.5+SUM($H134:O134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(Q$8<$D41,(SUM($H41:P41)+Q41*0.5+SUM($H134:P134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(R$8<$D41,(SUM($H41:Q41)+R41*0.5+SUM($H134:Q134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(S$8<$D41,(SUM($H41:R41)+S41*0.5+SUM($H134:R134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(T$8<$D41,(SUM($H41:S41)+T41*0.5+SUM($H134:S134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(U$8<$D41,(SUM($H41:T41)+U41*0.5+SUM($H134:T134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(V$8<$D41,(SUM($H41:U41)+V41*0.5+SUM($H134:U134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(W$8<$D41,(SUM($H41:V41)+W41*0.5+SUM($H134:V134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(X$8<$D41,(SUM($H41:W41)+X41*0.5+SUM($H134:W134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(Y$8<$D41,(SUM($H41:X41)+Y41*0.5+SUM($H134:X134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(Z$8<$D41,(SUM($H41:Y41)+Z41*0.5+SUM($H134:Y134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AA$8<$D41,(SUM($H41:Z41)+AA41*0.5+SUM($H134:Z134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AB$8<$D41,(SUM($H41:AA41)+AB41*0.5+SUM($H134:AA134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AC$8<$D41,(SUM($H41:AB41)+AC41*0.5+SUM($H134:AB134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AD$8<$D41,(SUM($H41:AC41)+AD41*0.5+SUM($H134:AC134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AE$8<$D41,(SUM($H41:AD41)+AE41*0.5+SUM($H134:AD134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AF$8<$D41,(SUM($H41:AE41)+AF41*0.5+SUM($H134:AE134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AG$8<$D41,(SUM($H41:AF41)+AG41*0.5+SUM($H134:AF134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AH$8<$D41,(SUM($H41:AG41)+AH41*0.5+SUM($H134:AG134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AI$8<$D41,(SUM($H41:AH41)+AI41*0.5+SUM($H134:AH134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AJ$8<$D41,(SUM($H41:AI41)+AJ41*0.5+SUM($H134:AI134))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G41=\"yes\",IF(AK$8<$D41,(SUM($H41:AJ41)+AK41*0.5+SUM($H134:AJ134))*WACC,0),0),0)","v":0}]
[{"$f":"A42","v":""},null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(J$8<$D42,(SUM($H42:I42)+J42*0.5+SUM($H135:I135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(K$8<$D42,(SUM($H42:J42)+K42*0.5+SUM($H135:J135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(L$8<$D42,(SUM($H42:K42)+L42*0.5+SUM($H135:K135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(M$8<$D42,(SUM($H42:L42)+M42*0.5+SUM($H135:L135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(N$8<$D42,(SUM($H42:M42)+N42*0.5+SUM($H135:M135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(O$8<$D42,(SUM($H42:N42)+O42*0.5+SUM($H135:N135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(P$8<$D42,(SUM($H42:O42)+P42*0.5+SUM($H135:O135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(Q$8<$D42,(SUM($H42:P42)+Q42*0.5+SUM($H135:P135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(R$8<$D42,(SUM($H42:Q42)+R42*0.5+SUM($H135:Q135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(S$8<$D42,(SUM($H42:R42)+S42*0.5+SUM($H135:R135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(T$8<$D42,(SUM($H42:S42)+T42*0.5+SUM($H135:S135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(U$8<$D42,(SUM($H42:T42)+U42*0.5+SUM($H135:T135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(V$8<$D42,(SUM($H42:U42)+V42*0.5+SUM($H135:U135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(W$8<$D42,(SUM($H42:V42)+W42*0.5+SUM($H135:V135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(X$8<$D42,(SUM($H42:W42)+X42*0.5+SUM($H135:W135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(Y$8<$D42,(SUM($H42:X42)+Y42*0.5+SUM($H135:X135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(Z$8<$D42,(SUM($H42:Y42)+Z42*0.5+SUM($H135:Y135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AA$8<$D42,(SUM($H42:Z42)+AA42*0.5+SUM($H135:Z135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AB$8<$D42,(SUM($H42:AA42)+AB42*0.5+SUM($H135:AA135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AC$8<$D42,(SUM($H42:AB42)+AC42*0.5+SUM($H135:AB135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AD$8<$D42,(SUM($H42:AC42)+AD42*0.5+SUM($H135:AC135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AE$8<$D42,(SUM($H42:AD42)+AE42*0.5+SUM($H135:AD135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AF$8<$D42,(SUM($H42:AE42)+AF42*0.5+SUM($H135:AE135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AG$8<$D42,(SUM($H42:AF42)+AG42*0.5+SUM($H135:AF135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AH$8<$D42,(SUM($H42:AG42)+AH42*0.5+SUM($H135:AG135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AI$8<$D42,(SUM($H42:AH42)+AI42*0.5+SUM($H135:AH135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AJ$8<$D42,(SUM($H42:AI42)+AJ42*0.5+SUM($H135:AI135))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G42=\"yes\",IF(AK$8<$D42,(SUM($H42:AJ42)+AK42*0.5+SUM($H135:AJ135))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(J$8<$D43,(SUM($H43:I43)+J43*0.5+SUM($H136:I136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(K$8<$D43,(SUM($H43:J43)+K43*0.5+SUM($H136:J136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(L$8<$D43,(SUM($H43:K43)+L43*0.5+SUM($H136:K136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(M$8<$D43,(SUM($H43:L43)+M43*0.5+SUM($H136:L136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(N$8<$D43,(SUM($H43:M43)+N43*0.5+SUM($H136:M136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(O$8<$D43,(SUM($H43:N43)+O43*0.5+SUM($H136:N136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(P$8<$D43,(SUM($H43:O43)+P43*0.5+SUM($H136:O136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(Q$8<$D43,(SUM($H43:P43)+Q43*0.5+SUM($H136:P136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(R$8<$D43,(SUM($H43:Q43)+R43*0.5+SUM($H136:Q136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(S$8<$D43,(SUM($H43:R43)+S43*0.5+SUM($H136:R136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(T$8<$D43,(SUM($H43:S43)+T43*0.5+SUM($H136:S136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(U$8<$D43,(SUM($H43:T43)+U43*0.5+SUM($H136:T136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(V$8<$D43,(SUM($H43:U43)+V43*0.5+SUM($H136:U136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(W$8<$D43,(SUM($H43:V43)+W43*0.5+SUM($H136:V136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(X$8<$D43,(SUM($H43:W43)+X43*0.5+SUM($H136:W136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(Y$8<$D43,(SUM($H43:X43)+Y43*0.5+SUM($H136:X136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(Z$8<$D43,(SUM($H43:Y43)+Z43*0.5+SUM($H136:Y136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AA$8<$D43,(SUM($H43:Z43)+AA43*0.5+SUM($H136:Z136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AB$8<$D43,(SUM($H43:AA43)+AB43*0.5+SUM($H136:AA136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AC$8<$D43,(SUM($H43:AB43)+AC43*0.5+SUM($H136:AB136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AD$8<$D43,(SUM($H43:AC43)+AD43*0.5+SUM($H136:AC136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AE$8<$D43,(SUM($H43:AD43)+AE43*0.5+SUM($H136:AD136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AF$8<$D43,(SUM($H43:AE43)+AF43*0.5+SUM($H136:AE136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AG$8<$D43,(SUM($H43:AF43)+AG43*0.5+SUM($H136:AF136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AH$8<$D43,(SUM($H43:AG43)+AH43*0.5+SUM($H136:AG136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AI$8<$D43,(SUM($H43:AH43)+AI43*0.5+SUM($H136:AH136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AJ$8<$D43,(SUM($H43:AI43)+AJ43*0.5+SUM($H136:AI136))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G43=\"yes\",IF(AK$8<$D43,(SUM($H43:AJ43)+AK43*0.5+SUM($H136:AJ136))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(J$8<$D44,(SUM($H44:I44)+J44*0.5+SUM($H137:I137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(K$8<$D44,(SUM($H44:J44)+K44*0.5+SUM($H137:J137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(L$8<$D44,(SUM($H44:K44)+L44*0.5+SUM($H137:K137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(M$8<$D44,(SUM($H44:L44)+M44*0.5+SUM($H137:L137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(N$8<$D44,(SUM($H44:M44)+N44*0.5+SUM($H137:M137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(O$8<$D44,(SUM($H44:N44)+O44*0.5+SUM($H137:N137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(P$8<$D44,(SUM($H44:O44)+P44*0.5+SUM($H137:O137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(Q$8<$D44,(SUM($H44:P44)+Q44*0.5+SUM($H137:P137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(R$8<$D44,(SUM($H44:Q44)+R44*0.5+SUM($H137:Q137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(S$8<$D44,(SUM($H44:R44)+S44*0.5+SUM($H137:R137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(T$8<$D44,(SUM($H44:S44)+T44*0.5+SUM($H137:S137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(U$8<$D44,(SUM($H44:T44)+U44*0.5+SUM($H137:T137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(V$8<$D44,(SUM($H44:U44)+V44*0.5+SUM($H137:U137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(W$8<$D44,(SUM($H44:V44)+W44*0.5+SUM($H137:V137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(X$8<$D44,(SUM($H44:W44)+X44*0.5+SUM($H137:W137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(Y$8<$D44,(SUM($H44:X44)+Y44*0.5+SUM($H137:X137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(Z$8<$D44,(SUM($H44:Y44)+Z44*0.5+SUM($H137:Y137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AA$8<$D44,(SUM($H44:Z44)+AA44*0.5+SUM($H137:Z137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AB$8<$D44,(SUM($H44:AA44)+AB44*0.5+SUM($H137:AA137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AC$8<$D44,(SUM($H44:AB44)+AC44*0.5+SUM($H137:AB137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AD$8<$D44,(SUM($H44:AC44)+AD44*0.5+SUM($H137:AC137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AE$8<$D44,(SUM($H44:AD44)+AE44*0.5+SUM($H137:AD137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AF$8<$D44,(SUM($H44:AE44)+AF44*0.5+SUM($H137:AE137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AG$8<$D44,(SUM($H44:AF44)+AG44*0.5+SUM($H137:AF137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AH$8<$D44,(SUM($H44:AG44)+AH44*0.5+SUM($H137:AG137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AI$8<$D44,(SUM($H44:AH44)+AI44*0.5+SUM($H137:AH137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AJ$8<$D44,(SUM($H44:AI44)+AJ44*0.5+SUM($H137:AI137))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G44=\"yes\",IF(AK$8<$D44,(SUM($H44:AJ44)+AK44*0.5+SUM($H137:AJ137))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF(H$8<$D45,H45*WACC*0.5,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF(I$8<$D45,((H45+I45*0.5)+H138)*WACC,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(J$8<$D45,(SUM($H45:I45)+J45*0.5+SUM($H138:I138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(K$8<$D45,(SUM($H45:J45)+K45*0.5+SUM($H138:J138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(L$8<$D45,(SUM($H45:K45)+L45*0.5+SUM($H138:K138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(M$8<$D45,(SUM($H45:L45)+M45*0.5+SUM($H138:L138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(N$8<$D45,(SUM($H45:M45)+N45*0.5+SUM($H138:M138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(O$8<$D45,(SUM($H45:N45)+O45*0.5+SUM($H138:N138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(P$8<$D45,(SUM($H45:O45)+P45*0.5+SUM($H138:O138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(Q$8<$D45,(SUM($H45:P45)+Q45*0.5+SUM($H138:P138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(R$8<$D45,(SUM($H45:Q45)+R45*0.5+SUM($H138:Q138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(S$8<$D45,(SUM($H45:R45)+S45*0.5+SUM($H138:R138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(T$8<$D45,(SUM($H45:S45)+T45*0.5+SUM($H138:S138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(U$8<$D45,(SUM($H45:T45)+U45*0.5+SUM($H138:T138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(V$8<$D45,(SUM($H45:U45)+V45*0.5+SUM($H138:U138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(W$8<$D45,(SUM($H45:V45)+W45*0.5+SUM($H138:V138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(X$8<$D45,(SUM($H45:W45)+X45*0.5+SUM($H138:W138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(Y$8<$D45,(SUM($H45:X45)+Y45*0.5+SUM($H138:X138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(Z$8<$D45,(SUM($H45:Y45)+Z45*0.5+SUM($H138:Y138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AA$8<$D45,(SUM($H45:Z45)+AA45*0.5+SUM($H138:Z138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AB$8<$D45,(SUM($H45:AA45)+AB45*0.5+SUM($H138:AA138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AC$8<$D45,(SUM($H45:AB45)+AC45*0.5+SUM($H138:AB138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AD$8<$D45,(SUM($H45:AC45)+AD45*0.5+SUM($H138:AC138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AE$8<$D45,(SUM($H45:AD45)+AE45*0.5+SUM($H138:AD138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AF$8<$D45,(SUM($H45:AE45)+AF45*0.5+SUM($H138:AE138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AG$8<$D45,(SUM($H45:AF45)+AG45*0.5+SUM($H138:AF138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AH$8<$D45,(SUM($H45:AG45)+AH45*0.5+SUM($H138:AG138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AI$8<$D45,(SUM($H45:AH45)+AI45*0.5+SUM($H138:AH138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AJ$8<$D45,(SUM($H45:AI45)+AJ45*0.5+SUM($H138:AI138))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G45=\"yes\",IF(AK$8<$D45,(SUM($H45:AJ45)+AK45*0.5+SUM($H138:AJ138))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(J$8<$D46,(SUM($H46:I46)+J46*0.5+SUM($H139:I139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(K$8<$D46,(SUM($H46:J46)+K46*0.5+SUM($H139:J139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(L$8<$D46,(SUM($H46:K46)+L46*0.5+SUM($H139:K139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(M$8<$D46,(SUM($H46:L46)+M46*0.5+SUM($H139:L139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(N$8<$D46,(SUM($H46:M46)+N46*0.5+SUM($H139:M139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(O$8<$D46,(SUM($H46:N46)+O46*0.5+SUM($H139:N139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(P$8<$D46,(SUM($H46:O46)+P46*0.5+SUM($H139:O139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(Q$8<$D46,(SUM($H46:P46)+Q46*0.5+SUM($H139:P139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(R$8<$D46,(SUM($H46:Q46)+R46*0.5+SUM($H139:Q139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(S$8<$D46,(SUM($H46:R46)+S46*0.5+SUM($H139:R139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(T$8<$D46,(SUM($H46:S46)+T46*0.5+SUM($H139:S139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(U$8<$D46,(SUM($H46:T46)+U46*0.5+SUM($H139:T139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(V$8<$D46,(SUM($H46:U46)+V46*0.5+SUM($H139:U139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(W$8<$D46,(SUM($H46:V46)+W46*0.5+SUM($H139:V139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(X$8<$D46,(SUM($H46:W46)+X46*0.5+SUM($H139:W139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(Y$8<$D46,(SUM($H46:X46)+Y46*0.5+SUM($H139:X139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(Z$8<$D46,(SUM($H46:Y46)+Z46*0.5+SUM($H139:Y139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AA$8<$D46,(SUM($H46:Z46)+AA46*0.5+SUM($H139:Z139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AB$8<$D46,(SUM($H46:AA46)+AB46*0.5+SUM($H139:AA139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AC$8<$D46,(SUM($H46:AB46)+AC46*0.5+SUM($H139:AB139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AD$8<$D46,(SUM($H46:AC46)+AD46*0.5+SUM($H139:AC139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AE$8<$D46,(SUM($H46:AD46)+AE46*0.5+SUM($H139:AD139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AF$8<$D46,(SUM($H46:AE46)+AF46*0.5+SUM($H139:AE139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AG$8<$D46,(SUM($H46:AF46)+AG46*0.5+SUM($H139:AF139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AH$8<$D46,(SUM($H46:AG46)+AH46*0.5+SUM($H139:AG139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AI$8<$D46,(SUM($H46:AH46)+AI46*0.5+SUM($H139:AH139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AJ$8<$D46,(SUM($H46:AI46)+AJ46*0.5+SUM($H139:AI139))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G46=\"yes\",IF(AK$8<$D46,(SUM($H46:AJ46)+AK46*0.5+SUM($H139:AJ139))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(J$8<$D47,(SUM($H47:I47)+J47*0.5+SUM($H140:I140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(K$8<$D47,(SUM($H47:J47)+K47*0.5+SUM($H140:J140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(L$8<$D47,(SUM($H47:K47)+L47*0.5+SUM($H140:K140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(M$8<$D47,(SUM($H47:L47)+M47*0.5+SUM($H140:L140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(N$8<$D47,(SUM($H47:M47)+N47*0.5+SUM($H140:M140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(O$8<$D47,(SUM($H47:N47)+O47*0.5+SUM($H140:N140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(P$8<$D47,(SUM($H47:O47)+P47*0.5+SUM($H140:O140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(Q$8<$D47,(SUM($H47:P47)+Q47*0.5+SUM($H140:P140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(R$8<$D47,(SUM($H47:Q47)+R47*0.5+SUM($H140:Q140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(S$8<$D47,(SUM($H47:R47)+S47*0.5+SUM($H140:R140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(T$8<$D47,(SUM($H47:S47)+T47*0.5+SUM($H140:S140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(U$8<$D47,(SUM($H47:T47)+U47*0.5+SUM($H140:T140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(V$8<$D47,(SUM($H47:U47)+V47*0.5+SUM($H140:U140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(W$8<$D47,(SUM($H47:V47)+W47*0.5+SUM($H140:V140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(X$8<$D47,(SUM($H47:W47)+X47*0.5+SUM($H140:W140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(Y$8<$D47,(SUM($H47:X47)+Y47*0.5+SUM($H140:X140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(Z$8<$D47,(SUM($H47:Y47)+Z47*0.5+SUM($H140:Y140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AA$8<$D47,(SUM($H47:Z47)+AA47*0.5+SUM($H140:Z140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AB$8<$D47,(SUM($H47:AA47)+AB47*0.5+SUM($H140:AA140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AC$8<$D47,(SUM($H47:AB47)+AC47*0.5+SUM($H140:AB140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AD$8<$D47,(SUM($H47:AC47)+AD47*0.5+SUM($H140:AC140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AE$8<$D47,(SUM($H47:AD47)+AE47*0.5+SUM($H140:AD140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AF$8<$D47,(SUM($H47:AE47)+AF47*0.5+SUM($H140:AE140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AG$8<$D47,(SUM($H47:AF47)+AG47*0.5+SUM($H140:AF140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AH$8<$D47,(SUM($H47:AG47)+AH47*0.5+SUM($H140:AG140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AI$8<$D47,(SUM($H47:AH47)+AI47*0.5+SUM($H140:AH140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AJ$8<$D47,(SUM($H47:AI47)+AJ47*0.5+SUM($H140:AI140))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G47=\"yes\",IF(AK$8<$D47,(SUM($H47:AJ47)+AK47*0.5+SUM($H140:AJ140))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(J$8<$D48,(SUM($H48:I48)+J48*0.5+SUM($H141:I141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(K$8<$D48,(SUM($H48:J48)+K48*0.5+SUM($H141:J141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(L$8<$D48,(SUM($H48:K48)+L48*0.5+SUM($H141:K141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(M$8<$D48,(SUM($H48:L48)+M48*0.5+SUM($H141:L141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(N$8<$D48,(SUM($H48:M48)+N48*0.5+SUM($H141:M141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(O$8<$D48,(SUM($H48:N48)+O48*0.5+SUM($H141:N141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(P$8<$D48,(SUM($H48:O48)+P48*0.5+SUM($H141:O141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(Q$8<$D48,(SUM($H48:P48)+Q48*0.5+SUM($H141:P141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(R$8<$D48,(SUM($H48:Q48)+R48*0.5+SUM($H141:Q141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(S$8<$D48,(SUM($H48:R48)+S48*0.5+SUM($H141:R141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(T$8<$D48,(SUM($H48:S48)+T48*0.5+SUM($H141:S141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(U$8<$D48,(SUM($H48:T48)+U48*0.5+SUM($H141:T141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(V$8<$D48,(SUM($H48:U48)+V48*0.5+SUM($H141:U141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(W$8<$D48,(SUM($H48:V48)+W48*0.5+SUM($H141:V141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(X$8<$D48,(SUM($H48:W48)+X48*0.5+SUM($H141:W141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(Y$8<$D48,(SUM($H48:X48)+Y48*0.5+SUM($H141:X141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(Z$8<$D48,(SUM($H48:Y48)+Z48*0.5+SUM($H141:Y141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AA$8<$D48,(SUM($H48:Z48)+AA48*0.5+SUM($H141:Z141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AB$8<$D48,(SUM($H48:AA48)+AB48*0.5+SUM($H141:AA141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AC$8<$D48,(SUM($H48:AB48)+AC48*0.5+SUM($H141:AB141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AD$8<$D48,(SUM($H48:AC48)+AD48*0.5+SUM($H141:AC141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AE$8<$D48,(SUM($H48:AD48)+AE48*0.5+SUM($H141:AD141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AF$8<$D48,(SUM($H48:AE48)+AF48*0.5+SUM($H141:AE141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AG$8<$D48,(SUM($H48:AF48)+AG48*0.5+SUM($H141:AF141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AH$8<$D48,(SUM($H48:AG48)+AH48*0.5+SUM($H141:AG141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AI$8<$D48,(SUM($H48:AH48)+AI48*0.5+SUM($H141:AH141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AJ$8<$D48,(SUM($H48:AI48)+AJ48*0.5+SUM($H141:AI141))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G48=\"yes\",IF(AK$8<$D48,(SUM($H48:AJ48)+AK48*0.5+SUM($H141:AJ141))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(J$8<$D49,(SUM($H49:I49)+J49*0.5+SUM($H142:I142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(K$8<$D49,(SUM($H49:J49)+K49*0.5+SUM($H142:J142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(L$8<$D49,(SUM($H49:K49)+L49*0.5+SUM($H142:K142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(M$8<$D49,(SUM($H49:L49)+M49*0.5+SUM($H142:L142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(N$8<$D49,(SUM($H49:M49)+N49*0.5+SUM($H142:M142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(O$8<$D49,(SUM($H49:N49)+O49*0.5+SUM($H142:N142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(P$8<$D49,(SUM($H49:O49)+P49*0.5+SUM($H142:O142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(Q$8<$D49,(SUM($H49:P49)+Q49*0.5+SUM($H142:P142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(R$8<$D49,(SUM($H49:Q49)+R49*0.5+SUM($H142:Q142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(S$8<$D49,(SUM($H49:R49)+S49*0.5+SUM($H142:R142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(T$8<$D49,(SUM($H49:S49)+T49*0.5+SUM($H142:S142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(U$8<$D49,(SUM($H49:T49)+U49*0.5+SUM($H142:T142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(V$8<$D49,(SUM($H49:U49)+V49*0.5+SUM($H142:U142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(W$8<$D49,(SUM($H49:V49)+W49*0.5+SUM($H142:V142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(X$8<$D49,(SUM($H49:W49)+X49*0.5+SUM($H142:W142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(Y$8<$D49,(SUM($H49:X49)+Y49*0.5+SUM($H142:X142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(Z$8<$D49,(SUM($H49:Y49)+Z49*0.5+SUM($H142:Y142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AA$8<$D49,(SUM($H49:Z49)+AA49*0.5+SUM($H142:Z142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AB$8<$D49,(SUM($H49:AA49)+AB49*0.5+SUM($H142:AA142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AC$8<$D49,(SUM($H49:AB49)+AC49*0.5+SUM($H142:AB142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AD$8<$D49,(SUM($H49:AC49)+AD49*0.5+SUM($H142:AC142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AE$8<$D49,(SUM($H49:AD49)+AE49*0.5+SUM($H142:AD142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AF$8<$D49,(SUM($H49:AE49)+AF49*0.5+SUM($H142:AE142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AG$8<$D49,(SUM($H49:AF49)+AG49*0.5+SUM($H142:AF142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AH$8<$D49,(SUM($H49:AG49)+AH49*0.5+SUM($H142:AG142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AI$8<$D49,(SUM($H49:AH49)+AI49*0.5+SUM($H142:AH142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AJ$8<$D49,(SUM($H49:AI49)+AJ49*0.5+SUM($H142:AI142))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G49=\"yes\",IF(AK$8<$D49,(SUM($H49:AJ49)+AK49*0.5+SUM($H142:AJ142))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(J$8<$D50,(SUM($H50:I50)+J50*0.5+SUM($H143:I143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(K$8<$D50,(SUM($H50:J50)+K50*0.5+SUM($H143:J143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(L$8<$D50,(SUM($H50:K50)+L50*0.5+SUM($H143:K143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(M$8<$D50,(SUM($H50:L50)+M50*0.5+SUM($H143:L143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(N$8<$D50,(SUM($H50:M50)+N50*0.5+SUM($H143:M143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(O$8<$D50,(SUM($H50:N50)+O50*0.5+SUM($H143:N143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(P$8<$D50,(SUM($H50:O50)+P50*0.5+SUM($H143:O143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(Q$8<$D50,(SUM($H50:P50)+Q50*0.5+SUM($H143:P143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(R$8<$D50,(SUM($H50:Q50)+R50*0.5+SUM($H143:Q143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(S$8<$D50,(SUM($H50:R50)+S50*0.5+SUM($H143:R143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(T$8<$D50,(SUM($H50:S50)+T50*0.5+SUM($H143:S143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(U$8<$D50,(SUM($H50:T50)+U50*0.5+SUM($H143:T143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(V$8<$D50,(SUM($H50:U50)+V50*0.5+SUM($H143:U143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(W$8<$D50,(SUM($H50:V50)+W50*0.5+SUM($H143:V143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(X$8<$D50,(SUM($H50:W50)+X50*0.5+SUM($H143:W143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(Y$8<$D50,(SUM($H50:X50)+Y50*0.5+SUM($H143:X143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(Z$8<$D50,(SUM($H50:Y50)+Z50*0.5+SUM($H143:Y143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AA$8<$D50,(SUM($H50:Z50)+AA50*0.5+SUM($H143:Z143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AB$8<$D50,(SUM($H50:AA50)+AB50*0.5+SUM($H143:AA143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AC$8<$D50,(SUM($H50:AB50)+AC50*0.5+SUM($H143:AB143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AD$8<$D50,(SUM($H50:AC50)+AD50*0.5+SUM($H143:AC143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AE$8<$D50,(SUM($H50:AD50)+AE50*0.5+SUM($H143:AD143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AF$8<$D50,(SUM($H50:AE50)+AF50*0.5+SUM($H143:AE143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AG$8<$D50,(SUM($H50:AF50)+AG50*0.5+SUM($H143:AF143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AH$8<$D50,(SUM($H50:AG50)+AH50*0.5+SUM($H143:AG143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AI$8<$D50,(SUM($H50:AH50)+AI50*0.5+SUM($H143:AH143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AJ$8<$D50,(SUM($H50:AI50)+AJ50*0.5+SUM($H143:AI143))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G50=\"yes\",IF(AK$8<$D50,(SUM($H50:AJ50)+AK50*0.5+SUM($H143:AJ143))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(J$8<$D51,(SUM($H51:I51)+J51*0.5+SUM($H144:I144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(K$8<$D51,(SUM($H51:J51)+K51*0.5+SUM($H144:J144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(L$8<$D51,(SUM($H51:K51)+L51*0.5+SUM($H144:K144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(M$8<$D51,(SUM($H51:L51)+M51*0.5+SUM($H144:L144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(N$8<$D51,(SUM($H51:M51)+N51*0.5+SUM($H144:M144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(O$8<$D51,(SUM($H51:N51)+O51*0.5+SUM($H144:N144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(P$8<$D51,(SUM($H51:O51)+P51*0.5+SUM($H144:O144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(Q$8<$D51,(SUM($H51:P51)+Q51*0.5+SUM($H144:P144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(R$8<$D51,(SUM($H51:Q51)+R51*0.5+SUM($H144:Q144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(S$8<$D51,(SUM($H51:R51)+S51*0.5+SUM($H144:R144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(T$8<$D51,(SUM($H51:S51)+T51*0.5+SUM($H144:S144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(U$8<$D51,(SUM($H51:T51)+U51*0.5+SUM($H144:T144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(V$8<$D51,(SUM($H51:U51)+V51*0.5+SUM($H144:U144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(W$8<$D51,(SUM($H51:V51)+W51*0.5+SUM($H144:V144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(X$8<$D51,(SUM($H51:W51)+X51*0.5+SUM($H144:W144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(Y$8<$D51,(SUM($H51:X51)+Y51*0.5+SUM($H144:X144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(Z$8<$D51,(SUM($H51:Y51)+Z51*0.5+SUM($H144:Y144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AA$8<$D51,(SUM($H51:Z51)+AA51*0.5+SUM($H144:Z144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AB$8<$D51,(SUM($H51:AA51)+AB51*0.5+SUM($H144:AA144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AC$8<$D51,(SUM($H51:AB51)+AC51*0.5+SUM($H144:AB144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AD$8<$D51,(SUM($H51:AC51)+AD51*0.5+SUM($H144:AC144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AE$8<$D51,(SUM($H51:AD51)+AE51*0.5+SUM($H144:AD144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AF$8<$D51,(SUM($H51:AE51)+AF51*0.5+SUM($H144:AE144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AG$8<$D51,(SUM($H51:AF51)+AG51*0.5+SUM($H144:AF144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AH$8<$D51,(SUM($H51:AG51)+AH51*0.5+SUM($H144:AG144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AI$8<$D51,(SUM($H51:AH51)+AI51*0.5+SUM($H144:AH144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AJ$8<$D51,(SUM($H51:AI51)+AJ51*0.5+SUM($H144:AI144))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G51=\"yes\",IF(AK$8<$D51,(SUM($H51:AJ51)+AK51*0.5+SUM($H144:AJ144))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(J$8<$D52,(SUM($H52:I52)+J52*0.5+SUM($H145:I145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(K$8<$D52,(SUM($H52:J52)+K52*0.5+SUM($H145:J145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(L$8<$D52,(SUM($H52:K52)+L52*0.5+SUM($H145:K145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(M$8<$D52,(SUM($H52:L52)+M52*0.5+SUM($H145:L145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(N$8<$D52,(SUM($H52:M52)+N52*0.5+SUM($H145:M145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(O$8<$D52,(SUM($H52:N52)+O52*0.5+SUM($H145:N145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(P$8<$D52,(SUM($H52:O52)+P52*0.5+SUM($H145:O145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(Q$8<$D52,(SUM($H52:P52)+Q52*0.5+SUM($H145:P145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(R$8<$D52,(SUM($H52:Q52)+R52*0.5+SUM($H145:Q145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(S$8<$D52,(SUM($H52:R52)+S52*0.5+SUM($H145:R145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(T$8<$D52,(SUM($H52:S52)+T52*0.5+SUM($H145:S145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(U$8<$D52,(SUM($H52:T52)+U52*0.5+SUM($H145:T145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(V$8<$D52,(SUM($H52:U52)+V52*0.5+SUM($H145:U145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(W$8<$D52,(SUM($H52:V52)+W52*0.5+SUM($H145:V145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(X$8<$D52,(SUM($H52:W52)+X52*0.5+SUM($H145:W145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(Y$8<$D52,(SUM($H52:X52)+Y52*0.5+SUM($H145:X145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(Z$8<$D52,(SUM($H52:Y52)+Z52*0.5+SUM($H145:Y145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AA$8<$D52,(SUM($H52:Z52)+AA52*0.5+SUM($H145:Z145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AB$8<$D52,(SUM($H52:AA52)+AB52*0.5+SUM($H145:AA145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AC$8<$D52,(SUM($H52:AB52)+AC52*0.5+SUM($H145:AB145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AD$8<$D52,(SUM($H52:AC52)+AD52*0.5+SUM($H145:AC145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AE$8<$D52,(SUM($H52:AD52)+AE52*0.5+SUM($H145:AD145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AF$8<$D52,(SUM($H52:AE52)+AF52*0.5+SUM($H145:AE145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AG$8<$D52,(SUM($H52:AF52)+AG52*0.5+SUM($H145:AF145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AH$8<$D52,(SUM($H52:AG52)+AH52*0.5+SUM($H145:AG145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AI$8<$D52,(SUM($H52:AH52)+AI52*0.5+SUM($H145:AH145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AJ$8<$D52,(SUM($H52:AI52)+AJ52*0.5+SUM($H145:AI145))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G52=\"yes\",IF(AK$8<$D52,(SUM($H52:AJ52)+AK52*0.5+SUM($H145:AJ145))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(J$8<$D53,(SUM($H53:I53)+J53*0.5+SUM($H146:I146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(K$8<$D53,(SUM($H53:J53)+K53*0.5+SUM($H146:J146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(L$8<$D53,(SUM($H53:K53)+L53*0.5+SUM($H146:K146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(M$8<$D53,(SUM($H53:L53)+M53*0.5+SUM($H146:L146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(N$8<$D53,(SUM($H53:M53)+N53*0.5+SUM($H146:M146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(O$8<$D53,(SUM($H53:N53)+O53*0.5+SUM($H146:N146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(P$8<$D53,(SUM($H53:O53)+P53*0.5+SUM($H146:O146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(Q$8<$D53,(SUM($H53:P53)+Q53*0.5+SUM($H146:P146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(R$8<$D53,(SUM($H53:Q53)+R53*0.5+SUM($H146:Q146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(S$8<$D53,(SUM($H53:R53)+S53*0.5+SUM($H146:R146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(T$8<$D53,(SUM($H53:S53)+T53*0.5+SUM($H146:S146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(U$8<$D53,(SUM($H53:T53)+U53*0.5+SUM($H146:T146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(V$8<$D53,(SUM($H53:U53)+V53*0.5+SUM($H146:U146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(W$8<$D53,(SUM($H53:V53)+W53*0.5+SUM($H146:V146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(X$8<$D53,(SUM($H53:W53)+X53*0.5+SUM($H146:W146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(Y$8<$D53,(SUM($H53:X53)+Y53*0.5+SUM($H146:X146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(Z$8<$D53,(SUM($H53:Y53)+Z53*0.5+SUM($H146:Y146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AA$8<$D53,(SUM($H53:Z53)+AA53*0.5+SUM($H146:Z146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AB$8<$D53,(SUM($H53:AA53)+AB53*0.5+SUM($H146:AA146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AC$8<$D53,(SUM($H53:AB53)+AC53*0.5+SUM($H146:AB146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AD$8<$D53,(SUM($H53:AC53)+AD53*0.5+SUM($H146:AC146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AE$8<$D53,(SUM($H53:AD53)+AE53*0.5+SUM($H146:AD146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AF$8<$D53,(SUM($H53:AE53)+AF53*0.5+SUM($H146:AE146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AG$8<$D53,(SUM($H53:AF53)+AG53*0.5+SUM($H146:AF146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AH$8<$D53,(SUM($H53:AG53)+AH53*0.5+SUM($H146:AG146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AI$8<$D53,(SUM($H53:AH53)+AI53*0.5+SUM($H146:AH146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AJ$8<$D53,(SUM($H53:AI53)+AJ53*0.5+SUM($H146:AI146))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G53=\"yes\",IF(AK$8<$D53,(SUM($H53:AJ53)+AK53*0.5+SUM($H146:AJ146))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(J$8<$D54,(SUM($H54:I54)+J54*0.5+SUM($H147:I147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(K$8<$D54,(SUM($H54:J54)+K54*0.5+SUM($H147:J147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(L$8<$D54,(SUM($H54:K54)+L54*0.5+SUM($H147:K147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(M$8<$D54,(SUM($H54:L54)+M54*0.5+SUM($H147:L147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(N$8<$D54,(SUM($H54:M54)+N54*0.5+SUM($H147:M147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(O$8<$D54,(SUM($H54:N54)+O54*0.5+SUM($H147:N147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(P$8<$D54,(SUM($H54:O54)+P54*0.5+SUM($H147:O147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(Q$8<$D54,(SUM($H54:P54)+Q54*0.5+SUM($H147:P147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(R$8<$D54,(SUM($H54:Q54)+R54*0.5+SUM($H147:Q147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(S$8<$D54,(SUM($H54:R54)+S54*0.5+SUM($H147:R147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(T$8<$D54,(SUM($H54:S54)+T54*0.5+SUM($H147:S147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(U$8<$D54,(SUM($H54:T54)+U54*0.5+SUM($H147:T147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(V$8<$D54,(SUM($H54:U54)+V54*0.5+SUM($H147:U147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(W$8<$D54,(SUM($H54:V54)+W54*0.5+SUM($H147:V147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(X$8<$D54,(SUM($H54:W54)+X54*0.5+SUM($H147:W147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(Y$8<$D54,(SUM($H54:X54)+Y54*0.5+SUM($H147:X147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(Z$8<$D54,(SUM($H54:Y54)+Z54*0.5+SUM($H147:Y147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AA$8<$D54,(SUM($H54:Z54)+AA54*0.5+SUM($H147:Z147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AB$8<$D54,(SUM($H54:AA54)+AB54*0.5+SUM($H147:AA147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AC$8<$D54,(SUM($H54:AB54)+AC54*0.5+SUM($H147:AB147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AD$8<$D54,(SUM($H54:AC54)+AD54*0.5+SUM($H147:AC147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AE$8<$D54,(SUM($H54:AD54)+AE54*0.5+SUM($H147:AD147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AF$8<$D54,(SUM($H54:AE54)+AF54*0.5+SUM($H147:AE147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AG$8<$D54,(SUM($H54:AF54)+AG54*0.5+SUM($H147:AF147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AH$8<$D54,(SUM($H54:AG54)+AH54*0.5+SUM($H147:AG147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AI$8<$D54,(SUM($H54:AH54)+AI54*0.5+SUM($H147:AH147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AJ$8<$D54,(SUM($H54:AI54)+AJ54*0.5+SUM($H147:AI147))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G54=\"yes\",IF(AK$8<$D54,(SUM($H54:AJ54)+AK54*0.5+SUM($H147:AJ147))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(J$8<$D55,(SUM($H55:I55)+J55*0.5+SUM($H148:I148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(K$8<$D55,(SUM($H55:J55)+K55*0.5+SUM($H148:J148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(L$8<$D55,(SUM($H55:K55)+L55*0.5+SUM($H148:K148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(M$8<$D55,(SUM($H55:L55)+M55*0.5+SUM($H148:L148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(N$8<$D55,(SUM($H55:M55)+N55*0.5+SUM($H148:M148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(O$8<$D55,(SUM($H55:N55)+O55*0.5+SUM($H148:N148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(P$8<$D55,(SUM($H55:O55)+P55*0.5+SUM($H148:O148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(Q$8<$D55,(SUM($H55:P55)+Q55*0.5+SUM($H148:P148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(R$8<$D55,(SUM($H55:Q55)+R55*0.5+SUM($H148:Q148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(S$8<$D55,(SUM($H55:R55)+S55*0.5+SUM($H148:R148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(T$8<$D55,(SUM($H55:S55)+T55*0.5+SUM($H148:S148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(U$8<$D55,(SUM($H55:T55)+U55*0.5+SUM($H148:T148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(V$8<$D55,(SUM($H55:U55)+V55*0.5+SUM($H148:U148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(W$8<$D55,(SUM($H55:V55)+W55*0.5+SUM($H148:V148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(X$8<$D55,(SUM($H55:W55)+X55*0.5+SUM($H148:W148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(Y$8<$D55,(SUM($H55:X55)+Y55*0.5+SUM($H148:X148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(Z$8<$D55,(SUM($H55:Y55)+Z55*0.5+SUM($H148:Y148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AA$8<$D55,(SUM($H55:Z55)+AA55*0.5+SUM($H148:Z148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AB$8<$D55,(SUM($H55:AA55)+AB55*0.5+SUM($H148:AA148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AC$8<$D55,(SUM($H55:AB55)+AC55*0.5+SUM($H148:AB148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AD$8<$D55,(SUM($H55:AC55)+AD55*0.5+SUM($H148:AC148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AE$8<$D55,(SUM($H55:AD55)+AE55*0.5+SUM($H148:AD148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AF$8<$D55,(SUM($H55:AE55)+AF55*0.5+SUM($H148:AE148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AG$8<$D55,(SUM($H55:AF55)+AG55*0.5+SUM($H148:AF148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AH$8<$D55,(SUM($H55:AG55)+AH55*0.5+SUM($H148:AG148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AI$8<$D55,(SUM($H55:AH55)+AI55*0.5+SUM($H148:AH148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AJ$8<$D55,(SUM($H55:AI55)+AJ55*0.5+SUM($H148:AI148))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G55=\"yes\",IF(AK$8<$D55,(SUM($H55:AJ55)+AK55*0.5+SUM($H148:AJ148))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(J$8<$D56,(SUM($H56:I56)+J56*0.5+SUM($H149:I149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(K$8<$D56,(SUM($H56:J56)+K56*0.5+SUM($H149:J149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(L$8<$D56,(SUM($H56:K56)+L56*0.5+SUM($H149:K149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(M$8<$D56,(SUM($H56:L56)+M56*0.5+SUM($H149:L149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(N$8<$D56,(SUM($H56:M56)+N56*0.5+SUM($H149:M149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(O$8<$D56,(SUM($H56:N56)+O56*0.5+SUM($H149:N149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(P$8<$D56,(SUM($H56:O56)+P56*0.5+SUM($H149:O149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(Q$8<$D56,(SUM($H56:P56)+Q56*0.5+SUM($H149:P149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(R$8<$D56,(SUM($H56:Q56)+R56*0.5+SUM($H149:Q149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(S$8<$D56,(SUM($H56:R56)+S56*0.5+SUM($H149:R149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(T$8<$D56,(SUM($H56:S56)+T56*0.5+SUM($H149:S149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(U$8<$D56,(SUM($H56:T56)+U56*0.5+SUM($H149:T149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(V$8<$D56,(SUM($H56:U56)+V56*0.5+SUM($H149:U149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(W$8<$D56,(SUM($H56:V56)+W56*0.5+SUM($H149:V149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(X$8<$D56,(SUM($H56:W56)+X56*0.5+SUM($H149:W149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(Y$8<$D56,(SUM($H56:X56)+Y56*0.5+SUM($H149:X149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(Z$8<$D56,(SUM($H56:Y56)+Z56*0.5+SUM($H149:Y149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AA$8<$D56,(SUM($H56:Z56)+AA56*0.5+SUM($H149:Z149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AB$8<$D56,(SUM($H56:AA56)+AB56*0.5+SUM($H149:AA149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AC$8<$D56,(SUM($H56:AB56)+AC56*0.5+SUM($H149:AB149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AD$8<$D56,(SUM($H56:AC56)+AD56*0.5+SUM($H149:AC149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AE$8<$D56,(SUM($H56:AD56)+AE56*0.5+SUM($H149:AD149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AF$8<$D56,(SUM($H56:AE56)+AF56*0.5+SUM($H149:AE149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AG$8<$D56,(SUM($H56:AF56)+AG56*0.5+SUM($H149:AF149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AH$8<$D56,(SUM($H56:AG56)+AH56*0.5+SUM($H149:AG149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AI$8<$D56,(SUM($H56:AH56)+AI56*0.5+SUM($H149:AH149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AJ$8<$D56,(SUM($H56:AI56)+AJ56*0.5+SUM($H149:AI149))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G56=\"yes\",IF(AK$8<$D56,(SUM($H56:AJ56)+AK56*0.5+SUM($H149:AJ149))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(J$8<$D57,(SUM($H57:I57)+J57*0.5+SUM($H150:I150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(K$8<$D57,(SUM($H57:J57)+K57*0.5+SUM($H150:J150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(L$8<$D57,(SUM($H57:K57)+L57*0.5+SUM($H150:K150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(M$8<$D57,(SUM($H57:L57)+M57*0.5+SUM($H150:L150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(N$8<$D57,(SUM($H57:M57)+N57*0.5+SUM($H150:M150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(O$8<$D57,(SUM($H57:N57)+O57*0.5+SUM($H150:N150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(P$8<$D57,(SUM($H57:O57)+P57*0.5+SUM($H150:O150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(Q$8<$D57,(SUM($H57:P57)+Q57*0.5+SUM($H150:P150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(R$8<$D57,(SUM($H57:Q57)+R57*0.5+SUM($H150:Q150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(S$8<$D57,(SUM($H57:R57)+S57*0.5+SUM($H150:R150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(T$8<$D57,(SUM($H57:S57)+T57*0.5+SUM($H150:S150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(U$8<$D57,(SUM($H57:T57)+U57*0.5+SUM($H150:T150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(V$8<$D57,(SUM($H57:U57)+V57*0.5+SUM($H150:U150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(W$8<$D57,(SUM($H57:V57)+W57*0.5+SUM($H150:V150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(X$8<$D57,(SUM($H57:W57)+X57*0.5+SUM($H150:W150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(Y$8<$D57,(SUM($H57:X57)+Y57*0.5+SUM($H150:X150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(Z$8<$D57,(SUM($H57:Y57)+Z57*0.5+SUM($H150:Y150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AA$8<$D57,(SUM($H57:Z57)+AA57*0.5+SUM($H150:Z150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AB$8<$D57,(SUM($H57:AA57)+AB57*0.5+SUM($H150:AA150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AC$8<$D57,(SUM($H57:AB57)+AC57*0.5+SUM($H150:AB150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AD$8<$D57,(SUM($H57:AC57)+AD57*0.5+SUM($H150:AC150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AE$8<$D57,(SUM($H57:AD57)+AE57*0.5+SUM($H150:AD150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AF$8<$D57,(SUM($H57:AE57)+AF57*0.5+SUM($H150:AE150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AG$8<$D57,(SUM($H57:AF57)+AG57*0.5+SUM($H150:AF150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AH$8<$D57,(SUM($H57:AG57)+AH57*0.5+SUM($H150:AG150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AI$8<$D57,(SUM($H57:AH57)+AI57*0.5+SUM($H150:AH150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AJ$8<$D57,(SUM($H57:AI57)+AJ57*0.5+SUM($H150:AI150))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G57=\"yes\",IF(AK$8<$D57,(SUM($H57:AJ57)+AK57*0.5+SUM($H150:AJ150))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(J$8<$D58,(SUM($H58:I58)+J58*0.5+SUM($H151:I151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(K$8<$D58,(SUM($H58:J58)+K58*0.5+SUM($H151:J151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(L$8<$D58,(SUM($H58:K58)+L58*0.5+SUM($H151:K151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(M$8<$D58,(SUM($H58:L58)+M58*0.5+SUM($H151:L151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(N$8<$D58,(SUM($H58:M58)+N58*0.5+SUM($H151:M151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(O$8<$D58,(SUM($H58:N58)+O58*0.5+SUM($H151:N151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(P$8<$D58,(SUM($H58:O58)+P58*0.5+SUM($H151:O151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(Q$8<$D58,(SUM($H58:P58)+Q58*0.5+SUM($H151:P151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(R$8<$D58,(SUM($H58:Q58)+R58*0.5+SUM($H151:Q151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(S$8<$D58,(SUM($H58:R58)+S58*0.5+SUM($H151:R151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(T$8<$D58,(SUM($H58:S58)+T58*0.5+SUM($H151:S151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(U$8<$D58,(SUM($H58:T58)+U58*0.5+SUM($H151:T151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(V$8<$D58,(SUM($H58:U58)+V58*0.5+SUM($H151:U151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(W$8<$D58,(SUM($H58:V58)+W58*0.5+SUM($H151:V151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(X$8<$D58,(SUM($H58:W58)+X58*0.5+SUM($H151:W151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(Y$8<$D58,(SUM($H58:X58)+Y58*0.5+SUM($H151:X151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(Z$8<$D58,(SUM($H58:Y58)+Z58*0.5+SUM($H151:Y151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AA$8<$D58,(SUM($H58:Z58)+AA58*0.5+SUM($H151:Z151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AB$8<$D58,(SUM($H58:AA58)+AB58*0.5+SUM($H151:AA151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AC$8<$D58,(SUM($H58:AB58)+AC58*0.5+SUM($H151:AB151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AD$8<$D58,(SUM($H58:AC58)+AD58*0.5+SUM($H151:AC151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AE$8<$D58,(SUM($H58:AD58)+AE58*0.5+SUM($H151:AD151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AF$8<$D58,(SUM($H58:AE58)+AF58*0.5+SUM($H151:AE151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AG$8<$D58,(SUM($H58:AF58)+AG58*0.5+SUM($H151:AF151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AH$8<$D58,(SUM($H58:AG58)+AH58*0.5+SUM($H151:AG151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AI$8<$D58,(SUM($H58:AH58)+AI58*0.5+SUM($H151:AH151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AJ$8<$D58,(SUM($H58:AI58)+AJ58*0.5+SUM($H151:AI151))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G58=\"yes\",IF(AK$8<$D58,(SUM($H58:AJ58)+AK58*0.5+SUM($H151:AJ151))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(J$8<$D59,(SUM($H59:I59)+J59*0.5+SUM($H152:I152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(K$8<$D59,(SUM($H59:J59)+K59*0.5+SUM($H152:J152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(L$8<$D59,(SUM($H59:K59)+L59*0.5+SUM($H152:K152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(M$8<$D59,(SUM($H59:L59)+M59*0.5+SUM($H152:L152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(N$8<$D59,(SUM($H59:M59)+N59*0.5+SUM($H152:M152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(O$8<$D59,(SUM($H59:N59)+O59*0.5+SUM($H152:N152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(P$8<$D59,(SUM($H59:O59)+P59*0.5+SUM($H152:O152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(Q$8<$D59,(SUM($H59:P59)+Q59*0.5+SUM($H152:P152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(R$8<$D59,(SUM($H59:Q59)+R59*0.5+SUM($H152:Q152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(S$8<$D59,(SUM($H59:R59)+S59*0.5+SUM($H152:R152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(T$8<$D59,(SUM($H59:S59)+T59*0.5+SUM($H152:S152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(U$8<$D59,(SUM($H59:T59)+U59*0.5+SUM($H152:T152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(V$8<$D59,(SUM($H59:U59)+V59*0.5+SUM($H152:U152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(W$8<$D59,(SUM($H59:V59)+W59*0.5+SUM($H152:V152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(X$8<$D59,(SUM($H59:W59)+X59*0.5+SUM($H152:W152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(Y$8<$D59,(SUM($H59:X59)+Y59*0.5+SUM($H152:X152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(Z$8<$D59,(SUM($H59:Y59)+Z59*0.5+SUM($H152:Y152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AA$8<$D59,(SUM($H59:Z59)+AA59*0.5+SUM($H152:Z152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AB$8<$D59,(SUM($H59:AA59)+AB59*0.5+SUM($H152:AA152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AC$8<$D59,(SUM($H59:AB59)+AC59*0.5+SUM($H152:AB152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AD$8<$D59,(SUM($H59:AC59)+AD59*0.5+SUM($H152:AC152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AE$8<$D59,(SUM($H59:AD59)+AE59*0.5+SUM($H152:AD152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AF$8<$D59,(SUM($H59:AE59)+AF59*0.5+SUM($H152:AE152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AG$8<$D59,(SUM($H59:AF59)+AG59*0.5+SUM($H152:AF152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AH$8<$D59,(SUM($H59:AG59)+AH59*0.5+SUM($H152:AG152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AI$8<$D59,(SUM($H59:AH59)+AI59*0.5+SUM($H152:AH152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AJ$8<$D59,(SUM($H59:AI59)+AJ59*0.5+SUM($H152:AI152))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G59=\"yes\",IF(AK$8<$D59,(SUM($H59:AJ59)+AK59*0.5+SUM($H152:AJ152))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(J$8<$D60,(SUM($H60:I60)+J60*0.5+SUM($H153:I153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(K$8<$D60,(SUM($H60:J60)+K60*0.5+SUM($H153:J153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(L$8<$D60,(SUM($H60:K60)+L60*0.5+SUM($H153:K153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(M$8<$D60,(SUM($H60:L60)+M60*0.5+SUM($H153:L153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(N$8<$D60,(SUM($H60:M60)+N60*0.5+SUM($H153:M153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(O$8<$D60,(SUM($H60:N60)+O60*0.5+SUM($H153:N153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(P$8<$D60,(SUM($H60:O60)+P60*0.5+SUM($H153:O153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(Q$8<$D60,(SUM($H60:P60)+Q60*0.5+SUM($H153:P153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(R$8<$D60,(SUM($H60:Q60)+R60*0.5+SUM($H153:Q153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(S$8<$D60,(SUM($H60:R60)+S60*0.5+SUM($H153:R153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(T$8<$D60,(SUM($H60:S60)+T60*0.5+SUM($H153:S153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(U$8<$D60,(SUM($H60:T60)+U60*0.5+SUM($H153:T153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(V$8<$D60,(SUM($H60:U60)+V60*0.5+SUM($H153:U153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(W$8<$D60,(SUM($H60:V60)+W60*0.5+SUM($H153:V153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(X$8<$D60,(SUM($H60:W60)+X60*0.5+SUM($H153:W153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(Y$8<$D60,(SUM($H60:X60)+Y60*0.5+SUM($H153:X153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(Z$8<$D60,(SUM($H60:Y60)+Z60*0.5+SUM($H153:Y153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AA$8<$D60,(SUM($H60:Z60)+AA60*0.5+SUM($H153:Z153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AB$8<$D60,(SUM($H60:AA60)+AB60*0.5+SUM($H153:AA153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AC$8<$D60,(SUM($H60:AB60)+AC60*0.5+SUM($H153:AB153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AD$8<$D60,(SUM($H60:AC60)+AD60*0.5+SUM($H153:AC153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AE$8<$D60,(SUM($H60:AD60)+AE60*0.5+SUM($H153:AD153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AF$8<$D60,(SUM($H60:AE60)+AF60*0.5+SUM($H153:AE153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AG$8<$D60,(SUM($H60:AF60)+AG60*0.5+SUM($H153:AF153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AH$8<$D60,(SUM($H60:AG60)+AH60*0.5+SUM($H153:AG153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AI$8<$D60,(SUM($H60:AH60)+AI60*0.5+SUM($H153:AH153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AJ$8<$D60,(SUM($H60:AI60)+AJ60*0.5+SUM($H153:AI153))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G60=\"yes\",IF(AK$8<$D60,(SUM($H60:AJ60)+AK60*0.5+SUM($H153:AJ153))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(J$8<$D61,(SUM($H61:I61)+J61*0.5+SUM($H154:I154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(K$8<$D61,(SUM($H61:J61)+K61*0.5+SUM($H154:J154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(L$8<$D61,(SUM($H61:K61)+L61*0.5+SUM($H154:K154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(M$8<$D61,(SUM($H61:L61)+M61*0.5+SUM($H154:L154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(N$8<$D61,(SUM($H61:M61)+N61*0.5+SUM($H154:M154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(O$8<$D61,(SUM($H61:N61)+O61*0.5+SUM($H154:N154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(P$8<$D61,(SUM($H61:O61)+P61*0.5+SUM($H154:O154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(Q$8<$D61,(SUM($H61:P61)+Q61*0.5+SUM($H154:P154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(R$8<$D61,(SUM($H61:Q61)+R61*0.5+SUM($H154:Q154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(S$8<$D61,(SUM($H61:R61)+S61*0.5+SUM($H154:R154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(T$8<$D61,(SUM($H61:S61)+T61*0.5+SUM($H154:S154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(U$8<$D61,(SUM($H61:T61)+U61*0.5+SUM($H154:T154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(V$8<$D61,(SUM($H61:U61)+V61*0.5+SUM($H154:U154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(W$8<$D61,(SUM($H61:V61)+W61*0.5+SUM($H154:V154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(X$8<$D61,(SUM($H61:W61)+X61*0.5+SUM($H154:W154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(Y$8<$D61,(SUM($H61:X61)+Y61*0.5+SUM($H154:X154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(Z$8<$D61,(SUM($H61:Y61)+Z61*0.5+SUM($H154:Y154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AA$8<$D61,(SUM($H61:Z61)+AA61*0.5+SUM($H154:Z154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AB$8<$D61,(SUM($H61:AA61)+AB61*0.5+SUM($H154:AA154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AC$8<$D61,(SUM($H61:AB61)+AC61*0.5+SUM($H154:AB154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AD$8<$D61,(SUM($H61:AC61)+AD61*0.5+SUM($H154:AC154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AE$8<$D61,(SUM($H61:AD61)+AE61*0.5+SUM($H154:AD154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AF$8<$D61,(SUM($H61:AE61)+AF61*0.5+SUM($H154:AE154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AG$8<$D61,(SUM($H61:AF61)+AG61*0.5+SUM($H154:AF154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AH$8<$D61,(SUM($H61:AG61)+AH61*0.5+SUM($H154:AG154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AI$8<$D61,(SUM($H61:AH61)+AI61*0.5+SUM($H154:AH154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AJ$8<$D61,(SUM($H61:AI61)+AJ61*0.5+SUM($H154:AI154))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G61=\"yes\",IF(AK$8<$D61,(SUM($H61:AJ61)+AK61*0.5+SUM($H154:AJ154))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(J$8<$D62,(SUM($H62:I62)+J62*0.5+SUM($H155:I155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(K$8<$D62,(SUM($H62:J62)+K62*0.5+SUM($H155:J155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(L$8<$D62,(SUM($H62:K62)+L62*0.5+SUM($H155:K155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(M$8<$D62,(SUM($H62:L62)+M62*0.5+SUM($H155:L155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(N$8<$D62,(SUM($H62:M62)+N62*0.5+SUM($H155:M155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(O$8<$D62,(SUM($H62:N62)+O62*0.5+SUM($H155:N155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(P$8<$D62,(SUM($H62:O62)+P62*0.5+SUM($H155:O155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(Q$8<$D62,(SUM($H62:P62)+Q62*0.5+SUM($H155:P155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(R$8<$D62,(SUM($H62:Q62)+R62*0.5+SUM($H155:Q155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(S$8<$D62,(SUM($H62:R62)+S62*0.5+SUM($H155:R155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(T$8<$D62,(SUM($H62:S62)+T62*0.5+SUM($H155:S155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(U$8<$D62,(SUM($H62:T62)+U62*0.5+SUM($H155:T155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(V$8<$D62,(SUM($H62:U62)+V62*0.5+SUM($H155:U155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(W$8<$D62,(SUM($H62:V62)+W62*0.5+SUM($H155:V155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(X$8<$D62,(SUM($H62:W62)+X62*0.5+SUM($H155:W155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(Y$8<$D62,(SUM($H62:X62)+Y62*0.5+SUM($H155:X155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(Z$8<$D62,(SUM($H62:Y62)+Z62*0.5+SUM($H155:Y155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AA$8<$D62,(SUM($H62:Z62)+AA62*0.5+SUM($H155:Z155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AB$8<$D62,(SUM($H62:AA62)+AB62*0.5+SUM($H155:AA155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AC$8<$D62,(SUM($H62:AB62)+AC62*0.5+SUM($H155:AB155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AD$8<$D62,(SUM($H62:AC62)+AD62*0.5+SUM($H155:AC155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AE$8<$D62,(SUM($H62:AD62)+AE62*0.5+SUM($H155:AD155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AF$8<$D62,(SUM($H62:AE62)+AF62*0.5+SUM($H155:AE155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AG$8<$D62,(SUM($H62:AF62)+AG62*0.5+SUM($H155:AF155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AH$8<$D62,(SUM($H62:AG62)+AH62*0.5+SUM($H155:AG155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AI$8<$D62,(SUM($H62:AH62)+AI62*0.5+SUM($H155:AH155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AJ$8<$D62,(SUM($H62:AI62)+AJ62*0.5+SUM($H155:AI155))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G62=\"yes\",IF(AK$8<$D62,(SUM($H62:AJ62)+AK62*0.5+SUM($H155:AJ155))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(J$8<$D63,(SUM($H63:I63)+J63*0.5+SUM($H156:I156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(K$8<$D63,(SUM($H63:J63)+K63*0.5+SUM($H156:J156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(L$8<$D63,(SUM($H63:K63)+L63*0.5+SUM($H156:K156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(M$8<$D63,(SUM($H63:L63)+M63*0.5+SUM($H156:L156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(N$8<$D63,(SUM($H63:M63)+N63*0.5+SUM($H156:M156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(O$8<$D63,(SUM($H63:N63)+O63*0.5+SUM($H156:N156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(P$8<$D63,(SUM($H63:O63)+P63*0.5+SUM($H156:O156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(Q$8<$D63,(SUM($H63:P63)+Q63*0.5+SUM($H156:P156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(R$8<$D63,(SUM($H63:Q63)+R63*0.5+SUM($H156:Q156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(S$8<$D63,(SUM($H63:R63)+S63*0.5+SUM($H156:R156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(T$8<$D63,(SUM($H63:S63)+T63*0.5+SUM($H156:S156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(U$8<$D63,(SUM($H63:T63)+U63*0.5+SUM($H156:T156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(V$8<$D63,(SUM($H63:U63)+V63*0.5+SUM($H156:U156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(W$8<$D63,(SUM($H63:V63)+W63*0.5+SUM($H156:V156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(X$8<$D63,(SUM($H63:W63)+X63*0.5+SUM($H156:W156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(Y$8<$D63,(SUM($H63:X63)+Y63*0.5+SUM($H156:X156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(Z$8<$D63,(SUM($H63:Y63)+Z63*0.5+SUM($H156:Y156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AA$8<$D63,(SUM($H63:Z63)+AA63*0.5+SUM($H156:Z156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AB$8<$D63,(SUM($H63:AA63)+AB63*0.5+SUM($H156:AA156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AC$8<$D63,(SUM($H63:AB63)+AC63*0.5+SUM($H156:AB156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AD$8<$D63,(SUM($H63:AC63)+AD63*0.5+SUM($H156:AC156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AE$8<$D63,(SUM($H63:AD63)+AE63*0.5+SUM($H156:AD156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AF$8<$D63,(SUM($H63:AE63)+AF63*0.5+SUM($H156:AE156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AG$8<$D63,(SUM($H63:AF63)+AG63*0.5+SUM($H156:AF156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AH$8<$D63,(SUM($H63:AG63)+AH63*0.5+SUM($H156:AG156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AI$8<$D63,(SUM($H63:AH63)+AI63*0.5+SUM($H156:AH156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AJ$8<$D63,(SUM($H63:AI63)+AJ63*0.5+SUM($H156:AI156))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G63=\"yes\",IF(AK$8<$D63,(SUM($H63:AJ63)+AK63*0.5+SUM($H156:AJ156))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(J$8<$D64,(SUM($H64:I64)+J64*0.5+SUM($H157:I157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(K$8<$D64,(SUM($H64:J64)+K64*0.5+SUM($H157:J157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(L$8<$D64,(SUM($H64:K64)+L64*0.5+SUM($H157:K157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(M$8<$D64,(SUM($H64:L64)+M64*0.5+SUM($H157:L157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(N$8<$D64,(SUM($H64:M64)+N64*0.5+SUM($H157:M157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(O$8<$D64,(SUM($H64:N64)+O64*0.5+SUM($H157:N157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(P$8<$D64,(SUM($H64:O64)+P64*0.5+SUM($H157:O157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(Q$8<$D64,(SUM($H64:P64)+Q64*0.5+SUM($H157:P157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(R$8<$D64,(SUM($H64:Q64)+R64*0.5+SUM($H157:Q157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(S$8<$D64,(SUM($H64:R64)+S64*0.5+SUM($H157:R157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(T$8<$D64,(SUM($H64:S64)+T64*0.5+SUM($H157:S157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(U$8<$D64,(SUM($H64:T64)+U64*0.5+SUM($H157:T157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(V$8<$D64,(SUM($H64:U64)+V64*0.5+SUM($H157:U157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(W$8<$D64,(SUM($H64:V64)+W64*0.5+SUM($H157:V157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(X$8<$D64,(SUM($H64:W64)+X64*0.5+SUM($H157:W157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(Y$8<$D64,(SUM($H64:X64)+Y64*0.5+SUM($H157:X157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(Z$8<$D64,(SUM($H64:Y64)+Z64*0.5+SUM($H157:Y157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AA$8<$D64,(SUM($H64:Z64)+AA64*0.5+SUM($H157:Z157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AB$8<$D64,(SUM($H64:AA64)+AB64*0.5+SUM($H157:AA157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AC$8<$D64,(SUM($H64:AB64)+AC64*0.5+SUM($H157:AB157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AD$8<$D64,(SUM($H64:AC64)+AD64*0.5+SUM($H157:AC157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AE$8<$D64,(SUM($H64:AD64)+AE64*0.5+SUM($H157:AD157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AF$8<$D64,(SUM($H64:AE64)+AF64*0.5+SUM($H157:AE157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AG$8<$D64,(SUM($H64:AF64)+AG64*0.5+SUM($H157:AF157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AH$8<$D64,(SUM($H64:AG64)+AH64*0.5+SUM($H157:AG157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AI$8<$D64,(SUM($H64:AH64)+AI64*0.5+SUM($H157:AH157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AJ$8<$D64,(SUM($H64:AI64)+AJ64*0.5+SUM($H157:AI157))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G64=\"yes\",IF(AK$8<$D64,(SUM($H64:AJ64)+AK64*0.5+SUM($H157:AJ157))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(J$8<$D65,(SUM($H65:I65)+J65*0.5+SUM($H158:I158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(K$8<$D65,(SUM($H65:J65)+K65*0.5+SUM($H158:J158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(L$8<$D65,(SUM($H65:K65)+L65*0.5+SUM($H158:K158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(M$8<$D65,(SUM($H65:L65)+M65*0.5+SUM($H158:L158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(N$8<$D65,(SUM($H65:M65)+N65*0.5+SUM($H158:M158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(O$8<$D65,(SUM($H65:N65)+O65*0.5+SUM($H158:N158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(P$8<$D65,(SUM($H65:O65)+P65*0.5+SUM($H158:O158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(Q$8<$D65,(SUM($H65:P65)+Q65*0.5+SUM($H158:P158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(R$8<$D65,(SUM($H65:Q65)+R65*0.5+SUM($H158:Q158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(S$8<$D65,(SUM($H65:R65)+S65*0.5+SUM($H158:R158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(T$8<$D65,(SUM($H65:S65)+T65*0.5+SUM($H158:S158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(U$8<$D65,(SUM($H65:T65)+U65*0.5+SUM($H158:T158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(V$8<$D65,(SUM($H65:U65)+V65*0.5+SUM($H158:U158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(W$8<$D65,(SUM($H65:V65)+W65*0.5+SUM($H158:V158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(X$8<$D65,(SUM($H65:W65)+X65*0.5+SUM($H158:W158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(Y$8<$D65,(SUM($H65:X65)+Y65*0.5+SUM($H158:X158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(Z$8<$D65,(SUM($H65:Y65)+Z65*0.5+SUM($H158:Y158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AA$8<$D65,(SUM($H65:Z65)+AA65*0.5+SUM($H158:Z158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AB$8<$D65,(SUM($H65:AA65)+AB65*0.5+SUM($H158:AA158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AC$8<$D65,(SUM($H65:AB65)+AC65*0.5+SUM($H158:AB158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AD$8<$D65,(SUM($H65:AC65)+AD65*0.5+SUM($H158:AC158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AE$8<$D65,(SUM($H65:AD65)+AE65*0.5+SUM($H158:AD158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AF$8<$D65,(SUM($H65:AE65)+AF65*0.5+SUM($H158:AE158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AG$8<$D65,(SUM($H65:AF65)+AG65*0.5+SUM($H158:AF158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AH$8<$D65,(SUM($H65:AG65)+AH65*0.5+SUM($H158:AG158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AI$8<$D65,(SUM($H65:AH65)+AI65*0.5+SUM($H158:AH158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AJ$8<$D65,(SUM($H65:AI65)+AJ65*0.5+SUM($H158:AI158))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G65=\"yes\",IF(AK$8<$D65,(SUM($H65:AJ65)+AK65*0.5+SUM($H158:AJ158))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(J$8<$D66,(SUM($H66:I66)+J66*0.5+SUM($H159:I159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(K$8<$D66,(SUM($H66:J66)+K66*0.5+SUM($H159:J159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(L$8<$D66,(SUM($H66:K66)+L66*0.5+SUM($H159:K159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(M$8<$D66,(SUM($H66:L66)+M66*0.5+SUM($H159:L159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(N$8<$D66,(SUM($H66:M66)+N66*0.5+SUM($H159:M159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(O$8<$D66,(SUM($H66:N66)+O66*0.5+SUM($H159:N159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(P$8<$D66,(SUM($H66:O66)+P66*0.5+SUM($H159:O159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(Q$8<$D66,(SUM($H66:P66)+Q66*0.5+SUM($H159:P159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(R$8<$D66,(SUM($H66:Q66)+R66*0.5+SUM($H159:Q159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(S$8<$D66,(SUM($H66:R66)+S66*0.5+SUM($H159:R159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(T$8<$D66,(SUM($H66:S66)+T66*0.5+SUM($H159:S159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(U$8<$D66,(SUM($H66:T66)+U66*0.5+SUM($H159:T159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(V$8<$D66,(SUM($H66:U66)+V66*0.5+SUM($H159:U159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(W$8<$D66,(SUM($H66:V66)+W66*0.5+SUM($H159:V159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(X$8<$D66,(SUM($H66:W66)+X66*0.5+SUM($H159:W159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(Y$8<$D66,(SUM($H66:X66)+Y66*0.5+SUM($H159:X159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(Z$8<$D66,(SUM($H66:Y66)+Z66*0.5+SUM($H159:Y159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AA$8<$D66,(SUM($H66:Z66)+AA66*0.5+SUM($H159:Z159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AB$8<$D66,(SUM($H66:AA66)+AB66*0.5+SUM($H159:AA159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AC$8<$D66,(SUM($H66:AB66)+AC66*0.5+SUM($H159:AB159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AD$8<$D66,(SUM($H66:AC66)+AD66*0.5+SUM($H159:AC159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AE$8<$D66,(SUM($H66:AD66)+AE66*0.5+SUM($H159:AD159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AF$8<$D66,(SUM($H66:AE66)+AF66*0.5+SUM($H159:AE159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AG$8<$D66,(SUM($H66:AF66)+AG66*0.5+SUM($H159:AF159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AH$8<$D66,(SUM($H66:AG66)+AH66*0.5+SUM($H159:AG159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AI$8<$D66,(SUM($H66:AH66)+AI66*0.5+SUM($H159:AH159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AJ$8<$D66,(SUM($H66:AI66)+AJ66*0.5+SUM($H159:AI159))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G66=\"yes\",IF(AK$8<$D66,(SUM($H66:AJ66)+AK66*0.5+SUM($H159:AJ159))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(J$8<$D67,(SUM($H67:I67)+J67*0.5+SUM($H160:I160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(K$8<$D67,(SUM($H67:J67)+K67*0.5+SUM($H160:J160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(L$8<$D67,(SUM($H67:K67)+L67*0.5+SUM($H160:K160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(M$8<$D67,(SUM($H67:L67)+M67*0.5+SUM($H160:L160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(N$8<$D67,(SUM($H67:M67)+N67*0.5+SUM($H160:M160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(O$8<$D67,(SUM($H67:N67)+O67*0.5+SUM($H160:N160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(P$8<$D67,(SUM($H67:O67)+P67*0.5+SUM($H160:O160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(Q$8<$D67,(SUM($H67:P67)+Q67*0.5+SUM($H160:P160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(R$8<$D67,(SUM($H67:Q67)+R67*0.5+SUM($H160:Q160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(S$8<$D67,(SUM($H67:R67)+S67*0.5+SUM($H160:R160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(T$8<$D67,(SUM($H67:S67)+T67*0.5+SUM($H160:S160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(U$8<$D67,(SUM($H67:T67)+U67*0.5+SUM($H160:T160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(V$8<$D67,(SUM($H67:U67)+V67*0.5+SUM($H160:U160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(W$8<$D67,(SUM($H67:V67)+W67*0.5+SUM($H160:V160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(X$8<$D67,(SUM($H67:W67)+X67*0.5+SUM($H160:W160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(Y$8<$D67,(SUM($H67:X67)+Y67*0.5+SUM($H160:X160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(Z$8<$D67,(SUM($H67:Y67)+Z67*0.5+SUM($H160:Y160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AA$8<$D67,(SUM($H67:Z67)+AA67*0.5+SUM($H160:Z160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AB$8<$D67,(SUM($H67:AA67)+AB67*0.5+SUM($H160:AA160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AC$8<$D67,(SUM($H67:AB67)+AC67*0.5+SUM($H160:AB160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AD$8<$D67,(SUM($H67:AC67)+AD67*0.5+SUM($H160:AC160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AE$8<$D67,(SUM($H67:AD67)+AE67*0.5+SUM($H160:AD160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AF$8<$D67,(SUM($H67:AE67)+AF67*0.5+SUM($H160:AE160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AG$8<$D67,(SUM($H67:AF67)+AG67*0.5+SUM($H160:AF160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AH$8<$D67,(SUM($H67:AG67)+AH67*0.5+SUM($H160:AG160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AI$8<$D67,(SUM($H67:AH67)+AI67*0.5+SUM($H160:AH160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AJ$8<$D67,(SUM($H67:AI67)+AJ67*0.5+SUM($H160:AI160))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G67=\"yes\",IF(AK$8<$D67,(SUM($H67:AJ67)+AK67*0.5+SUM($H160:AJ160))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(J$8<$D68,(SUM($H68:I68)+J68*0.5+SUM($H161:I161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(K$8<$D68,(SUM($H68:J68)+K68*0.5+SUM($H161:J161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(L$8<$D68,(SUM($H68:K68)+L68*0.5+SUM($H161:K161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(M$8<$D68,(SUM($H68:L68)+M68*0.5+SUM($H161:L161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(N$8<$D68,(SUM($H68:M68)+N68*0.5+SUM($H161:M161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(O$8<$D68,(SUM($H68:N68)+O68*0.5+SUM($H161:N161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(P$8<$D68,(SUM($H68:O68)+P68*0.5+SUM($H161:O161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(Q$8<$D68,(SUM($H68:P68)+Q68*0.5+SUM($H161:P161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(R$8<$D68,(SUM($H68:Q68)+R68*0.5+SUM($H161:Q161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(S$8<$D68,(SUM($H68:R68)+S68*0.5+SUM($H161:R161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(T$8<$D68,(SUM($H68:S68)+T68*0.5+SUM($H161:S161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(U$8<$D68,(SUM($H68:T68)+U68*0.5+SUM($H161:T161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(V$8<$D68,(SUM($H68:U68)+V68*0.5+SUM($H161:U161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(W$8<$D68,(SUM($H68:V68)+W68*0.5+SUM($H161:V161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(X$8<$D68,(SUM($H68:W68)+X68*0.5+SUM($H161:W161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(Y$8<$D68,(SUM($H68:X68)+Y68*0.5+SUM($H161:X161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(Z$8<$D68,(SUM($H68:Y68)+Z68*0.5+SUM($H161:Y161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AA$8<$D68,(SUM($H68:Z68)+AA68*0.5+SUM($H161:Z161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AB$8<$D68,(SUM($H68:AA68)+AB68*0.5+SUM($H161:AA161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AC$8<$D68,(SUM($H68:AB68)+AC68*0.5+SUM($H161:AB161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AD$8<$D68,(SUM($H68:AC68)+AD68*0.5+SUM($H161:AC161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AE$8<$D68,(SUM($H68:AD68)+AE68*0.5+SUM($H161:AD161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AF$8<$D68,(SUM($H68:AE68)+AF68*0.5+SUM($H161:AE161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AG$8<$D68,(SUM($H68:AF68)+AG68*0.5+SUM($H161:AF161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AH$8<$D68,(SUM($H68:AG68)+AH68*0.5+SUM($H161:AG161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AI$8<$D68,(SUM($H68:AH68)+AI68*0.5+SUM($H161:AH161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AJ$8<$D68,(SUM($H68:AI68)+AJ68*0.5+SUM($H161:AI161))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G68=\"yes\",IF(AK$8<$D68,(SUM($H68:AJ68)+AK68*0.5+SUM($H161:AJ161))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(J$8<$D69,(SUM($H69:I69)+J69*0.5+SUM($H162:I162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(K$8<$D69,(SUM($H69:J69)+K69*0.5+SUM($H162:J162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(L$8<$D69,(SUM($H69:K69)+L69*0.5+SUM($H162:K162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(M$8<$D69,(SUM($H69:L69)+M69*0.5+SUM($H162:L162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(N$8<$D69,(SUM($H69:M69)+N69*0.5+SUM($H162:M162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(O$8<$D69,(SUM($H69:N69)+O69*0.5+SUM($H162:N162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(P$8<$D69,(SUM($H69:O69)+P69*0.5+SUM($H162:O162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(Q$8<$D69,(SUM($H69:P69)+Q69*0.5+SUM($H162:P162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(R$8<$D69,(SUM($H69:Q69)+R69*0.5+SUM($H162:Q162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(S$8<$D69,(SUM($H69:R69)+S69*0.5+SUM($H162:R162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(T$8<$D69,(SUM($H69:S69)+T69*0.5+SUM($H162:S162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(U$8<$D69,(SUM($H69:T69)+U69*0.5+SUM($H162:T162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(V$8<$D69,(SUM($H69:U69)+V69*0.5+SUM($H162:U162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(W$8<$D69,(SUM($H69:V69)+W69*0.5+SUM($H162:V162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(X$8<$D69,(SUM($H69:W69)+X69*0.5+SUM($H162:W162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(Y$8<$D69,(SUM($H69:X69)+Y69*0.5+SUM($H162:X162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(Z$8<$D69,(SUM($H69:Y69)+Z69*0.5+SUM($H162:Y162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AA$8<$D69,(SUM($H69:Z69)+AA69*0.5+SUM($H162:Z162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AB$8<$D69,(SUM($H69:AA69)+AB69*0.5+SUM($H162:AA162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AC$8<$D69,(SUM($H69:AB69)+AC69*0.5+SUM($H162:AB162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AD$8<$D69,(SUM($H69:AC69)+AD69*0.5+SUM($H162:AC162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AE$8<$D69,(SUM($H69:AD69)+AE69*0.5+SUM($H162:AD162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AF$8<$D69,(SUM($H69:AE69)+AF69*0.5+SUM($H162:AE162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AG$8<$D69,(SUM($H69:AF69)+AG69*0.5+SUM($H162:AF162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AH$8<$D69,(SUM($H69:AG69)+AH69*0.5+SUM($H162:AG162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AI$8<$D69,(SUM($H69:AH69)+AI69*0.5+SUM($H162:AH162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AJ$8<$D69,(SUM($H69:AI69)+AJ69*0.5+SUM($H162:AI162))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G69=\"yes\",IF(AK$8<$D69,(SUM($H69:AJ69)+AK69*0.5+SUM($H162:AJ162))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(J$8<$D70,(SUM($H70:I70)+J70*0.5+SUM($H163:I163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(K$8<$D70,(SUM($H70:J70)+K70*0.5+SUM($H163:J163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(L$8<$D70,(SUM($H70:K70)+L70*0.5+SUM($H163:K163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(M$8<$D70,(SUM($H70:L70)+M70*0.5+SUM($H163:L163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(N$8<$D70,(SUM($H70:M70)+N70*0.5+SUM($H163:M163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(O$8<$D70,(SUM($H70:N70)+O70*0.5+SUM($H163:N163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(P$8<$D70,(SUM($H70:O70)+P70*0.5+SUM($H163:O163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(Q$8<$D70,(SUM($H70:P70)+Q70*0.5+SUM($H163:P163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(R$8<$D70,(SUM($H70:Q70)+R70*0.5+SUM($H163:Q163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(S$8<$D70,(SUM($H70:R70)+S70*0.5+SUM($H163:R163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(T$8<$D70,(SUM($H70:S70)+T70*0.5+SUM($H163:S163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(U$8<$D70,(SUM($H70:T70)+U70*0.5+SUM($H163:T163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(V$8<$D70,(SUM($H70:U70)+V70*0.5+SUM($H163:U163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(W$8<$D70,(SUM($H70:V70)+W70*0.5+SUM($H163:V163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(X$8<$D70,(SUM($H70:W70)+X70*0.5+SUM($H163:W163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(Y$8<$D70,(SUM($H70:X70)+Y70*0.5+SUM($H163:X163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(Z$8<$D70,(SUM($H70:Y70)+Z70*0.5+SUM($H163:Y163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AA$8<$D70,(SUM($H70:Z70)+AA70*0.5+SUM($H163:Z163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AB$8<$D70,(SUM($H70:AA70)+AB70*0.5+SUM($H163:AA163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AC$8<$D70,(SUM($H70:AB70)+AC70*0.5+SUM($H163:AB163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AD$8<$D70,(SUM($H70:AC70)+AD70*0.5+SUM($H163:AC163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AE$8<$D70,(SUM($H70:AD70)+AE70*0.5+SUM($H163:AD163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AF$8<$D70,(SUM($H70:AE70)+AF70*0.5+SUM($H163:AE163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AG$8<$D70,(SUM($H70:AF70)+AG70*0.5+SUM($H163:AF163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AH$8<$D70,(SUM($H70:AG70)+AH70*0.5+SUM($H163:AG163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AI$8<$D70,(SUM($H70:AH70)+AI70*0.5+SUM($H163:AH163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AJ$8<$D70,(SUM($H70:AI70)+AJ70*0.5+SUM($H163:AI163))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G70=\"yes\",IF(AK$8<$D70,(SUM($H70:AJ70)+AK70*0.5+SUM($H163:AJ163))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(J$8<$D71,(SUM($H71:I71)+J71*0.5+SUM($H164:I164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(K$8<$D71,(SUM($H71:J71)+K71*0.5+SUM($H164:J164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(L$8<$D71,(SUM($H71:K71)+L71*0.5+SUM($H164:K164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(M$8<$D71,(SUM($H71:L71)+M71*0.5+SUM($H164:L164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(N$8<$D71,(SUM($H71:M71)+N71*0.5+SUM($H164:M164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(O$8<$D71,(SUM($H71:N71)+O71*0.5+SUM($H164:N164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(P$8<$D71,(SUM($H71:O71)+P71*0.5+SUM($H164:O164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(Q$8<$D71,(SUM($H71:P71)+Q71*0.5+SUM($H164:P164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(R$8<$D71,(SUM($H71:Q71)+R71*0.5+SUM($H164:Q164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(S$8<$D71,(SUM($H71:R71)+S71*0.5+SUM($H164:R164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(T$8<$D71,(SUM($H71:S71)+T71*0.5+SUM($H164:S164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(U$8<$D71,(SUM($H71:T71)+U71*0.5+SUM($H164:T164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(V$8<$D71,(SUM($H71:U71)+V71*0.5+SUM($H164:U164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(W$8<$D71,(SUM($H71:V71)+W71*0.5+SUM($H164:V164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(X$8<$D71,(SUM($H71:W71)+X71*0.5+SUM($H164:W164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(Y$8<$D71,(SUM($H71:X71)+Y71*0.5+SUM($H164:X164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(Z$8<$D71,(SUM($H71:Y71)+Z71*0.5+SUM($H164:Y164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AA$8<$D71,(SUM($H71:Z71)+AA71*0.5+SUM($H164:Z164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AB$8<$D71,(SUM($H71:AA71)+AB71*0.5+SUM($H164:AA164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AC$8<$D71,(SUM($H71:AB71)+AC71*0.5+SUM($H164:AB164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AD$8<$D71,(SUM($H71:AC71)+AD71*0.5+SUM($H164:AC164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AE$8<$D71,(SUM($H71:AD71)+AE71*0.5+SUM($H164:AD164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AF$8<$D71,(SUM($H71:AE71)+AF71*0.5+SUM($H164:AE164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AG$8<$D71,(SUM($H71:AF71)+AG71*0.5+SUM($H164:AF164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AH$8<$D71,(SUM($H71:AG71)+AH71*0.5+SUM($H164:AG164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AI$8<$D71,(SUM($H71:AH71)+AI71*0.5+SUM($H164:AH164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AJ$8<$D71,(SUM($H71:AI71)+AJ71*0.5+SUM($H164:AI164))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G71=\"yes\",IF(AK$8<$D71,(SUM($H71:AJ71)+AK71*0.5+SUM($H164:AJ164))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(J$8<$D72,(SUM($H72:I72)+J72*0.5+SUM($H165:I165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(K$8<$D72,(SUM($H72:J72)+K72*0.5+SUM($H165:J165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(L$8<$D72,(SUM($H72:K72)+L72*0.5+SUM($H165:K165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(M$8<$D72,(SUM($H72:L72)+M72*0.5+SUM($H165:L165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(N$8<$D72,(SUM($H72:M72)+N72*0.5+SUM($H165:M165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(O$8<$D72,(SUM($H72:N72)+O72*0.5+SUM($H165:N165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(P$8<$D72,(SUM($H72:O72)+P72*0.5+SUM($H165:O165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(Q$8<$D72,(SUM($H72:P72)+Q72*0.5+SUM($H165:P165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(R$8<$D72,(SUM($H72:Q72)+R72*0.5+SUM($H165:Q165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(S$8<$D72,(SUM($H72:R72)+S72*0.5+SUM($H165:R165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(T$8<$D72,(SUM($H72:S72)+T72*0.5+SUM($H165:S165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(U$8<$D72,(SUM($H72:T72)+U72*0.5+SUM($H165:T165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(V$8<$D72,(SUM($H72:U72)+V72*0.5+SUM($H165:U165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(W$8<$D72,(SUM($H72:V72)+W72*0.5+SUM($H165:V165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(X$8<$D72,(SUM($H72:W72)+X72*0.5+SUM($H165:W165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(Y$8<$D72,(SUM($H72:X72)+Y72*0.5+SUM($H165:X165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(Z$8<$D72,(SUM($H72:Y72)+Z72*0.5+SUM($H165:Y165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AA$8<$D72,(SUM($H72:Z72)+AA72*0.5+SUM($H165:Z165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AB$8<$D72,(SUM($H72:AA72)+AB72*0.5+SUM($H165:AA165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AC$8<$D72,(SUM($H72:AB72)+AC72*0.5+SUM($H165:AB165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AD$8<$D72,(SUM($H72:AC72)+AD72*0.5+SUM($H165:AC165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AE$8<$D72,(SUM($H72:AD72)+AE72*0.5+SUM($H165:AD165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AF$8<$D72,(SUM($H72:AE72)+AF72*0.5+SUM($H165:AE165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AG$8<$D72,(SUM($H72:AF72)+AG72*0.5+SUM($H165:AF165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AH$8<$D72,(SUM($H72:AG72)+AH72*0.5+SUM($H165:AG165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AI$8<$D72,(SUM($H72:AH72)+AI72*0.5+SUM($H165:AH165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AJ$8<$D72,(SUM($H72:AI72)+AJ72*0.5+SUM($H165:AI165))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G72=\"yes\",IF(AK$8<$D72,(SUM($H72:AJ72)+AK72*0.5+SUM($H165:AJ165))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(J$8<$D73,(SUM($H73:I73)+J73*0.5+SUM($H166:I166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(K$8<$D73,(SUM($H73:J73)+K73*0.5+SUM($H166:J166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(L$8<$D73,(SUM($H73:K73)+L73*0.5+SUM($H166:K166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(M$8<$D73,(SUM($H73:L73)+M73*0.5+SUM($H166:L166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(N$8<$D73,(SUM($H73:M73)+N73*0.5+SUM($H166:M166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(O$8<$D73,(SUM($H73:N73)+O73*0.5+SUM($H166:N166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(P$8<$D73,(SUM($H73:O73)+P73*0.5+SUM($H166:O166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(Q$8<$D73,(SUM($H73:P73)+Q73*0.5+SUM($H166:P166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(R$8<$D73,(SUM($H73:Q73)+R73*0.5+SUM($H166:Q166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(S$8<$D73,(SUM($H73:R73)+S73*0.5+SUM($H166:R166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(T$8<$D73,(SUM($H73:S73)+T73*0.5+SUM($H166:S166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(U$8<$D73,(SUM($H73:T73)+U73*0.5+SUM($H166:T166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(V$8<$D73,(SUM($H73:U73)+V73*0.5+SUM($H166:U166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(W$8<$D73,(SUM($H73:V73)+W73*0.5+SUM($H166:V166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(X$8<$D73,(SUM($H73:W73)+X73*0.5+SUM($H166:W166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(Y$8<$D73,(SUM($H73:X73)+Y73*0.5+SUM($H166:X166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(Z$8<$D73,(SUM($H73:Y73)+Z73*0.5+SUM($H166:Y166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AA$8<$D73,(SUM($H73:Z73)+AA73*0.5+SUM($H166:Z166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AB$8<$D73,(SUM($H73:AA73)+AB73*0.5+SUM($H166:AA166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AC$8<$D73,(SUM($H73:AB73)+AC73*0.5+SUM($H166:AB166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AD$8<$D73,(SUM($H73:AC73)+AD73*0.5+SUM($H166:AC166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AE$8<$D73,(SUM($H73:AD73)+AE73*0.5+SUM($H166:AD166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AF$8<$D73,(SUM($H73:AE73)+AF73*0.5+SUM($H166:AE166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AG$8<$D73,(SUM($H73:AF73)+AG73*0.5+SUM($H166:AF166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AH$8<$D73,(SUM($H73:AG73)+AH73*0.5+SUM($H166:AG166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AI$8<$D73,(SUM($H73:AH73)+AI73*0.5+SUM($H166:AH166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AJ$8<$D73,(SUM($H73:AI73)+AJ73*0.5+SUM($H166:AI166))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G73=\"yes\",IF(AK$8<$D73,(SUM($H73:AJ73)+AK73*0.5+SUM($H166:AJ166))*WACC,0),0),0)","v":0}]
[{"$f":"A74","v":""},null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(J$8<$D74,(SUM($H74:I74)+J74*0.5+SUM($H167:I167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(K$8<$D74,(SUM($H74:J74)+K74*0.5+SUM($H167:J167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(L$8<$D74,(SUM($H74:K74)+L74*0.5+SUM($H167:K167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(M$8<$D74,(SUM($H74:L74)+M74*0.5+SUM($H167:L167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(N$8<$D74,(SUM($H74:M74)+N74*0.5+SUM($H167:M167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(O$8<$D74,(SUM($H74:N74)+O74*0.5+SUM($H167:N167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(P$8<$D74,(SUM($H74:O74)+P74*0.5+SUM($H167:O167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(Q$8<$D74,(SUM($H74:P74)+Q74*0.5+SUM($H167:P167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(R$8<$D74,(SUM($H74:Q74)+R74*0.5+SUM($H167:Q167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(S$8<$D74,(SUM($H74:R74)+S74*0.5+SUM($H167:R167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(T$8<$D74,(SUM($H74:S74)+T74*0.5+SUM($H167:S167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(U$8<$D74,(SUM($H74:T74)+U74*0.5+SUM($H167:T167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(V$8<$D74,(SUM($H74:U74)+V74*0.5+SUM($H167:U167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(W$8<$D74,(SUM($H74:V74)+W74*0.5+SUM($H167:V167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(X$8<$D74,(SUM($H74:W74)+X74*0.5+SUM($H167:W167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(Y$8<$D74,(SUM($H74:X74)+Y74*0.5+SUM($H167:X167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(Z$8<$D74,(SUM($H74:Y74)+Z74*0.5+SUM($H167:Y167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AA$8<$D74,(SUM($H74:Z74)+AA74*0.5+SUM($H167:Z167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AB$8<$D74,(SUM($H74:AA74)+AB74*0.5+SUM($H167:AA167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AC$8<$D74,(SUM($H74:AB74)+AC74*0.5+SUM($H167:AB167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AD$8<$D74,(SUM($H74:AC74)+AD74*0.5+SUM($H167:AC167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AE$8<$D74,(SUM($H74:AD74)+AE74*0.5+SUM($H167:AD167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AF$8<$D74,(SUM($H74:AE74)+AF74*0.5+SUM($H167:AE167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AG$8<$D74,(SUM($H74:AF74)+AG74*0.5+SUM($H167:AF167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AH$8<$D74,(SUM($H74:AG74)+AH74*0.5+SUM($H167:AG167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AI$8<$D74,(SUM($H74:AH74)+AI74*0.5+SUM($H167:AH167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AJ$8<$D74,(SUM($H74:AI74)+AJ74*0.5+SUM($H167:AI167))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G74=\"yes\",IF(AK$8<$D74,(SUM($H74:AJ74)+AK74*0.5+SUM($H167:AJ167))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(J$8<$D75,(SUM($H75:I75)+J75*0.5+SUM($H168:I168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(K$8<$D75,(SUM($H75:J75)+K75*0.5+SUM($H168:J168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(L$8<$D75,(SUM($H75:K75)+L75*0.5+SUM($H168:K168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(M$8<$D75,(SUM($H75:L75)+M75*0.5+SUM($H168:L168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(N$8<$D75,(SUM($H75:M75)+N75*0.5+SUM($H168:M168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(O$8<$D75,(SUM($H75:N75)+O75*0.5+SUM($H168:N168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(P$8<$D75,(SUM($H75:O75)+P75*0.5+SUM($H168:O168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(Q$8<$D75,(SUM($H75:P75)+Q75*0.5+SUM($H168:P168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(R$8<$D75,(SUM($H75:Q75)+R75*0.5+SUM($H168:Q168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(S$8<$D75,(SUM($H75:R75)+S75*0.5+SUM($H168:R168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(T$8<$D75,(SUM($H75:S75)+T75*0.5+SUM($H168:S168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(U$8<$D75,(SUM($H75:T75)+U75*0.5+SUM($H168:T168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(V$8<$D75,(SUM($H75:U75)+V75*0.5+SUM($H168:U168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(W$8<$D75,(SUM($H75:V75)+W75*0.5+SUM($H168:V168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(X$8<$D75,(SUM($H75:W75)+X75*0.5+SUM($H168:W168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(Y$8<$D75,(SUM($H75:X75)+Y75*0.5+SUM($H168:X168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(Z$8<$D75,(SUM($H75:Y75)+Z75*0.5+SUM($H168:Y168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AA$8<$D75,(SUM($H75:Z75)+AA75*0.5+SUM($H168:Z168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AB$8<$D75,(SUM($H75:AA75)+AB75*0.5+SUM($H168:AA168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AC$8<$D75,(SUM($H75:AB75)+AC75*0.5+SUM($H168:AB168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AD$8<$D75,(SUM($H75:AC75)+AD75*0.5+SUM($H168:AC168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AE$8<$D75,(SUM($H75:AD75)+AE75*0.5+SUM($H168:AD168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AF$8<$D75,(SUM($H75:AE75)+AF75*0.5+SUM($H168:AE168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AG$8<$D75,(SUM($H75:AF75)+AG75*0.5+SUM($H168:AF168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AH$8<$D75,(SUM($H75:AG75)+AH75*0.5+SUM($H168:AG168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AI$8<$D75,(SUM($H75:AH75)+AI75*0.5+SUM($H168:AH168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AJ$8<$D75,(SUM($H75:AI75)+AJ75*0.5+SUM($H168:AI168))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G75=\"yes\",IF(AK$8<$D75,(SUM($H75:AJ75)+AK75*0.5+SUM($H168:AJ168))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(J$8<$D76,(SUM($H76:I76)+J76*0.5+SUM($H169:I169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(K$8<$D76,(SUM($H76:J76)+K76*0.5+SUM($H169:J169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(L$8<$D76,(SUM($H76:K76)+L76*0.5+SUM($H169:K169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(M$8<$D76,(SUM($H76:L76)+M76*0.5+SUM($H169:L169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(N$8<$D76,(SUM($H76:M76)+N76*0.5+SUM($H169:M169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(O$8<$D76,(SUM($H76:N76)+O76*0.5+SUM($H169:N169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(P$8<$D76,(SUM($H76:O76)+P76*0.5+SUM($H169:O169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(Q$8<$D76,(SUM($H76:P76)+Q76*0.5+SUM($H169:P169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(R$8<$D76,(SUM($H76:Q76)+R76*0.5+SUM($H169:Q169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(S$8<$D76,(SUM($H76:R76)+S76*0.5+SUM($H169:R169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(T$8<$D76,(SUM($H76:S76)+T76*0.5+SUM($H169:S169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(U$8<$D76,(SUM($H76:T76)+U76*0.5+SUM($H169:T169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(V$8<$D76,(SUM($H76:U76)+V76*0.5+SUM($H169:U169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(W$8<$D76,(SUM($H76:V76)+W76*0.5+SUM($H169:V169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(X$8<$D76,(SUM($H76:W76)+X76*0.5+SUM($H169:W169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(Y$8<$D76,(SUM($H76:X76)+Y76*0.5+SUM($H169:X169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(Z$8<$D76,(SUM($H76:Y76)+Z76*0.5+SUM($H169:Y169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AA$8<$D76,(SUM($H76:Z76)+AA76*0.5+SUM($H169:Z169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AB$8<$D76,(SUM($H76:AA76)+AB76*0.5+SUM($H169:AA169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AC$8<$D76,(SUM($H76:AB76)+AC76*0.5+SUM($H169:AB169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AD$8<$D76,(SUM($H76:AC76)+AD76*0.5+SUM($H169:AC169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AE$8<$D76,(SUM($H76:AD76)+AE76*0.5+SUM($H169:AD169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AF$8<$D76,(SUM($H76:AE76)+AF76*0.5+SUM($H169:AE169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AG$8<$D76,(SUM($H76:AF76)+AG76*0.5+SUM($H169:AF169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AH$8<$D76,(SUM($H76:AG76)+AH76*0.5+SUM($H169:AG169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AI$8<$D76,(SUM($H76:AH76)+AI76*0.5+SUM($H169:AH169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AJ$8<$D76,(SUM($H76:AI76)+AJ76*0.5+SUM($H169:AI169))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G76=\"yes\",IF(AK$8<$D76,(SUM($H76:AJ76)+AK76*0.5+SUM($H169:AJ169))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF(H$8<$D77,H77*WACC*0.5,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF(I$8<$D77,((H77+I77*0.5)+H170)*WACC,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(J$8<$D77,(SUM($H77:I77)+J77*0.5+SUM($H170:I170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(K$8<$D77,(SUM($H77:J77)+K77*0.5+SUM($H170:J170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(L$8<$D77,(SUM($H77:K77)+L77*0.5+SUM($H170:K170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(M$8<$D77,(SUM($H77:L77)+M77*0.5+SUM($H170:L170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(N$8<$D77,(SUM($H77:M77)+N77*0.5+SUM($H170:M170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(O$8<$D77,(SUM($H77:N77)+O77*0.5+SUM($H170:N170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(P$8<$D77,(SUM($H77:O77)+P77*0.5+SUM($H170:O170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(Q$8<$D77,(SUM($H77:P77)+Q77*0.5+SUM($H170:P170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(R$8<$D77,(SUM($H77:Q77)+R77*0.5+SUM($H170:Q170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(S$8<$D77,(SUM($H77:R77)+S77*0.5+SUM($H170:R170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(T$8<$D77,(SUM($H77:S77)+T77*0.5+SUM($H170:S170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(U$8<$D77,(SUM($H77:T77)+U77*0.5+SUM($H170:T170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(V$8<$D77,(SUM($H77:U77)+V77*0.5+SUM($H170:U170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(W$8<$D77,(SUM($H77:V77)+W77*0.5+SUM($H170:V170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(X$8<$D77,(SUM($H77:W77)+X77*0.5+SUM($H170:W170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(Y$8<$D77,(SUM($H77:X77)+Y77*0.5+SUM($H170:X170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(Z$8<$D77,(SUM($H77:Y77)+Z77*0.5+SUM($H170:Y170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AA$8<$D77,(SUM($H77:Z77)+AA77*0.5+SUM($H170:Z170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AB$8<$D77,(SUM($H77:AA77)+AB77*0.5+SUM($H170:AA170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AC$8<$D77,(SUM($H77:AB77)+AC77*0.5+SUM($H170:AB170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AD$8<$D77,(SUM($H77:AC77)+AD77*0.5+SUM($H170:AC170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AE$8<$D77,(SUM($H77:AD77)+AE77*0.5+SUM($H170:AD170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AF$8<$D77,(SUM($H77:AE77)+AF77*0.5+SUM($H170:AE170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AG$8<$D77,(SUM($H77:AF77)+AG77*0.5+SUM($H170:AF170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AH$8<$D77,(SUM($H77:AG77)+AH77*0.5+SUM($H170:AG170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AI$8<$D77,(SUM($H77:AH77)+AI77*0.5+SUM($H170:AH170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AJ$8<$D77,(SUM($H77:AI77)+AJ77*0.5+SUM($H170:AI170))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G77=\"yes\",IF(AK$8<$D77,(SUM($H77:AJ77)+AK77*0.5+SUM($H170:AJ170))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(J$8<$D78,(SUM($H78:I78)+J78*0.5+SUM($H171:I171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(K$8<$D78,(SUM($H78:J78)+K78*0.5+SUM($H171:J171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(L$8<$D78,(SUM($H78:K78)+L78*0.5+SUM($H171:K171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(M$8<$D78,(SUM($H78:L78)+M78*0.5+SUM($H171:L171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(N$8<$D78,(SUM($H78:M78)+N78*0.5+SUM($H171:M171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(O$8<$D78,(SUM($H78:N78)+O78*0.5+SUM($H171:N171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(P$8<$D78,(SUM($H78:O78)+P78*0.5+SUM($H171:O171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(Q$8<$D78,(SUM($H78:P78)+Q78*0.5+SUM($H171:P171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(R$8<$D78,(SUM($H78:Q78)+R78*0.5+SUM($H171:Q171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(S$8<$D78,(SUM($H78:R78)+S78*0.5+SUM($H171:R171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(T$8<$D78,(SUM($H78:S78)+T78*0.5+SUM($H171:S171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(U$8<$D78,(SUM($H78:T78)+U78*0.5+SUM($H171:T171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(V$8<$D78,(SUM($H78:U78)+V78*0.5+SUM($H171:U171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(W$8<$D78,(SUM($H78:V78)+W78*0.5+SUM($H171:V171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(X$8<$D78,(SUM($H78:W78)+X78*0.5+SUM($H171:W171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(Y$8<$D78,(SUM($H78:X78)+Y78*0.5+SUM($H171:X171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(Z$8<$D78,(SUM($H78:Y78)+Z78*0.5+SUM($H171:Y171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AA$8<$D78,(SUM($H78:Z78)+AA78*0.5+SUM($H171:Z171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AB$8<$D78,(SUM($H78:AA78)+AB78*0.5+SUM($H171:AA171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AC$8<$D78,(SUM($H78:AB78)+AC78*0.5+SUM($H171:AB171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AD$8<$D78,(SUM($H78:AC78)+AD78*0.5+SUM($H171:AC171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AE$8<$D78,(SUM($H78:AD78)+AE78*0.5+SUM($H171:AD171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AF$8<$D78,(SUM($H78:AE78)+AF78*0.5+SUM($H171:AE171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AG$8<$D78,(SUM($H78:AF78)+AG78*0.5+SUM($H171:AF171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AH$8<$D78,(SUM($H78:AG78)+AH78*0.5+SUM($H171:AG171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AI$8<$D78,(SUM($H78:AH78)+AI78*0.5+SUM($H171:AH171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AJ$8<$D78,(SUM($H78:AI78)+AJ78*0.5+SUM($H171:AI171))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G78=\"yes\",IF(AK$8<$D78,(SUM($H78:AJ78)+AK78*0.5+SUM($H171:AJ171))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(J$8<$D79,(SUM($H79:I79)+J79*0.5+SUM($H172:I172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(K$8<$D79,(SUM($H79:J79)+K79*0.5+SUM($H172:J172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(L$8<$D79,(SUM($H79:K79)+L79*0.5+SUM($H172:K172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(M$8<$D79,(SUM($H79:L79)+M79*0.5+SUM($H172:L172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(N$8<$D79,(SUM($H79:M79)+N79*0.5+SUM($H172:M172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(O$8<$D79,(SUM($H79:N79)+O79*0.5+SUM($H172:N172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(P$8<$D79,(SUM($H79:O79)+P79*0.5+SUM($H172:O172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(Q$8<$D79,(SUM($H79:P79)+Q79*0.5+SUM($H172:P172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(R$8<$D79,(SUM($H79:Q79)+R79*0.5+SUM($H172:Q172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(S$8<$D79,(SUM($H79:R79)+S79*0.5+SUM($H172:R172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(T$8<$D79,(SUM($H79:S79)+T79*0.5+SUM($H172:S172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(U$8<$D79,(SUM($H79:T79)+U79*0.5+SUM($H172:T172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(V$8<$D79,(SUM($H79:U79)+V79*0.5+SUM($H172:U172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(W$8<$D79,(SUM($H79:V79)+W79*0.5+SUM($H172:V172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(X$8<$D79,(SUM($H79:W79)+X79*0.5+SUM($H172:W172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(Y$8<$D79,(SUM($H79:X79)+Y79*0.5+SUM($H172:X172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(Z$8<$D79,(SUM($H79:Y79)+Z79*0.5+SUM($H172:Y172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AA$8<$D79,(SUM($H79:Z79)+AA79*0.5+SUM($H172:Z172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AB$8<$D79,(SUM($H79:AA79)+AB79*0.5+SUM($H172:AA172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AC$8<$D79,(SUM($H79:AB79)+AC79*0.5+SUM($H172:AB172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AD$8<$D79,(SUM($H79:AC79)+AD79*0.5+SUM($H172:AC172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AE$8<$D79,(SUM($H79:AD79)+AE79*0.5+SUM($H172:AD172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AF$8<$D79,(SUM($H79:AE79)+AF79*0.5+SUM($H172:AE172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AG$8<$D79,(SUM($H79:AF79)+AG79*0.5+SUM($H172:AF172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AH$8<$D79,(SUM($H79:AG79)+AH79*0.5+SUM($H172:AG172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AI$8<$D79,(SUM($H79:AH79)+AI79*0.5+SUM($H172:AH172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AJ$8<$D79,(SUM($H79:AI79)+AJ79*0.5+SUM($H172:AI172))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G79=\"yes\",IF(AK$8<$D79,(SUM($H79:AJ79)+AK79*0.5+SUM($H172:AJ172))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(J$8<$D80,(SUM($H80:I80)+J80*0.5+SUM($H173:I173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(K$8<$D80,(SUM($H80:J80)+K80*0.5+SUM($H173:J173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(L$8<$D80,(SUM($H80:K80)+L80*0.5+SUM($H173:K173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(M$8<$D80,(SUM($H80:L80)+M80*0.5+SUM($H173:L173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(N$8<$D80,(SUM($H80:M80)+N80*0.5+SUM($H173:M173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(O$8<$D80,(SUM($H80:N80)+O80*0.5+SUM($H173:N173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(P$8<$D80,(SUM($H80:O80)+P80*0.5+SUM($H173:O173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(Q$8<$D80,(SUM($H80:P80)+Q80*0.5+SUM($H173:P173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(R$8<$D80,(SUM($H80:Q80)+R80*0.5+SUM($H173:Q173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(S$8<$D80,(SUM($H80:R80)+S80*0.5+SUM($H173:R173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(T$8<$D80,(SUM($H80:S80)+T80*0.5+SUM($H173:S173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(U$8<$D80,(SUM($H80:T80)+U80*0.5+SUM($H173:T173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(V$8<$D80,(SUM($H80:U80)+V80*0.5+SUM($H173:U173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(W$8<$D80,(SUM($H80:V80)+W80*0.5+SUM($H173:V173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(X$8<$D80,(SUM($H80:W80)+X80*0.5+SUM($H173:W173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(Y$8<$D80,(SUM($H80:X80)+Y80*0.5+SUM($H173:X173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(Z$8<$D80,(SUM($H80:Y80)+Z80*0.5+SUM($H173:Y173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AA$8<$D80,(SUM($H80:Z80)+AA80*0.5+SUM($H173:Z173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AB$8<$D80,(SUM($H80:AA80)+AB80*0.5+SUM($H173:AA173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AC$8<$D80,(SUM($H80:AB80)+AC80*0.5+SUM($H173:AB173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AD$8<$D80,(SUM($H80:AC80)+AD80*0.5+SUM($H173:AC173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AE$8<$D80,(SUM($H80:AD80)+AE80*0.5+SUM($H173:AD173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AF$8<$D80,(SUM($H80:AE80)+AF80*0.5+SUM($H173:AE173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AG$8<$D80,(SUM($H80:AF80)+AG80*0.5+SUM($H173:AF173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AH$8<$D80,(SUM($H80:AG80)+AH80*0.5+SUM($H173:AG173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AI$8<$D80,(SUM($H80:AH80)+AI80*0.5+SUM($H173:AH173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AJ$8<$D80,(SUM($H80:AI80)+AJ80*0.5+SUM($H173:AI173))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G80=\"yes\",IF(AK$8<$D80,(SUM($H80:AJ80)+AK80*0.5+SUM($H173:AJ173))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(J$8<$D81,(SUM($H81:I81)+J81*0.5+SUM($H174:I174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(K$8<$D81,(SUM($H81:J81)+K81*0.5+SUM($H174:J174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(L$8<$D81,(SUM($H81:K81)+L81*0.5+SUM($H174:K174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(M$8<$D81,(SUM($H81:L81)+M81*0.5+SUM($H174:L174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(N$8<$D81,(SUM($H81:M81)+N81*0.5+SUM($H174:M174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(O$8<$D81,(SUM($H81:N81)+O81*0.5+SUM($H174:N174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(P$8<$D81,(SUM($H81:O81)+P81*0.5+SUM($H174:O174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(Q$8<$D81,(SUM($H81:P81)+Q81*0.5+SUM($H174:P174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(R$8<$D81,(SUM($H81:Q81)+R81*0.5+SUM($H174:Q174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(S$8<$D81,(SUM($H81:R81)+S81*0.5+SUM($H174:R174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(T$8<$D81,(SUM($H81:S81)+T81*0.5+SUM($H174:S174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(U$8<$D81,(SUM($H81:T81)+U81*0.5+SUM($H174:T174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(V$8<$D81,(SUM($H81:U81)+V81*0.5+SUM($H174:U174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(W$8<$D81,(SUM($H81:V81)+W81*0.5+SUM($H174:V174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(X$8<$D81,(SUM($H81:W81)+X81*0.5+SUM($H174:W174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(Y$8<$D81,(SUM($H81:X81)+Y81*0.5+SUM($H174:X174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(Z$8<$D81,(SUM($H81:Y81)+Z81*0.5+SUM($H174:Y174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AA$8<$D81,(SUM($H81:Z81)+AA81*0.5+SUM($H174:Z174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AB$8<$D81,(SUM($H81:AA81)+AB81*0.5+SUM($H174:AA174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AC$8<$D81,(SUM($H81:AB81)+AC81*0.5+SUM($H174:AB174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AD$8<$D81,(SUM($H81:AC81)+AD81*0.5+SUM($H174:AC174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AE$8<$D81,(SUM($H81:AD81)+AE81*0.5+SUM($H174:AD174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AF$8<$D81,(SUM($H81:AE81)+AF81*0.5+SUM($H174:AE174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AG$8<$D81,(SUM($H81:AF81)+AG81*0.5+SUM($H174:AF174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AH$8<$D81,(SUM($H81:AG81)+AH81*0.5+SUM($H174:AG174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AI$8<$D81,(SUM($H81:AH81)+AI81*0.5+SUM($H174:AH174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AJ$8<$D81,(SUM($H81:AI81)+AJ81*0.5+SUM($H174:AI174))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G81=\"yes\",IF(AK$8<$D81,(SUM($H81:AJ81)+AK81*0.5+SUM($H174:AJ174))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(J$8<$D82,(SUM($H82:I82)+J82*0.5+SUM($H175:I175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(K$8<$D82,(SUM($H82:J82)+K82*0.5+SUM($H175:J175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(L$8<$D82,(SUM($H82:K82)+L82*0.5+SUM($H175:K175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(M$8<$D82,(SUM($H82:L82)+M82*0.5+SUM($H175:L175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(N$8<$D82,(SUM($H82:M82)+N82*0.5+SUM($H175:M175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(O$8<$D82,(SUM($H82:N82)+O82*0.5+SUM($H175:N175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(P$8<$D82,(SUM($H82:O82)+P82*0.5+SUM($H175:O175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(Q$8<$D82,(SUM($H82:P82)+Q82*0.5+SUM($H175:P175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(R$8<$D82,(SUM($H82:Q82)+R82*0.5+SUM($H175:Q175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(S$8<$D82,(SUM($H82:R82)+S82*0.5+SUM($H175:R175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(T$8<$D82,(SUM($H82:S82)+T82*0.5+SUM($H175:S175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(U$8<$D82,(SUM($H82:T82)+U82*0.5+SUM($H175:T175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(V$8<$D82,(SUM($H82:U82)+V82*0.5+SUM($H175:U175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(W$8<$D82,(SUM($H82:V82)+W82*0.5+SUM($H175:V175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(X$8<$D82,(SUM($H82:W82)+X82*0.5+SUM($H175:W175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(Y$8<$D82,(SUM($H82:X82)+Y82*0.5+SUM($H175:X175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(Z$8<$D82,(SUM($H82:Y82)+Z82*0.5+SUM($H175:Y175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AA$8<$D82,(SUM($H82:Z82)+AA82*0.5+SUM($H175:Z175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AB$8<$D82,(SUM($H82:AA82)+AB82*0.5+SUM($H175:AA175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AC$8<$D82,(SUM($H82:AB82)+AC82*0.5+SUM($H175:AB175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AD$8<$D82,(SUM($H82:AC82)+AD82*0.5+SUM($H175:AC175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AE$8<$D82,(SUM($H82:AD82)+AE82*0.5+SUM($H175:AD175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AF$8<$D82,(SUM($H82:AE82)+AF82*0.5+SUM($H175:AE175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AG$8<$D82,(SUM($H82:AF82)+AG82*0.5+SUM($H175:AF175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AH$8<$D82,(SUM($H82:AG82)+AH82*0.5+SUM($H175:AG175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AI$8<$D82,(SUM($H82:AH82)+AI82*0.5+SUM($H175:AH175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AJ$8<$D82,(SUM($H82:AI82)+AJ82*0.5+SUM($H175:AI175))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G82=\"yes\",IF(AK$8<$D82,(SUM($H82:AJ82)+AK82*0.5+SUM($H175:AJ175))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(J$8<$D83,(SUM($H83:I83)+J83*0.5+SUM($H176:I176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(K$8<$D83,(SUM($H83:J83)+K83*0.5+SUM($H176:J176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(L$8<$D83,(SUM($H83:K83)+L83*0.5+SUM($H176:K176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(M$8<$D83,(SUM($H83:L83)+M83*0.5+SUM($H176:L176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(N$8<$D83,(SUM($H83:M83)+N83*0.5+SUM($H176:M176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(O$8<$D83,(SUM($H83:N83)+O83*0.5+SUM($H176:N176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(P$8<$D83,(SUM($H83:O83)+P83*0.5+SUM($H176:O176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(Q$8<$D83,(SUM($H83:P83)+Q83*0.5+SUM($H176:P176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(R$8<$D83,(SUM($H83:Q83)+R83*0.5+SUM($H176:Q176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(S$8<$D83,(SUM($H83:R83)+S83*0.5+SUM($H176:R176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(T$8<$D83,(SUM($H83:S83)+T83*0.5+SUM($H176:S176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(U$8<$D83,(SUM($H83:T83)+U83*0.5+SUM($H176:T176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(V$8<$D83,(SUM($H83:U83)+V83*0.5+SUM($H176:U176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(W$8<$D83,(SUM($H83:V83)+W83*0.5+SUM($H176:V176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(X$8<$D83,(SUM($H83:W83)+X83*0.5+SUM($H176:W176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(Y$8<$D83,(SUM($H83:X83)+Y83*0.5+SUM($H176:X176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(Z$8<$D83,(SUM($H83:Y83)+Z83*0.5+SUM($H176:Y176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AA$8<$D83,(SUM($H83:Z83)+AA83*0.5+SUM($H176:Z176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AB$8<$D83,(SUM($H83:AA83)+AB83*0.5+SUM($H176:AA176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AC$8<$D83,(SUM($H83:AB83)+AC83*0.5+SUM($H176:AB176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AD$8<$D83,(SUM($H83:AC83)+AD83*0.5+SUM($H176:AC176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AE$8<$D83,(SUM($H83:AD83)+AE83*0.5+SUM($H176:AD176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AF$8<$D83,(SUM($H83:AE83)+AF83*0.5+SUM($H176:AE176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AG$8<$D83,(SUM($H83:AF83)+AG83*0.5+SUM($H176:AF176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AH$8<$D83,(SUM($H83:AG83)+AH83*0.5+SUM($H176:AG176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AI$8<$D83,(SUM($H83:AH83)+AI83*0.5+SUM($H176:AH176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AJ$8<$D83,(SUM($H83:AI83)+AJ83*0.5+SUM($H176:AI176))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G83=\"yes\",IF(AK$8<$D83,(SUM($H83:AJ83)+AK83*0.5+SUM($H176:AJ176))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(J$8<$D84,(SUM($H84:I84)+J84*0.5+SUM($H177:I177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(K$8<$D84,(SUM($H84:J84)+K84*0.5+SUM($H177:J177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(L$8<$D84,(SUM($H84:K84)+L84*0.5+SUM($H177:K177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(M$8<$D84,(SUM($H84:L84)+M84*0.5+SUM($H177:L177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(N$8<$D84,(SUM($H84:M84)+N84*0.5+SUM($H177:M177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(O$8<$D84,(SUM($H84:N84)+O84*0.5+SUM($H177:N177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(P$8<$D84,(SUM($H84:O84)+P84*0.5+SUM($H177:O177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(Q$8<$D84,(SUM($H84:P84)+Q84*0.5+SUM($H177:P177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(R$8<$D84,(SUM($H84:Q84)+R84*0.5+SUM($H177:Q177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(S$8<$D84,(SUM($H84:R84)+S84*0.5+SUM($H177:R177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(T$8<$D84,(SUM($H84:S84)+T84*0.5+SUM($H177:S177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(U$8<$D84,(SUM($H84:T84)+U84*0.5+SUM($H177:T177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(V$8<$D84,(SUM($H84:U84)+V84*0.5+SUM($H177:U177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(W$8<$D84,(SUM($H84:V84)+W84*0.5+SUM($H177:V177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(X$8<$D84,(SUM($H84:W84)+X84*0.5+SUM($H177:W177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(Y$8<$D84,(SUM($H84:X84)+Y84*0.5+SUM($H177:X177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(Z$8<$D84,(SUM($H84:Y84)+Z84*0.5+SUM($H177:Y177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AA$8<$D84,(SUM($H84:Z84)+AA84*0.5+SUM($H177:Z177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AB$8<$D84,(SUM($H84:AA84)+AB84*0.5+SUM($H177:AA177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AC$8<$D84,(SUM($H84:AB84)+AC84*0.5+SUM($H177:AB177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AD$8<$D84,(SUM($H84:AC84)+AD84*0.5+SUM($H177:AC177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AE$8<$D84,(SUM($H84:AD84)+AE84*0.5+SUM($H177:AD177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AF$8<$D84,(SUM($H84:AE84)+AF84*0.5+SUM($H177:AE177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AG$8<$D84,(SUM($H84:AF84)+AG84*0.5+SUM($H177:AF177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AH$8<$D84,(SUM($H84:AG84)+AH84*0.5+SUM($H177:AG177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AI$8<$D84,(SUM($H84:AH84)+AI84*0.5+SUM($H177:AH177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AJ$8<$D84,(SUM($H84:AI84)+AJ84*0.5+SUM($H177:AI177))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G84=\"yes\",IF(AK$8<$D84,(SUM($H84:AJ84)+AK84*0.5+SUM($H177:AJ177))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(J$8<$D85,(SUM($H85:I85)+J85*0.5+SUM($H178:I178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(K$8<$D85,(SUM($H85:J85)+K85*0.5+SUM($H178:J178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(L$8<$D85,(SUM($H85:K85)+L85*0.5+SUM($H178:K178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(M$8<$D85,(SUM($H85:L85)+M85*0.5+SUM($H178:L178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(N$8<$D85,(SUM($H85:M85)+N85*0.5+SUM($H178:M178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(O$8<$D85,(SUM($H85:N85)+O85*0.5+SUM($H178:N178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(P$8<$D85,(SUM($H85:O85)+P85*0.5+SUM($H178:O178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(Q$8<$D85,(SUM($H85:P85)+Q85*0.5+SUM($H178:P178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(R$8<$D85,(SUM($H85:Q85)+R85*0.5+SUM($H178:Q178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(S$8<$D85,(SUM($H85:R85)+S85*0.5+SUM($H178:R178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(T$8<$D85,(SUM($H85:S85)+T85*0.5+SUM($H178:S178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(U$8<$D85,(SUM($H85:T85)+U85*0.5+SUM($H178:T178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(V$8<$D85,(SUM($H85:U85)+V85*0.5+SUM($H178:U178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(W$8<$D85,(SUM($H85:V85)+W85*0.5+SUM($H178:V178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(X$8<$D85,(SUM($H85:W85)+X85*0.5+SUM($H178:W178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(Y$8<$D85,(SUM($H85:X85)+Y85*0.5+SUM($H178:X178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(Z$8<$D85,(SUM($H85:Y85)+Z85*0.5+SUM($H178:Y178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AA$8<$D85,(SUM($H85:Z85)+AA85*0.5+SUM($H178:Z178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AB$8<$D85,(SUM($H85:AA85)+AB85*0.5+SUM($H178:AA178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AC$8<$D85,(SUM($H85:AB85)+AC85*0.5+SUM($H178:AB178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AD$8<$D85,(SUM($H85:AC85)+AD85*0.5+SUM($H178:AC178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AE$8<$D85,(SUM($H85:AD85)+AE85*0.5+SUM($H178:AD178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AF$8<$D85,(SUM($H85:AE85)+AF85*0.5+SUM($H178:AE178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AG$8<$D85,(SUM($H85:AF85)+AG85*0.5+SUM($H178:AF178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AH$8<$D85,(SUM($H85:AG85)+AH85*0.5+SUM($H178:AG178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AI$8<$D85,(SUM($H85:AH85)+AI85*0.5+SUM($H178:AH178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AJ$8<$D85,(SUM($H85:AI85)+AJ85*0.5+SUM($H178:AI178))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G85=\"yes\",IF(AK$8<$D85,(SUM($H85:AJ85)+AK85*0.5+SUM($H178:AJ178))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(J$8<$D86,(SUM($H86:I86)+J86*0.5+SUM($H179:I179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(K$8<$D86,(SUM($H86:J86)+K86*0.5+SUM($H179:J179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(L$8<$D86,(SUM($H86:K86)+L86*0.5+SUM($H179:K179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(M$8<$D86,(SUM($H86:L86)+M86*0.5+SUM($H179:L179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(N$8<$D86,(SUM($H86:M86)+N86*0.5+SUM($H179:M179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(O$8<$D86,(SUM($H86:N86)+O86*0.5+SUM($H179:N179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(P$8<$D86,(SUM($H86:O86)+P86*0.5+SUM($H179:O179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(Q$8<$D86,(SUM($H86:P86)+Q86*0.5+SUM($H179:P179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(R$8<$D86,(SUM($H86:Q86)+R86*0.5+SUM($H179:Q179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(S$8<$D86,(SUM($H86:R86)+S86*0.5+SUM($H179:R179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(T$8<$D86,(SUM($H86:S86)+T86*0.5+SUM($H179:S179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(U$8<$D86,(SUM($H86:T86)+U86*0.5+SUM($H179:T179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(V$8<$D86,(SUM($H86:U86)+V86*0.5+SUM($H179:U179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(W$8<$D86,(SUM($H86:V86)+W86*0.5+SUM($H179:V179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(X$8<$D86,(SUM($H86:W86)+X86*0.5+SUM($H179:W179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(Y$8<$D86,(SUM($H86:X86)+Y86*0.5+SUM($H179:X179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(Z$8<$D86,(SUM($H86:Y86)+Z86*0.5+SUM($H179:Y179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AA$8<$D86,(SUM($H86:Z86)+AA86*0.5+SUM($H179:Z179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AB$8<$D86,(SUM($H86:AA86)+AB86*0.5+SUM($H179:AA179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AC$8<$D86,(SUM($H86:AB86)+AC86*0.5+SUM($H179:AB179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AD$8<$D86,(SUM($H86:AC86)+AD86*0.5+SUM($H179:AC179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AE$8<$D86,(SUM($H86:AD86)+AE86*0.5+SUM($H179:AD179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AF$8<$D86,(SUM($H86:AE86)+AF86*0.5+SUM($H179:AE179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AG$8<$D86,(SUM($H86:AF86)+AG86*0.5+SUM($H179:AF179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AH$8<$D86,(SUM($H86:AG86)+AH86*0.5+SUM($H179:AG179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AI$8<$D86,(SUM($H86:AH86)+AI86*0.5+SUM($H179:AH179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AJ$8<$D86,(SUM($H86:AI86)+AJ86*0.5+SUM($H179:AI179))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G86=\"yes\",IF(AK$8<$D86,(SUM($H86:AJ86)+AK86*0.5+SUM($H179:AJ179))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(J$8<$D87,(SUM($H87:I87)+J87*0.5+SUM($H180:I180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(K$8<$D87,(SUM($H87:J87)+K87*0.5+SUM($H180:J180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(L$8<$D87,(SUM($H87:K87)+L87*0.5+SUM($H180:K180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(M$8<$D87,(SUM($H87:L87)+M87*0.5+SUM($H180:L180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(N$8<$D87,(SUM($H87:M87)+N87*0.5+SUM($H180:M180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(O$8<$D87,(SUM($H87:N87)+O87*0.5+SUM($H180:N180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(P$8<$D87,(SUM($H87:O87)+P87*0.5+SUM($H180:O180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(Q$8<$D87,(SUM($H87:P87)+Q87*0.5+SUM($H180:P180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(R$8<$D87,(SUM($H87:Q87)+R87*0.5+SUM($H180:Q180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(S$8<$D87,(SUM($H87:R87)+S87*0.5+SUM($H180:R180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(T$8<$D87,(SUM($H87:S87)+T87*0.5+SUM($H180:S180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(U$8<$D87,(SUM($H87:T87)+U87*0.5+SUM($H180:T180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(V$8<$D87,(SUM($H87:U87)+V87*0.5+SUM($H180:U180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(W$8<$D87,(SUM($H87:V87)+W87*0.5+SUM($H180:V180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(X$8<$D87,(SUM($H87:W87)+X87*0.5+SUM($H180:W180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(Y$8<$D87,(SUM($H87:X87)+Y87*0.5+SUM($H180:X180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(Z$8<$D87,(SUM($H87:Y87)+Z87*0.5+SUM($H180:Y180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AA$8<$D87,(SUM($H87:Z87)+AA87*0.5+SUM($H180:Z180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AB$8<$D87,(SUM($H87:AA87)+AB87*0.5+SUM($H180:AA180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AC$8<$D87,(SUM($H87:AB87)+AC87*0.5+SUM($H180:AB180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AD$8<$D87,(SUM($H87:AC87)+AD87*0.5+SUM($H180:AC180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AE$8<$D87,(SUM($H87:AD87)+AE87*0.5+SUM($H180:AD180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AF$8<$D87,(SUM($H87:AE87)+AF87*0.5+SUM($H180:AE180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AG$8<$D87,(SUM($H87:AF87)+AG87*0.5+SUM($H180:AF180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AH$8<$D87,(SUM($H87:AG87)+AH87*0.5+SUM($H180:AG180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AI$8<$D87,(SUM($H87:AH87)+AI87*0.5+SUM($H180:AH180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AJ$8<$D87,(SUM($H87:AI87)+AJ87*0.5+SUM($H180:AI180))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G87=\"yes\",IF(AK$8<$D87,(SUM($H87:AJ87)+AK87*0.5+SUM($H180:AJ180))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(J$8<$D88,(SUM($H88:I88)+J88*0.5+SUM($H181:I181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(K$8<$D88,(SUM($H88:J88)+K88*0.5+SUM($H181:J181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(L$8<$D88,(SUM($H88:K88)+L88*0.5+SUM($H181:K181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(M$8<$D88,(SUM($H88:L88)+M88*0.5+SUM($H181:L181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(N$8<$D88,(SUM($H88:M88)+N88*0.5+SUM($H181:M181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(O$8<$D88,(SUM($H88:N88)+O88*0.5+SUM($H181:N181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(P$8<$D88,(SUM($H88:O88)+P88*0.5+SUM($H181:O181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(Q$8<$D88,(SUM($H88:P88)+Q88*0.5+SUM($H181:P181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(R$8<$D88,(SUM($H88:Q88)+R88*0.5+SUM($H181:Q181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(S$8<$D88,(SUM($H88:R88)+S88*0.5+SUM($H181:R181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(T$8<$D88,(SUM($H88:S88)+T88*0.5+SUM($H181:S181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(U$8<$D88,(SUM($H88:T88)+U88*0.5+SUM($H181:T181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(V$8<$D88,(SUM($H88:U88)+V88*0.5+SUM($H181:U181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(W$8<$D88,(SUM($H88:V88)+W88*0.5+SUM($H181:V181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(X$8<$D88,(SUM($H88:W88)+X88*0.5+SUM($H181:W181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(Y$8<$D88,(SUM($H88:X88)+Y88*0.5+SUM($H181:X181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(Z$8<$D88,(SUM($H88:Y88)+Z88*0.5+SUM($H181:Y181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AA$8<$D88,(SUM($H88:Z88)+AA88*0.5+SUM($H181:Z181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AB$8<$D88,(SUM($H88:AA88)+AB88*0.5+SUM($H181:AA181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AC$8<$D88,(SUM($H88:AB88)+AC88*0.5+SUM($H181:AB181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AD$8<$D88,(SUM($H88:AC88)+AD88*0.5+SUM($H181:AC181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AE$8<$D88,(SUM($H88:AD88)+AE88*0.5+SUM($H181:AD181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AF$8<$D88,(SUM($H88:AE88)+AF88*0.5+SUM($H181:AE181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AG$8<$D88,(SUM($H88:AF88)+AG88*0.5+SUM($H181:AF181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AH$8<$D88,(SUM($H88:AG88)+AH88*0.5+SUM($H181:AG181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AI$8<$D88,(SUM($H88:AH88)+AI88*0.5+SUM($H181:AH181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AJ$8<$D88,(SUM($H88:AI88)+AJ88*0.5+SUM($H181:AI181))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G88=\"yes\",IF(AK$8<$D88,(SUM($H88:AJ88)+AK88*0.5+SUM($H181:AJ181))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(J$8<$D89,(SUM($H89:I89)+J89*0.5+SUM($H182:I182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(K$8<$D89,(SUM($H89:J89)+K89*0.5+SUM($H182:J182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(L$8<$D89,(SUM($H89:K89)+L89*0.5+SUM($H182:K182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(M$8<$D89,(SUM($H89:L89)+M89*0.5+SUM($H182:L182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(N$8<$D89,(SUM($H89:M89)+N89*0.5+SUM($H182:M182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(O$8<$D89,(SUM($H89:N89)+O89*0.5+SUM($H182:N182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(P$8<$D89,(SUM($H89:O89)+P89*0.5+SUM($H182:O182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(Q$8<$D89,(SUM($H89:P89)+Q89*0.5+SUM($H182:P182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(R$8<$D89,(SUM($H89:Q89)+R89*0.5+SUM($H182:Q182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(S$8<$D89,(SUM($H89:R89)+S89*0.5+SUM($H182:R182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(T$8<$D89,(SUM($H89:S89)+T89*0.5+SUM($H182:S182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(U$8<$D89,(SUM($H89:T89)+U89*0.5+SUM($H182:T182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(V$8<$D89,(SUM($H89:U89)+V89*0.5+SUM($H182:U182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(W$8<$D89,(SUM($H89:V89)+W89*0.5+SUM($H182:V182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(X$8<$D89,(SUM($H89:W89)+X89*0.5+SUM($H182:W182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(Y$8<$D89,(SUM($H89:X89)+Y89*0.5+SUM($H182:X182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(Z$8<$D89,(SUM($H89:Y89)+Z89*0.5+SUM($H182:Y182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AA$8<$D89,(SUM($H89:Z89)+AA89*0.5+SUM($H182:Z182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AB$8<$D89,(SUM($H89:AA89)+AB89*0.5+SUM($H182:AA182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AC$8<$D89,(SUM($H89:AB89)+AC89*0.5+SUM($H182:AB182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AD$8<$D89,(SUM($H89:AC89)+AD89*0.5+SUM($H182:AC182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AE$8<$D89,(SUM($H89:AD89)+AE89*0.5+SUM($H182:AD182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AF$8<$D89,(SUM($H89:AE89)+AF89*0.5+SUM($H182:AE182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AG$8<$D89,(SUM($H89:AF89)+AG89*0.5+SUM($H182:AF182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AH$8<$D89,(SUM($H89:AG89)+AH89*0.5+SUM($H182:AG182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AI$8<$D89,(SUM($H89:AH89)+AI89*0.5+SUM($H182:AH182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AJ$8<$D89,(SUM($H89:AI89)+AJ89*0.5+SUM($H182:AI182))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G89=\"yes\",IF(AK$8<$D89,(SUM($H89:AJ89)+AK89*0.5+SUM($H182:AJ182))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(J$8<$D90,(SUM($H90:I90)+J90*0.5+SUM($H183:I183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(K$8<$D90,(SUM($H90:J90)+K90*0.5+SUM($H183:J183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(L$8<$D90,(SUM($H90:K90)+L90*0.5+SUM($H183:K183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(M$8<$D90,(SUM($H90:L90)+M90*0.5+SUM($H183:L183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(N$8<$D90,(SUM($H90:M90)+N90*0.5+SUM($H183:M183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(O$8<$D90,(SUM($H90:N90)+O90*0.5+SUM($H183:N183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(P$8<$D90,(SUM($H90:O90)+P90*0.5+SUM($H183:O183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(Q$8<$D90,(SUM($H90:P90)+Q90*0.5+SUM($H183:P183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(R$8<$D90,(SUM($H90:Q90)+R90*0.5+SUM($H183:Q183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(S$8<$D90,(SUM($H90:R90)+S90*0.5+SUM($H183:R183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(T$8<$D90,(SUM($H90:S90)+T90*0.5+SUM($H183:S183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(U$8<$D90,(SUM($H90:T90)+U90*0.5+SUM($H183:T183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(V$8<$D90,(SUM($H90:U90)+V90*0.5+SUM($H183:U183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(W$8<$D90,(SUM($H90:V90)+W90*0.5+SUM($H183:V183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(X$8<$D90,(SUM($H90:W90)+X90*0.5+SUM($H183:W183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(Y$8<$D90,(SUM($H90:X90)+Y90*0.5+SUM($H183:X183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(Z$8<$D90,(SUM($H90:Y90)+Z90*0.5+SUM($H183:Y183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AA$8<$D90,(SUM($H90:Z90)+AA90*0.5+SUM($H183:Z183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AB$8<$D90,(SUM($H90:AA90)+AB90*0.5+SUM($H183:AA183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AC$8<$D90,(SUM($H90:AB90)+AC90*0.5+SUM($H183:AB183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AD$8<$D90,(SUM($H90:AC90)+AD90*0.5+SUM($H183:AC183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AE$8<$D90,(SUM($H90:AD90)+AE90*0.5+SUM($H183:AD183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AF$8<$D90,(SUM($H90:AE90)+AF90*0.5+SUM($H183:AE183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AG$8<$D90,(SUM($H90:AF90)+AG90*0.5+SUM($H183:AF183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AH$8<$D90,(SUM($H90:AG90)+AH90*0.5+SUM($H183:AG183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AI$8<$D90,(SUM($H90:AH90)+AI90*0.5+SUM($H183:AH183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AJ$8<$D90,(SUM($H90:AI90)+AJ90*0.5+SUM($H183:AI183))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G90=\"yes\",IF(AK$8<$D90,(SUM($H90:AJ90)+AK90*0.5+SUM($H183:AJ183))*WACC,0),0),0)","v":0}]
["",null,null,null,null,null,null,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(J$8<$D91,(SUM($H91:I91)+J91*0.5+SUM($H184:I184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(K$8<$D91,(SUM($H91:J91)+K91*0.5+SUM($H184:J184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(L$8<$D91,(SUM($H91:K91)+L91*0.5+SUM($H184:K184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(M$8<$D91,(SUM($H91:L91)+M91*0.5+SUM($H184:L184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(N$8<$D91,(SUM($H91:M91)+N91*0.5+SUM($H184:M184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(O$8<$D91,(SUM($H91:N91)+O91*0.5+SUM($H184:N184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(P$8<$D91,(SUM($H91:O91)+P91*0.5+SUM($H184:O184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(Q$8<$D91,(SUM($H91:P91)+Q91*0.5+SUM($H184:P184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(R$8<$D91,(SUM($H91:Q91)+R91*0.5+SUM($H184:Q184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(S$8<$D91,(SUM($H91:R91)+S91*0.5+SUM($H184:R184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(T$8<$D91,(SUM($H91:S91)+T91*0.5+SUM($H184:S184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(U$8<$D91,(SUM($H91:T91)+U91*0.5+SUM($H184:T184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(V$8<$D91,(SUM($H91:U91)+V91*0.5+SUM($H184:U184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(W$8<$D91,(SUM($H91:V91)+W91*0.5+SUM($H184:V184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(X$8<$D91,(SUM($H91:W91)+X91*0.5+SUM($H184:W184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(Y$8<$D91,(SUM($H91:X91)+Y91*0.5+SUM($H184:X184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(Z$8<$D91,(SUM($H91:Y91)+Z91*0.5+SUM($H184:Y184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AA$8<$D91,(SUM($H91:Z91)+AA91*0.5+SUM($H184:Z184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AB$8<$D91,(SUM($H91:AA91)+AB91*0.5+SUM($H184:AA184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AC$8<$D91,(SUM($H91:AB91)+AC91*0.5+SUM($H184:AB184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AD$8<$D91,(SUM($H91:AC91)+AD91*0.5+SUM($H184:AC184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AE$8<$D91,(SUM($H91:AD91)+AE91*0.5+SUM($H184:AD184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AF$8<$D91,(SUM($H91:AE91)+AF91*0.5+SUM($H184:AE184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AG$8<$D91,(SUM($H91:AF91)+AG91*0.5+SUM($H184:AF184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AH$8<$D91,(SUM($H91:AG91)+AH91*0.5+SUM($H184:AG184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AI$8<$D91,(SUM($H91:AH91)+AI91*0.5+SUM($H184:AH184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AJ$8<$D91,(SUM($H91:AI91)+AJ91*0.5+SUM($H184:AI184))*WACC,0),0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($G91=\"yes\",IF(AK$8<$D91,(SUM($H91:AJ91)+AK91*0.5+SUM($H184:AJ184))*WACC,0),0),0)","v":0}]
["AFUDC",null,null,null,null,null,null,{"$f":"SUM(H103:H184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AFUDC Closed to Plant",null,null,null,null,null,null,{"$f":"SUM(IF(Close_Date<=H8,$H$103:H184))","v":0},{"$f":"SUM(IF(Close_Date<=I8,$H$103:I184))","v":0},{"$f":"SUM(IF(Close_Date<=J8,$H$103:J184))","v":0},{"$f":"SUM(IF(Close_Date<=K8,$H$103:K184))","v":0},{"$f":"SUM(IF(Close_Date<=L8,$H$103:L184))","v":0},{"$f":"SUM(IF(Close_Date<=M8,$H$103:M184))","v":0},{"$f":"SUM(IF(Close_Date<=N8,$H$103:N184))","v":0},{"$f":"SUM(IF(Close_Date<=O8,$H$103:O184))","v":0},{"$f":"SUM(IF(Close_Date<=P8,$H$103:P184))","v":0},{"$f":"SUM(IF(Close_Date<=Q8,$H$103:Q184))","v":0},{"$f":"SUM(IF(Close_Date<=R8,$H$103:R184))","v":0},{"$f":"SUM(IF(Close_Date<=S8,$H$103:S184))","v":0},{"$f":"SUM(IF(Close_Date<=T8,$H$103:T184))","v":0},{"$f":"SUM(IF(Close_Date<=U8,$H$103:U184))","v":0},{"$f":"SUM(IF(Close_Date<=V8,$H$103:V184))","v":0},{"$f":"SUM(IF(Close_Date<=W8,$H$103:W184))","v":0},{"$f":"SUM(IF(Close_Date<=X8,$H$103:X184))","v":0},{"$f":"SUM(IF(Close_Date<=Y8,$H$103:Y184))","v":0},{"$f":"SUM(IF(Close_Date<=Z8,$H$103:Z184))","v":0},{"$f":"SUM(IF(Close_Date<=AA8,$H$103:AA184))","v":0},{"$f":"SUM(IF(Close_Date<=AB8,$H$103:AB184))","v":0},{"$f":"SUM(IF(Close_Date<=AC8,$H$103:AC184))","v":0},{"$f":"SUM(IF(Close_Date<=AD8,$H$103:AD184))","v":0},{"$f":"SUM(IF(Close_Date<=AE8,$H$103:AE184))","v":0},{"$f":"SUM(IF(Close_Date<=AF8,$H$103:AF184))","v":0},{"$f":"SUM(IF(Close_Date<=AG8,$H$103:AG184))","v":0},{"$f":"SUM(IF(Close_Date<=AH8,$H$103:AH184))","v":0},{"$f":"SUM(IF(Close_Date<=AI8,$H$103:AI184))","v":0},{"$f":"SUM(IF(Close_Date<=AJ8,$H$103:AJ184))","v":0},{"$f":"SUM(IF(Close_Date<=AK8,$H$103:AK184))","v":0}]
[]
[]
["Construction Period Interest"]
[]
[{"$f":"A103","v":"Puyallup Service Center Construction"},null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF($C10>=20,H103*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A105","v":"Puyallup Service Center Construction"},null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF($C12>=20,H105*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2019",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF($C13>=20,H106*CPI_Rate/WACC,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($C13>=20,I106*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C13>=20,X106*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2020",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C14>=20,I107*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C14>=20,X107*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2021",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C15>=20,I108*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C15>=20,X108*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2022",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C16>=20,I109*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C16>=20,X109*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2023",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C17>=20,I110*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C17>=20,X110*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2024",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C18>=20,I111*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C18>=20,X111*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2025",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C19>=20,I112*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C19>=20,X112*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2026",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C20>=20,I113*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C20>=20,X113*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2027",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C21>=20,I114*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C21>=20,X114*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2028",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C22>=20,I115*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C22>=20,X115*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2029",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C23>=20,I116*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C23>=20,X116*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2030",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C24>=20,I117*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C24>=20,X117*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2031",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C25>=20,I118*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C25>=20,X118*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2032",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C26>=20,I119*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C26>=20,X119*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2033",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C27>=20,I120*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C27>=20,X120*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2034",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C28>=20,I121*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C28>=20,X121*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2035",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C29>=20,I122*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C29>=20,X122*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2036",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C30>=20,I123*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C30>=20,X123*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2037",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C31>=20,I124*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C31>=20,X124*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2038",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C32>=20,I125*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C32>=20,X125*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2039",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C33>=20,I126*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C33>=20,X126*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2040",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C34>=20,I127*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C34>=20,X127*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2041",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C35>=20,I128*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C35>=20,X128*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Improvements, 2042",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C36>=20,I129*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C36>=20,X129*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C37>=20,I130*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C37>=20,X130*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C38>=20,I131*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C38>=20,X131*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C39>=20,I132*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C39>=20,X132*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C40>=20,I133*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C40>=20,X133*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C41>=20,I134*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C41>=20,X134*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C42>=20,I135*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C42>=20,X135*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A136","v":""},null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C43>=20,I136*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C43>=20,X136*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C44>=20,I137*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C44>=20,X137*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF($C45>=20,H138*CPI_Rate/WACC,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($C45>=20,I138*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C45>=20,X138*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C46>=20,I139*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C46>=20,X139*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C47>=20,I140*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C47>=20,X140*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C48>=20,I141*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C48>=20,X141*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C49>=20,I142*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C49>=20,X142*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C50>=20,I143*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C50>=20,X143*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C51>=20,I144*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C51>=20,X144*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C52>=20,I145*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C52>=20,X145*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C53>=20,I146*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C53>=20,X146*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C54>=20,I147*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C54>=20,X147*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C55>=20,I148*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C55>=20,X148*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C56>=20,I149*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C56>=20,X149*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C57>=20,I150*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C57>=20,X150*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C58>=20,I151*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C58>=20,X151*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C59>=20,I152*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C59>=20,X152*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C60>=20,I153*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C60>=20,X153*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C61>=20,I154*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C61>=20,X154*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C62>=20,I155*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C62>=20,X155*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C63>=20,I156*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C63>=20,X156*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C64>=20,I157*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C64>=20,X157*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C65>=20,I158*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C65>=20,X158*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C66>=20,I159*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C66>=20,X159*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C67>=20,I160*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C67>=20,X160*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C68>=20,I161*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C68>=20,X161*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C69>=20,I162*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C69>=20,X162*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C70>=20,I163*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C70>=20,X163*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C71>=20,I164*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C71>=20,X164*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C72>=20,I165*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C72>=20,X165*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C73>=20,I166*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C73>=20,X166*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C74>=20,I167*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C74>=20,X167*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A168","v":""},null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C75>=20,I168*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C75>=20,X168*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C76>=20,I169*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C76>=20,X169*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,{"$f":"IF(afudc_flag=\"yes\",IF($C77>=20,H170*CPI_Rate/WACC,0),0)","v":0},{"$f":"IF(afudc_flag=\"yes\",IF($C77>=20,I170*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C77>=20,X170*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C78>=20,I171*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C78>=20,X171*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C79>=20,I172*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C79>=20,X172*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C80>=20,I173*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C80>=20,X173*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C81>=20,I174*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C81>=20,X174*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C82>=20,I175*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C82>=20,X175*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C83>=20,I176*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C83>=20,X176*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C84>=20,I177*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C84>=20,X177*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C85>=20,I178*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C85>=20,X178*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C86>=20,I179*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C86>=20,X179*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C87>=20,I180*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C87>=20,X180*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C88>=20,I181*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C88>=20,X181*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C89>=20,I182*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C89>=20,X182*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C90>=20,I183*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C90>=20,X183*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,0,{"$f":"IF(afudc_flag=\"yes\",IF($C91>=20,I184*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(afudc_flag=\"yes\",IF($C91>=20,X184*CPI_Rate/WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Construction Period Interest",null,null,null,null,null,null,{"$f":"SUM(H192:H272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Book Depreciation","index":15,"n_rows":88,"n_cols":31,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Book Depreciation"]
[null,{"$f":"Start_Year","v":2020},{"$f":"'Capital Projects (Real)'!I8","v":2021},{"$f":"'Capital Projects (Real)'!J8","v":2022},{"$f":"'Capital Projects (Real)'!K8","v":2023},{"$f":"'Capital Projects (Real)'!L8","v":2024},{"$f":"'Capital Projects (Real)'!M8","v":2025},{"$f":"'Capital Projects (Real)'!N8","v":2026},{"$f":"'Capital Projects (Real)'!O8","v":2027},{"$f":"'Capital Projects (Real)'!P8","v":2028},{"$f":"'Capital Projects (Real)'!Q8","v":2029},{"$f":"'Capital Projects (Real)'!R8","v":2030},{"$f":"'Capital Projects (Real)'!S8","v":2031},{"$f":"'Capital Projects (Real)'!T8","v":2032},{"$f":"'Capital Projects (Real)'!U8","v":2033},{"$f":"'Capital Projects (Real)'!V8","v":2034},{"$f":"'Capital Projects (Real)'!W8","v":2035},{"$f":"'Capital Projects (Real)'!X8","v":2036},{"$f":"'Capital Projects (Real)'!Y8","v":2037},{"$f":"'Capital Projects (Real)'!Z8","v":2038},{"$f":"'Capital Projects (Real)'!AA8","v":2039},{"$f":"'Capital Projects (Real)'!AB8","v":2040},{"$f":"'Capital Projects (Real)'!AC8","v":2041},{"$f":"'Capital Projects (Real)'!AD8","v":2042},{"$f":"'Capital Projects (Real)'!AE8","v":2043},{"$f":"'Capital Projects (Real)'!AF8","v":2044},{"$f":"'Capital Projects (Real)'!AG8","v":2045},{"$f":"'Capital Projects (Real)'!AH8","v":2046},{"$f":"'Capital Projects (Real)'!AI8","v":2047},{"$f":"'Capital Projects (Real)'!AJ8","v":2048},{"$f":"'Capital Projects (Real)'!AK8","v":2049}]
[]
["Book Depreciation"]
[]
[{"$f":"'Capital Projects (Real)'!A10","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(B$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(B$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:H103)+SUM('Capital Projects (Nominal)'!$H10:H10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(B$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:H103)+SUM('Capital Projects (Nominal)'!$H10:H10),0))/'Capital Projects (Real)'!$B10,IF(B$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:H103)+SUM('Capital Projects (Nominal)'!$H10:H10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":9259.2592592592591},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(C$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(C$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:I103)+SUM('Capital Projects (Nominal)'!$H10:I10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(C$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:I103)+SUM('Capital Projects (Nominal)'!$H10:I10),0))/'Capital Projects (Real)'!$B10,IF(C$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:I103)+SUM('Capital Projects (Nominal)'!$H10:I10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(D$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(D$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:J103)+SUM('Capital Projects (Nominal)'!$H10:J10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(D$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:J103)+SUM('Capital Projects (Nominal)'!$H10:J10),0))/'Capital Projects (Real)'!$B10,IF(D$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:J103)+SUM('Capital Projects (Nominal)'!$H10:J10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(E$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(E$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:K103)+SUM('Capital Projects (Nominal)'!$H10:K10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(E$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:K103)+SUM('Capital Projects (Nominal)'!$H10:K10),0))/'Capital Projects (Real)'!$B10,IF(E$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:K103)+SUM('Capital Projects (Nominal)'!$H10:K10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(F$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(F$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:L103)+SUM('Capital Projects (Nominal)'!$H10:L10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(F$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:L103)+SUM('Capital Projects (Nominal)'!$H10:L10),0))/'Capital Projects (Real)'!$B10,IF(F$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:L103)+SUM('Capital Projects (Nominal)'!$H10:L10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(G$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(G$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:M103)+SUM('Capital Projects (Nominal)'!$H10:M10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(G$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:M103)+SUM('Capital Projects (Nominal)'!$H10:M10),0))/'Capital Projects (Real)'!$B10,IF(G$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:M103)+SUM('Capital Projects (Nominal)'!$H10:M10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(H$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(H$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:N103)+SUM('Capital Projects (Nominal)'!$H10:N10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(H$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:N103)+SUM('Capital Projects (Nominal)'!$H10:N10),0))/'Capital Projects (Real)'!$B10,IF(H$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:N103)+SUM('Capital Projects (Nominal)'!$H10:N10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(I$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(I$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:O103)+SUM('Capital Projects (Nominal)'!$H10:O10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(I$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:O103)+SUM('Capital Projects (Nominal)'!$H10:O10),0))/'Capital Projects (Real)'!$B10,IF(I$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:O103)+SUM('Capital Projects (Nominal)'!$H10:O10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(J$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(J$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:P103)+SUM('Capital Projects (Nominal)'!$H10:P10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(J$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:P103)+SUM('Capital Projects (Nominal)'!$H10:P10),0))/'Capital Projects (Real)'!$B10,IF(J$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:P103)+SUM('Capital Projects (Nominal)'!$H10:P10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(K$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(K$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:Q103)+SUM('Capital Projects (Nominal)'!$H10:Q10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(K$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:Q103)+SUM('Capital Projects (Nominal)'!$H10:Q10),0))/'Capital Projects (Real)'!$B10,IF(K$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:Q103)+SUM('Capital Projects (Nominal)'!$H10:Q10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(L$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(L$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:R103)+SUM('Capital Projects (Nominal)'!$H10:R10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(L$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:R103)+SUM('Capital Projects (Nominal)'!$H10:R10),0))/'Capital Projects (Real)'!$B10,IF(L$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:R103)+SUM('Capital Projects (Nominal)'!$H10:R10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(M$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(M$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:S103)+SUM('Capital Projects (Nominal)'!$H10:S10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(M$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:S103)+SUM('Capital Projects (Nominal)'!$H10:S10),0))/'Capital Projects (Real)'!$B10,IF(M$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:S103)+SUM('Capital Projects (Nominal)'!$H10:S10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(N$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(N$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:T103)+SUM('Capital Projects (Nominal)'!$H10:T10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(N$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:T103)+SUM('Capital Projects (Nominal)'!$H10:T10),0))/'Capital Projects (Real)'!$B10,IF(N$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:T103)+SUM('Capital Projects (Nominal)'!$H10:T10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(O$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(O$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:U103)+SUM('Capital Projects (Nominal)'!$H10:U10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(O$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:U103)+SUM('Capital Projects (Nominal)'!$H10:U10),0))/'Capital Projects (Real)'!$B10,IF(O$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:U103)+SUM('Capital Projects (Nominal)'!$H10:U10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(P$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(P$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:V103)+SUM('Capital Projects (Nominal)'!$H10:V10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(P$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:V103)+SUM('Capital Projects (Nominal)'!$H10:V10),0))/'Capital Projects (Real)'!$B10,IF(P$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:V103)+SUM('Capital Projects (Nominal)'!$H10:V10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(Q$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:W103)+SUM('Capital Projects (Nominal)'!$H10:W10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(Q$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:W103)+SUM('Capital Projects (Nominal)'!$H10:W10),0))/'Capital Projects (Real)'!$B10,IF(Q$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:W103)+SUM('Capital Projects (Nominal)'!$H10:W10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(R$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(R$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:X103)+SUM('Capital Projects (Nominal)'!$H10:X10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(R$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:X103)+SUM('Capital Projects (Nominal)'!$H10:X10),0))/'Capital Projects (Real)'!$B10,IF(R$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:X103)+SUM('Capital Projects (Nominal)'!$H10:X10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(S$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(S$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:Y103)+SUM('Capital Projects (Nominal)'!$H10:Y10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(S$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:Y103)+SUM('Capital Projects (Nominal)'!$H10:Y10),0))/'Capital Projects (Real)'!$B10,IF(S$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:Y103)+SUM('Capital Projects (Nominal)'!$H10:Y10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(T$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(T$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:Z103)+SUM('Capital Projects (Nominal)'!$H10:Z10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(T$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:Z103)+SUM('Capital Projects (Nominal)'!$H10:Z10),0))/'Capital Projects (Real)'!$B10,IF(T$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:Z103)+SUM('Capital Projects (Nominal)'!$H10:Z10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(U$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(U$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AA103)+SUM('Capital Projects (Nominal)'!$H10:AA10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(U$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AA103)+SUM('Capital Projects (Nominal)'!$H10:AA10),0))/'Capital Projects (Real)'!$B10,IF(U$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AA103)+SUM('Capital Projects (Nominal)'!$H10:AA10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(V$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(V$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AB103)+SUM('Capital Projects (Nominal)'!$H10:AB10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(V$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AB103)+SUM('Capital Projects (Nominal)'!$H10:AB10),0))/'Capital Projects (Real)'!$B10,IF(V$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AB103)+SUM('Capital Projects (Nominal)'!$H10:AB10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(W$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(W$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AC103)+SUM('Capital Projects (Nominal)'!$H10:AC10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(W$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AC103)+SUM('Capital Projects (Nominal)'!$H10:AC10),0))/'Capital Projects (Real)'!$B10,IF(W$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AC103)+SUM('Capital Projects (Nominal)'!$H10:AC10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(X$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(X$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AD103)+SUM('Capital Projects (Nominal)'!$H10:AD10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(X$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AD103)+SUM('Capital Projects (Nominal)'!$H10:AD10),0))/'Capital Projects (Real)'!$B10,IF(X$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AD103)+SUM('Capital Projects (Nominal)'!$H10:AD10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(Y$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AE103)+SUM('Capital Projects (Nominal)'!$H10:AE10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(Y$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AE103)+SUM('Capital Projects (Nominal)'!$H10:AE10),0))/'Capital Projects (Real)'!$B10,IF(Y$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AE103)+SUM('Capital Projects (Nominal)'!$H10:AE10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(Z$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AF103)+SUM('Capital Projects (Nominal)'!$H10:AF10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(Z$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AF103)+SUM('Capital Projects (Nominal)'!$H10:AF10),0))/'Capital Projects (Real)'!$B10,IF(Z$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AF103)+SUM('Capital Projects (Nominal)'!$H10:AF10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(AA$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AG103)+SUM('Capital Projects (Nominal)'!$H10:AG10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(AA$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AG103)+SUM('Capital Projects (Nominal)'!$H10:AG10),0))/'Capital Projects (Real)'!$B10,IF(AA$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AG103)+SUM('Capital Projects (Nominal)'!$H10:AG10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(AB$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AH103)+SUM('Capital Projects (Nominal)'!$H10:AH10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(AB$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AH103)+SUM('Capital Projects (Nominal)'!$H10:AH10),0))/'Capital Projects (Real)'!$B10,IF(AB$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AH103)+SUM('Capital Projects (Nominal)'!$H10:AH10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(AC$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AI103)+SUM('Capital Projects (Nominal)'!$H10:AI10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(AC$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AI103)+SUM('Capital Projects (Nominal)'!$H10:AI10),0))/'Capital Projects (Real)'!$B10,IF(AC$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AI103)+SUM('Capital Projects (Nominal)'!$H10:AI10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(AD$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AJ103)+SUM('Capital Projects (Nominal)'!$H10:AJ10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(AD$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AJ103)+SUM('Capital Projects (Nominal)'!$H10:AJ10),0))/'Capital Projects (Real)'!$B10,IF(AD$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AJ103)+SUM('Capital Projects (Nominal)'!$H10:AJ10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,IF(AE$2='Capital Projects (Real)'!$D10,(SUM('Capital Projects (Nominal)'!$H103:AK103)+SUM('Capital Projects (Nominal)'!$H10:AK10))*(13-'Capital Projects (Nominal)'!$E10)/12,IF(AE$2>'Capital Projects (Real)'!$D10,SUM('Capital Projects (Nominal)'!$H103:AK103)+SUM('Capital Projects (Nominal)'!$H10:AK10),0))/'Capital Projects (Real)'!$B10,IF(AE$2='Capital Projects (Real)'!$D10+'Capital Projects (Real)'!$B10,(SUM('Capital Projects (Nominal)'!$H103:AK103)+SUM('Capital Projects (Nominal)'!$H10:AK10))*('Capital Projects (Nominal)'!$E10-1)/12/'Capital Projects (Nominal)'!$B10,0)),0)","v":111111.11111111111}]
[{"$f":"'Capital Projects (Real)'!A11","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(B$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(B$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:H104)+SUM('Capital Projects (Nominal)'!$H11:H11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(B$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:H104)+SUM('Capital Projects (Nominal)'!$H11:H11),0))/'Capital Projects (Real)'!$B11,IF(B$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:H104)+SUM('Capital Projects (Nominal)'!$H11:H11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(C$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(C$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:I104)+SUM('Capital Projects (Nominal)'!$H11:I11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(C$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:I104)+SUM('Capital Projects (Nominal)'!$H11:I11),0))/'Capital Projects (Real)'!$B11,IF(C$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:I104)+SUM('Capital Projects (Nominal)'!$H11:I11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":77777.777777777781},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(D$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(D$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:J104)+SUM('Capital Projects (Nominal)'!$H11:J11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(D$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:J104)+SUM('Capital Projects (Nominal)'!$H11:J11),0))/'Capital Projects (Real)'!$B11,IF(D$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:J104)+SUM('Capital Projects (Nominal)'!$H11:J11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(E$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(E$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:K104)+SUM('Capital Projects (Nominal)'!$H11:K11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(E$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:K104)+SUM('Capital Projects (Nominal)'!$H11:K11),0))/'Capital Projects (Real)'!$B11,IF(E$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:K104)+SUM('Capital Projects (Nominal)'!$H11:K11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(F$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(F$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:L104)+SUM('Capital Projects (Nominal)'!$H11:L11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(F$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:L104)+SUM('Capital Projects (Nominal)'!$H11:L11),0))/'Capital Projects (Real)'!$B11,IF(F$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:L104)+SUM('Capital Projects (Nominal)'!$H11:L11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(G$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(G$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:M104)+SUM('Capital Projects (Nominal)'!$H11:M11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(G$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:M104)+SUM('Capital Projects (Nominal)'!$H11:M11),0))/'Capital Projects (Real)'!$B11,IF(G$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:M104)+SUM('Capital Projects (Nominal)'!$H11:M11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(H$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(H$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:N104)+SUM('Capital Projects (Nominal)'!$H11:N11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(H$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:N104)+SUM('Capital Projects (Nominal)'!$H11:N11),0))/'Capital Projects (Real)'!$B11,IF(H$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:N104)+SUM('Capital Projects (Nominal)'!$H11:N11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(I$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(I$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:O104)+SUM('Capital Projects (Nominal)'!$H11:O11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(I$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:O104)+SUM('Capital Projects (Nominal)'!$H11:O11),0))/'Capital Projects (Real)'!$B11,IF(I$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:O104)+SUM('Capital Projects (Nominal)'!$H11:O11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(J$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(J$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:P104)+SUM('Capital Projects (Nominal)'!$H11:P11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(J$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:P104)+SUM('Capital Projects (Nominal)'!$H11:P11),0))/'Capital Projects (Real)'!$B11,IF(J$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:P104)+SUM('Capital Projects (Nominal)'!$H11:P11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(K$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(K$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:Q104)+SUM('Capital Projects (Nominal)'!$H11:Q11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(K$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:Q104)+SUM('Capital Projects (Nominal)'!$H11:Q11),0))/'Capital Projects (Real)'!$B11,IF(K$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:Q104)+SUM('Capital Projects (Nominal)'!$H11:Q11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(L$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(L$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:R104)+SUM('Capital Projects (Nominal)'!$H11:R11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(L$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:R104)+SUM('Capital Projects (Nominal)'!$H11:R11),0))/'Capital Projects (Real)'!$B11,IF(L$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:R104)+SUM('Capital Projects (Nominal)'!$H11:R11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(M$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(M$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:S104)+SUM('Capital Projects (Nominal)'!$H11:S11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(M$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:S104)+SUM('Capital Projects (Nominal)'!$H11:S11),0))/'Capital Projects (Real)'!$B11,IF(M$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:S104)+SUM('Capital Projects (Nominal)'!$H11:S11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(N$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(N$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:T104)+SUM('Capital Projects (Nominal)'!$H11:T11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(N$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:T104)+SUM('Capital Projects (Nominal)'!$H11:T11),0))/'Capital Projects (Real)'!$B11,IF(N$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:T104)+SUM('Capital Projects (Nominal)'!$H11:T11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(O$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(O$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:U104)+SUM('Capital Projects (Nominal)'!$H11:U11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(O$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:U104)+SUM('Capital Projects (Nominal)'!$H11:U11),0))/'Capital Projects (Real)'!$B11,IF(O$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:U104)+SUM('Capital Projects (Nominal)'!$H11:U11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(P$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(P$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:V104)+SUM('Capital Projects (Nominal)'!$H11:V11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(P$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:V104)+SUM('Capital Projects (Nominal)'!$H11:V11),0))/'Capital Projects (Real)'!$B11,IF(P$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:V104)+SUM('Capital Projects (Nominal)'!$H11:V11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(Q$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:W104)+SUM('Capital Projects (Nominal)'!$H11:W11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(Q$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:W104)+SUM('Capital Projects (Nominal)'!$H11:W11),0))/'Capital Projects (Real)'!$B11,IF(Q$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:W104)+SUM('Capital Projects (Nominal)'!$H11:W11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(R$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(R$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:X104)+SUM('Capital Projects (Nominal)'!$H11:X11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(R$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:X104)+SUM('Capital Projects (Nominal)'!$H11:X11),0))/'Capital Projects (Real)'!$B11,IF(R$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:X104)+SUM('Capital Projects (Nominal)'!$H11:X11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(S$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(S$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:Y104)+SUM('Capital Projects (Nominal)'!$H11:Y11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(S$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:Y104)+SUM('Capital Projects (Nominal)'!$H11:Y11),0))/'Capital Projects (Real)'!$B11,IF(S$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:Y104)+SUM('Capital Projects (Nominal)'!$H11:Y11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(T$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(T$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:Z104)+SUM('Capital Projects (Nominal)'!$H11:Z11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(T$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:Z104)+SUM('Capital Projects (Nominal)'!$H11:Z11),0))/'Capital Projects (Real)'!$B11,IF(T$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:Z104)+SUM('Capital Projects (Nominal)'!$H11:Z11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(U$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(U$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AA104)+SUM('Capital Projects (Nominal)'!$H11:AA11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(U$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AA104)+SUM('Capital Projects (Nominal)'!$H11:AA11),0))/'Capital Projects (Real)'!$B11,IF(U$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AA104)+SUM('Capital Projects (Nominal)'!$H11:AA11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(V$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(V$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AB104)+SUM('Capital Projects (Nominal)'!$H11:AB11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(V$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AB104)+SUM('Capital Projects (Nominal)'!$H11:AB11),0))/'Capital Projects (Real)'!$B11,IF(V$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AB104)+SUM('Capital Projects (Nominal)'!$H11:AB11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(W$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(W$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AC104)+SUM('Capital Projects (Nominal)'!$H11:AC11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(W$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AC104)+SUM('Capital Projects (Nominal)'!$H11:AC11),0))/'Capital Projects (Real)'!$B11,IF(W$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AC104)+SUM('Capital Projects (Nominal)'!$H11:AC11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(X$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(X$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AD104)+SUM('Capital Projects (Nominal)'!$H11:AD11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(X$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AD104)+SUM('Capital Projects (Nominal)'!$H11:AD11),0))/'Capital Projects (Real)'!$B11,IF(X$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AD104)+SUM('Capital Projects (Nominal)'!$H11:AD11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(Y$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AE104)+SUM('Capital Projects (Nominal)'!$H11:AE11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(Y$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AE104)+SUM('Capital Projects (Nominal)'!$H11:AE11),0))/'Capital Projects (Real)'!$B11,IF(Y$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AE104)+SUM('Capital Projects (Nominal)'!$H11:AE11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(Z$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AF104)+SUM('Capital Projects (Nominal)'!$H11:AF11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(Z$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AF104)+SUM('Capital Projects (Nominal)'!$H11:AF11),0))/'Capital Projects (Real)'!$B11,IF(Z$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AF104)+SUM('Capital Projects (Nominal)'!$H11:AF11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(AA$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AG104)+SUM('Capital Projects (Nominal)'!$H11:AG11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(AA$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AG104)+SUM('Capital Projects (Nominal)'!$H11:AG11),0))/'Capital Projects (Real)'!$B11,IF(AA$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AG104)+SUM('Capital Projects (Nominal)'!$H11:AG11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(AB$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AH104)+SUM('Capital Projects (Nominal)'!$H11:AH11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(AB$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AH104)+SUM('Capital Projects (Nominal)'!$H11:AH11),0))/'Capital Projects (Real)'!$B11,IF(AB$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AH104)+SUM('Capital Projects (Nominal)'!$H11:AH11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(AC$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AI104)+SUM('Capital Projects (Nominal)'!$H11:AI11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(AC$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AI104)+SUM('Capital Projects (Nominal)'!$H11:AI11),0))/'Capital Projects (Real)'!$B11,IF(AC$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AI104)+SUM('Capital Projects (Nominal)'!$H11:AI11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(AD$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AJ104)+SUM('Capital Projects (Nominal)'!$H11:AJ11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(AD$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AJ104)+SUM('Capital Projects (Nominal)'!$H11:AJ11),0))/'Capital Projects (Real)'!$B11,IF(AD$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AJ104)+SUM('Capital Projects (Nominal)'!$H11:AJ11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,IF(AE$2='Capital Projects (Real)'!$D11,(SUM('Capital Projects (Nominal)'!$H104:AK104)+SUM('Capital Projects (Nominal)'!$H11:AK11))*(13-'Capital Projects (Nominal)'!$E11)/12,IF(AE$2>'Capital Projects (Real)'!$D11,SUM('Capital Projects (Nominal)'!$H104:AK104)+SUM('Capital Projects (Nominal)'!$H11:AK11),0))/'Capital Projects (Real)'!$B11,IF(AE$2='Capital Projects (Real)'!$D11+'Capital Projects (Real)'!$B11,(SUM('Capital Projects (Nominal)'!$H104:AK104)+SUM('Capital Projects (Nominal)'!$H11:AK11))*('Capital Projects (Nominal)'!$E11-1)/12/'Capital Projects (Nominal)'!$B11,0)),0)","v":933333.33333333337}]
[{"$f":"'Capital Projects (Real)'!A12","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(B$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(B$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:H105)+SUM('Capital Projects (Nominal)'!$H12:H12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(B$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:H105)+SUM('Capital Projects (Nominal)'!$H12:H12),0))/'Capital Projects (Real)'!$B12,IF(B$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:H105)+SUM('Capital Projects (Nominal)'!$H12:H12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(C$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(C$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:I105)+SUM('Capital Projects (Nominal)'!$H12:I12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(C$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:I105)+SUM('Capital Projects (Nominal)'!$H12:I12),0))/'Capital Projects (Real)'!$B12,IF(C$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:I105)+SUM('Capital Projects (Nominal)'!$H12:I12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(D$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(D$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:J105)+SUM('Capital Projects (Nominal)'!$H12:J12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(D$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:J105)+SUM('Capital Projects (Nominal)'!$H12:J12),0))/'Capital Projects (Real)'!$B12,IF(D$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:J105)+SUM('Capital Projects (Nominal)'!$H12:J12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":35185.185185185182},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(E$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(E$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:K105)+SUM('Capital Projects (Nominal)'!$H12:K12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(E$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:K105)+SUM('Capital Projects (Nominal)'!$H12:K12),0))/'Capital Projects (Real)'!$B12,IF(E$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:K105)+SUM('Capital Projects (Nominal)'!$H12:K12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(F$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(F$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:L105)+SUM('Capital Projects (Nominal)'!$H12:L12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(F$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:L105)+SUM('Capital Projects (Nominal)'!$H12:L12),0))/'Capital Projects (Real)'!$B12,IF(F$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:L105)+SUM('Capital Projects (Nominal)'!$H12:L12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(G$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(G$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:M105)+SUM('Capital Projects (Nominal)'!$H12:M12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(G$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:M105)+SUM('Capital Projects (Nominal)'!$H12:M12),0))/'Capital Projects (Real)'!$B12,IF(G$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:M105)+SUM('Capital Projects (Nominal)'!$H12:M12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(H$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(H$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:N105)+SUM('Capital Projects (Nominal)'!$H12:N12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(H$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:N105)+SUM('Capital Projects (Nominal)'!$H12:N12),0))/'Capital Projects (Real)'!$B12,IF(H$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:N105)+SUM('Capital Projects (Nominal)'!$H12:N12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(I$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(I$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:O105)+SUM('Capital Projects (Nominal)'!$H12:O12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(I$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:O105)+SUM('Capital Projects (Nominal)'!$H12:O12),0))/'Capital Projects (Real)'!$B12,IF(I$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:O105)+SUM('Capital Projects (Nominal)'!$H12:O12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(J$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(J$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:P105)+SUM('Capital Projects (Nominal)'!$H12:P12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(J$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:P105)+SUM('Capital Projects (Nominal)'!$H12:P12),0))/'Capital Projects (Real)'!$B12,IF(J$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:P105)+SUM('Capital Projects (Nominal)'!$H12:P12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(K$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(K$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:Q105)+SUM('Capital Projects (Nominal)'!$H12:Q12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(K$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:Q105)+SUM('Capital Projects (Nominal)'!$H12:Q12),0))/'Capital Projects (Real)'!$B12,IF(K$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:Q105)+SUM('Capital Projects (Nominal)'!$H12:Q12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(L$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(L$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:R105)+SUM('Capital Projects (Nominal)'!$H12:R12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(L$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:R105)+SUM('Capital Projects (Nominal)'!$H12:R12),0))/'Capital Projects (Real)'!$B12,IF(L$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:R105)+SUM('Capital Projects (Nominal)'!$H12:R12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(M$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(M$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:S105)+SUM('Capital Projects (Nominal)'!$H12:S12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(M$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:S105)+SUM('Capital Projects (Nominal)'!$H12:S12),0))/'Capital Projects (Real)'!$B12,IF(M$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:S105)+SUM('Capital Projects (Nominal)'!$H12:S12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(N$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(N$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:T105)+SUM('Capital Projects (Nominal)'!$H12:T12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(N$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:T105)+SUM('Capital Projects (Nominal)'!$H12:T12),0))/'Capital Projects (Real)'!$B12,IF(N$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:T105)+SUM('Capital Projects (Nominal)'!$H12:T12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(O$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(O$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:U105)+SUM('Capital Projects (Nominal)'!$H12:U12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(O$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:U105)+SUM('Capital Projects (Nominal)'!$H12:U12),0))/'Capital Projects (Real)'!$B12,IF(O$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:U105)+SUM('Capital Projects (Nominal)'!$H12:U12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(P$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(P$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:V105)+SUM('Capital Projects (Nominal)'!$H12:V12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(P$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:V105)+SUM('Capital Projects (Nominal)'!$H12:V12),0))/'Capital Projects (Real)'!$B12,IF(P$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:V105)+SUM('Capital Projects (Nominal)'!$H12:V12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(Q$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:W105)+SUM('Capital Projects (Nominal)'!$H12:W12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(Q$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:W105)+SUM('Capital Projects (Nominal)'!$H12:W12),0))/'Capital Projects (Real)'!$B12,IF(Q$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:W105)+SUM('Capital Projects (Nominal)'!$H12:W12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(R$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(R$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:X105)+SUM('Capital Projects (Nominal)'!$H12:X12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(R$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:X105)+SUM('Capital Projects (Nominal)'!$H12:X12),0))/'Capital Projects (Real)'!$B12,IF(R$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:X105)+SUM('Capital Projects (Nominal)'!$H12:X12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(S$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(S$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:Y105)+SUM('Capital Projects (Nominal)'!$H12:Y12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(S$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:Y105)+SUM('Capital Projects (Nominal)'!$H12:Y12),0))/'Capital Projects (Real)'!$B12,IF(S$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:Y105)+SUM('Capital Projects (Nominal)'!$H12:Y12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(T$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(T$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:Z105)+SUM('Capital Projects (Nominal)'!$H12:Z12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(T$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:Z105)+SUM('Capital Projects (Nominal)'!$H12:Z12),0))/'Capital Projects (Real)'!$B12,IF(T$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:Z105)+SUM('Capital Projects (Nominal)'!$H12:Z12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(U$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(U$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AA105)+SUM('Capital Projects (Nominal)'!$H12:AA12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(U$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AA105)+SUM('Capital Projects (Nominal)'!$H12:AA12),0))/'Capital Projects (Real)'!$B12,IF(U$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AA105)+SUM('Capital Projects (Nominal)'!$H12:AA12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(V$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(V$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AB105)+SUM('Capital Projects (Nominal)'!$H12:AB12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(V$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AB105)+SUM('Capital Projects (Nominal)'!$H12:AB12),0))/'Capital Projects (Real)'!$B12,IF(V$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AB105)+SUM('Capital Projects (Nominal)'!$H12:AB12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(W$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(W$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AC105)+SUM('Capital Projects (Nominal)'!$H12:AC12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(W$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AC105)+SUM('Capital Projects (Nominal)'!$H12:AC12),0))/'Capital Projects (Real)'!$B12,IF(W$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AC105)+SUM('Capital Projects (Nominal)'!$H12:AC12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(X$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(X$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AD105)+SUM('Capital Projects (Nominal)'!$H12:AD12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(X$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AD105)+SUM('Capital Projects (Nominal)'!$H12:AD12),0))/'Capital Projects (Real)'!$B12,IF(X$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AD105)+SUM('Capital Projects (Nominal)'!$H12:AD12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(Y$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AE105)+SUM('Capital Projects (Nominal)'!$H12:AE12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(Y$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AE105)+SUM('Capital Projects (Nominal)'!$H12:AE12),0))/'Capital Projects (Real)'!$B12,IF(Y$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AE105)+SUM('Capital Projects (Nominal)'!$H12:AE12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(Z$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AF105)+SUM('Capital Projects (Nominal)'!$H12:AF12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(Z$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AF105)+SUM('Capital Projects (Nominal)'!$H12:AF12),0))/'Capital Projects (Real)'!$B12,IF(Z$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AF105)+SUM('Capital Projects (Nominal)'!$H12:AF12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(AA$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AG105)+SUM('Capital Projects (Nominal)'!$H12:AG12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(AA$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AG105)+SUM('Capital Projects (Nominal)'!$H12:AG12),0))/'Capital Projects (Real)'!$B12,IF(AA$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AG105)+SUM('Capital Projects (Nominal)'!$H12:AG12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(AB$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AH105)+SUM('Capital Projects (Nominal)'!$H12:AH12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(AB$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AH105)+SUM('Capital Projects (Nominal)'!$H12:AH12),0))/'Capital Projects (Real)'!$B12,IF(AB$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AH105)+SUM('Capital Projects (Nominal)'!$H12:AH12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(AC$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AI105)+SUM('Capital Projects (Nominal)'!$H12:AI12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(AC$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AI105)+SUM('Capital Projects (Nominal)'!$H12:AI12),0))/'Capital Projects (Real)'!$B12,IF(AC$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AI105)+SUM('Capital Projects (Nominal)'!$H12:AI12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(AD$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AJ105)+SUM('Capital Projects (Nominal)'!$H12:AJ12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(AD$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AJ105)+SUM('Capital Projects (Nominal)'!$H12:AJ12),0))/'Capital Projects (Real)'!$B12,IF(AD$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AJ105)+SUM('Capital Projects (Nominal)'!$H12:AJ12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,IF(AE$2='Capital Projects (Real)'!$D12,(SUM('Capital Projects (Nominal)'!$H105:AK105)+SUM('Capital Projects (Nominal)'!$H12:AK12))*(13-'Capital Projects (Nominal)'!$E12)/12,IF(AE$2>'Capital Projects (Real)'!$D12,SUM('Capital Projects (Nominal)'!$H105:AK105)+SUM('Capital Projects (Nominal)'!$H12:AK12),0))/'Capital Projects (Real)'!$B12,IF(AE$2='Capital Projects (Real)'!$D12+'Capital Projects (Real)'!$B12,(SUM('Capital Projects (Nominal)'!$H105:AK105)+SUM('Capital Projects (Nominal)'!$H12:AK12))*('Capital Projects (Nominal)'!$E12-1)/12/'Capital Projects (Nominal)'!$B12,0)),0)","v":422222.22222222225}]
[{"$f":"'Capital Projects (Real)'!A13","v":"Capital Improvements, 2019"},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(B$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(B$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:H106)+SUM('Capital Projects (Nominal)'!$H13:H13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(B$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:H106)+SUM('Capital Projects (Nominal)'!$H13:H13),0))/'Capital Projects (Real)'!$B13,IF(B$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:H106)+SUM('Capital Projects (Nominal)'!$H13:H13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(C$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(C$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:I106)+SUM('Capital Projects (Nominal)'!$H13:I13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(C$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:I106)+SUM('Capital Projects (Nominal)'!$H13:I13),0))/'Capital Projects (Real)'!$B13,IF(C$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:I106)+SUM('Capital Projects (Nominal)'!$H13:I13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(D$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(D$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:J106)+SUM('Capital Projects (Nominal)'!$H13:J13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(D$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:J106)+SUM('Capital Projects (Nominal)'!$H13:J13),0))/'Capital Projects (Real)'!$B13,IF(D$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:J106)+SUM('Capital Projects (Nominal)'!$H13:J13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(E$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(E$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:K106)+SUM('Capital Projects (Nominal)'!$H13:K13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(E$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:K106)+SUM('Capital Projects (Nominal)'!$H13:K13),0))/'Capital Projects (Real)'!$B13,IF(E$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:K106)+SUM('Capital Projects (Nominal)'!$H13:K13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(F$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(F$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:L106)+SUM('Capital Projects (Nominal)'!$H13:L13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(F$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:L106)+SUM('Capital Projects (Nominal)'!$H13:L13),0))/'Capital Projects (Real)'!$B13,IF(F$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:L106)+SUM('Capital Projects (Nominal)'!$H13:L13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(G$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(G$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:M106)+SUM('Capital Projects (Nominal)'!$H13:M13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(G$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:M106)+SUM('Capital Projects (Nominal)'!$H13:M13),0))/'Capital Projects (Real)'!$B13,IF(G$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:M106)+SUM('Capital Projects (Nominal)'!$H13:M13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(H$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(H$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:N106)+SUM('Capital Projects (Nominal)'!$H13:N13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(H$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:N106)+SUM('Capital Projects (Nominal)'!$H13:N13),0))/'Capital Projects (Real)'!$B13,IF(H$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:N106)+SUM('Capital Projects (Nominal)'!$H13:N13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(I$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(I$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:O106)+SUM('Capital Projects (Nominal)'!$H13:O13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(I$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:O106)+SUM('Capital Projects (Nominal)'!$H13:O13),0))/'Capital Projects (Real)'!$B13,IF(I$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:O106)+SUM('Capital Projects (Nominal)'!$H13:O13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(J$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(J$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:P106)+SUM('Capital Projects (Nominal)'!$H13:P13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(J$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:P106)+SUM('Capital Projects (Nominal)'!$H13:P13),0))/'Capital Projects (Real)'!$B13,IF(J$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:P106)+SUM('Capital Projects (Nominal)'!$H13:P13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(K$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(K$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:Q106)+SUM('Capital Projects (Nominal)'!$H13:Q13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(K$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:Q106)+SUM('Capital Projects (Nominal)'!$H13:Q13),0))/'Capital Projects (Real)'!$B13,IF(K$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:Q106)+SUM('Capital Projects (Nominal)'!$H13:Q13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(L$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(L$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:R106)+SUM('Capital Projects (Nominal)'!$H13:R13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(L$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:R106)+SUM('Capital Projects (Nominal)'!$H13:R13),0))/'Capital Projects (Real)'!$B13,IF(L$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:R106)+SUM('Capital Projects (Nominal)'!$H13:R13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(M$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(M$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:S106)+SUM('Capital Projects (Nominal)'!$H13:S13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(M$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:S106)+SUM('Capital Projects (Nominal)'!$H13:S13),0))/'Capital Projects (Real)'!$B13,IF(M$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:S106)+SUM('Capital Projects (Nominal)'!$H13:S13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(N$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(N$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:T106)+SUM('Capital Projects (Nominal)'!$H13:T13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(N$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:T106)+SUM('Capital Projects (Nominal)'!$H13:T13),0))/'Capital Projects (Real)'!$B13,IF(N$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:T106)+SUM('Capital Projects (Nominal)'!$H13:T13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(O$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(O$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:U106)+SUM('Capital Projects (Nominal)'!$H13:U13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(O$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:U106)+SUM('Capital Projects (Nominal)'!$H13:U13),0))/'Capital Projects (Real)'!$B13,IF(O$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:U106)+SUM('Capital Projects (Nominal)'!$H13:U13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(P$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(P$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:V106)+SUM('Capital Projects (Nominal)'!$H13:V13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(P$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:V106)+SUM('Capital Projects (Nominal)'!$H13:V13),0))/'Capital Projects (Real)'!$B13,IF(P$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:V106)+SUM('Capital Projects (Nominal)'!$H13:V13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(Q$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:W106)+SUM('Capital Projects (Nominal)'!$H13:W13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(Q$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:W106)+SUM('Capital Projects (Nominal)'!$H13:W13),0))/'Capital Projects (Real)'!$B13,IF(Q$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:W106)+SUM('Capital Projects (Nominal)'!$H13:W13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(R$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(R$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:X106)+SUM('Capital Projects (Nominal)'!$H13:X13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(R$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:X106)+SUM('Capital Projects (Nominal)'!$H13:X13),0))/'Capital Projects (Real)'!$B13,IF(R$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:X106)+SUM('Capital Projects (Nominal)'!$H13:X13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(S$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(S$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:Y106)+SUM('Capital Projects (Nominal)'!$H13:Y13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(S$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:Y106)+SUM('Capital Projects (Nominal)'!$H13:Y13),0))/'Capital Projects (Real)'!$B13,IF(S$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:Y106)+SUM('Capital Projects (Nominal)'!$H13:Y13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(T$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(T$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:Z106)+SUM('Capital Projects (Nominal)'!$H13:Z13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(T$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:Z106)+SUM('Capital Projects (Nominal)'!$H13:Z13),0))/'Capital Projects (Real)'!$B13,IF(T$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:Z106)+SUM('Capital Projects (Nominal)'!$H13:Z13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(U$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(U$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AA106)+SUM('Capital Projects (Nominal)'!$H13:AA13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(U$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AA106)+SUM('Capital Projects (Nominal)'!$H13:AA13),0))/'Capital Projects (Real)'!$B13,IF(U$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AA106)+SUM('Capital Projects (Nominal)'!$H13:AA13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(V$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(V$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AB106)+SUM('Capital Projects (Nominal)'!$H13:AB13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(V$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AB106)+SUM('Capital Projects (Nominal)'!$H13:AB13),0))/'Capital Projects (Real)'!$B13,IF(V$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AB106)+SUM('Capital Projects (Nominal)'!$H13:AB13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(W$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(W$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AC106)+SUM('Capital Projects (Nominal)'!$H13:AC13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(W$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AC106)+SUM('Capital Projects (Nominal)'!$H13:AC13),0))/'Capital Projects (Real)'!$B13,IF(W$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AC106)+SUM('Capital Projects (Nominal)'!$H13:AC13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(X$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(X$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AD106)+SUM('Capital Projects (Nominal)'!$H13:AD13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(X$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AD106)+SUM('Capital Projects (Nominal)'!$H13:AD13),0))/'Capital Projects (Real)'!$B13,IF(X$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AD106)+SUM('Capital Projects (Nominal)'!$H13:AD13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(Y$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AE106)+SUM('Capital Projects (Nominal)'!$H13:AE13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(Y$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AE106)+SUM('Capital Projects (Nominal)'!$H13:AE13),0))/'Capital Projects (Real)'!$B13,IF(Y$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AE106)+SUM('Capital Projects (Nominal)'!$H13:AE13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(Z$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AF106)+SUM('Capital Projects (Nominal)'!$H13:AF13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(Z$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AF106)+SUM('Capital Projects (Nominal)'!$H13:AF13),0))/'Capital Projects (Real)'!$B13,IF(Z$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AF106)+SUM('Capital Projects (Nominal)'!$H13:AF13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(AA$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AG106)+SUM('Capital Projects (Nominal)'!$H13:AG13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(AA$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AG106)+SUM('Capital Projects (Nominal)'!$H13:AG13),0))/'Capital Projects (Real)'!$B13,IF(AA$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AG106)+SUM('Capital Projects (Nominal)'!$H13:AG13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(AB$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AH106)+SUM('Capital Projects (Nominal)'!$H13:AH13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(AB$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AH106)+SUM('Capital Projects (Nominal)'!$H13:AH13),0))/'Capital Projects (Real)'!$B13,IF(AB$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AH106)+SUM('Capital Projects (Nominal)'!$H13:AH13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(AC$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AI106)+SUM('Capital Projects (Nominal)'!$H13:AI13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(AC$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AI106)+SUM('Capital Projects (Nominal)'!$H13:AI13),0))/'Capital Projects (Real)'!$B13,IF(AC$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AI106)+SUM('Capital Projects (Nominal)'!$H13:AI13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(AD$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AJ106)+SUM('Capital Projects (Nominal)'!$H13:AJ13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(AD$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AJ106)+SUM('Capital Projects (Nominal)'!$H13:AJ13),0))/'Capital Projects (Real)'!$B13,IF(AD$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AJ106)+SUM('Capital Projects (Nominal)'!$H13:AJ13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,IF(AE$2='Capital Projects (Real)'!$D13,(SUM('Capital Projects (Nominal)'!$H106:AK106)+SUM('Capital Projects (Nominal)'!$H13:AK13))*(13-'Capital Projects (Nominal)'!$E13)/12,IF(AE$2>'Capital Projects (Real)'!$D13,SUM('Capital Projects (Nominal)'!$H106:AK106)+SUM('Capital Projects (Nominal)'!$H13:AK13),0))/'Capital Projects (Real)'!$B13,IF(AE$2='Capital Projects (Real)'!$D13+'Capital Projects (Real)'!$B13,(SUM('Capital Projects (Nominal)'!$H106:AK106)+SUM('Capital Projects (Nominal)'!$H13:AK13))*('Capital Projects (Nominal)'!$E13-1)/12/'Capital Projects (Nominal)'!$B13,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A14","v":"Capital Improvements, 2020"},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(B$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(B$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:H107)+SUM('Capital Projects (Nominal)'!$H14:H14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(B$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:H107)+SUM('Capital Projects (Nominal)'!$H14:H14),0))/'Capital Projects (Real)'!$B14,IF(B$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:H107)+SUM('Capital Projects (Nominal)'!$H14:H14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(C$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(C$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:I107)+SUM('Capital Projects (Nominal)'!$H14:I14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(C$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:I107)+SUM('Capital Projects (Nominal)'!$H14:I14),0))/'Capital Projects (Real)'!$B14,IF(C$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:I107)+SUM('Capital Projects (Nominal)'!$H14:I14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(D$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(D$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:J107)+SUM('Capital Projects (Nominal)'!$H14:J14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(D$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:J107)+SUM('Capital Projects (Nominal)'!$H14:J14),0))/'Capital Projects (Real)'!$B14,IF(D$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:J107)+SUM('Capital Projects (Nominal)'!$H14:J14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(E$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(E$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:K107)+SUM('Capital Projects (Nominal)'!$H14:K14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(E$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:K107)+SUM('Capital Projects (Nominal)'!$H14:K14),0))/'Capital Projects (Real)'!$B14,IF(E$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:K107)+SUM('Capital Projects (Nominal)'!$H14:K14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(F$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(F$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:L107)+SUM('Capital Projects (Nominal)'!$H14:L14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(F$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:L107)+SUM('Capital Projects (Nominal)'!$H14:L14),0))/'Capital Projects (Real)'!$B14,IF(F$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:L107)+SUM('Capital Projects (Nominal)'!$H14:L14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(G$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(G$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:M107)+SUM('Capital Projects (Nominal)'!$H14:M14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(G$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:M107)+SUM('Capital Projects (Nominal)'!$H14:M14),0))/'Capital Projects (Real)'!$B14,IF(G$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:M107)+SUM('Capital Projects (Nominal)'!$H14:M14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(H$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(H$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:N107)+SUM('Capital Projects (Nominal)'!$H14:N14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(H$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:N107)+SUM('Capital Projects (Nominal)'!$H14:N14),0))/'Capital Projects (Real)'!$B14,IF(H$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:N107)+SUM('Capital Projects (Nominal)'!$H14:N14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(I$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(I$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:O107)+SUM('Capital Projects (Nominal)'!$H14:O14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(I$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:O107)+SUM('Capital Projects (Nominal)'!$H14:O14),0))/'Capital Projects (Real)'!$B14,IF(I$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:O107)+SUM('Capital Projects (Nominal)'!$H14:O14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(J$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(J$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:P107)+SUM('Capital Projects (Nominal)'!$H14:P14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(J$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:P107)+SUM('Capital Projects (Nominal)'!$H14:P14),0))/'Capital Projects (Real)'!$B14,IF(J$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:P107)+SUM('Capital Projects (Nominal)'!$H14:P14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(K$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(K$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:Q107)+SUM('Capital Projects (Nominal)'!$H14:Q14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(K$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:Q107)+SUM('Capital Projects (Nominal)'!$H14:Q14),0))/'Capital Projects (Real)'!$B14,IF(K$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:Q107)+SUM('Capital Projects (Nominal)'!$H14:Q14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(L$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(L$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:R107)+SUM('Capital Projects (Nominal)'!$H14:R14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(L$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:R107)+SUM('Capital Projects (Nominal)'!$H14:R14),0))/'Capital Projects (Real)'!$B14,IF(L$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:R107)+SUM('Capital Projects (Nominal)'!$H14:R14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(M$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(M$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:S107)+SUM('Capital Projects (Nominal)'!$H14:S14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(M$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:S107)+SUM('Capital Projects (Nominal)'!$H14:S14),0))/'Capital Projects (Real)'!$B14,IF(M$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:S107)+SUM('Capital Projects (Nominal)'!$H14:S14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(N$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(N$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:T107)+SUM('Capital Projects (Nominal)'!$H14:T14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(N$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:T107)+SUM('Capital Projects (Nominal)'!$H14:T14),0))/'Capital Projects (Real)'!$B14,IF(N$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:T107)+SUM('Capital Projects (Nominal)'!$H14:T14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(O$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(O$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:U107)+SUM('Capital Projects (Nominal)'!$H14:U14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(O$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:U107)+SUM('Capital Projects (Nominal)'!$H14:U14),0))/'Capital Projects (Real)'!$B14,IF(O$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:U107)+SUM('Capital Projects (Nominal)'!$H14:U14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(P$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(P$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:V107)+SUM('Capital Projects (Nominal)'!$H14:V14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(P$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:V107)+SUM('Capital Projects (Nominal)'!$H14:V14),0))/'Capital Projects (Real)'!$B14,IF(P$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:V107)+SUM('Capital Projects (Nominal)'!$H14:V14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(Q$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:W107)+SUM('Capital Projects (Nominal)'!$H14:W14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(Q$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:W107)+SUM('Capital Projects (Nominal)'!$H14:W14),0))/'Capital Projects (Real)'!$B14,IF(Q$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:W107)+SUM('Capital Projects (Nominal)'!$H14:W14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(R$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(R$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:X107)+SUM('Capital Projects (Nominal)'!$H14:X14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(R$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:X107)+SUM('Capital Projects (Nominal)'!$H14:X14),0))/'Capital Projects (Real)'!$B14,IF(R$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:X107)+SUM('Capital Projects (Nominal)'!$H14:X14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(S$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(S$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:Y107)+SUM('Capital Projects (Nominal)'!$H14:Y14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(S$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:Y107)+SUM('Capital Projects (Nominal)'!$H14:Y14),0))/'Capital Projects (Real)'!$B14,IF(S$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:Y107)+SUM('Capital Projects (Nominal)'!$H14:Y14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(T$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(T$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:Z107)+SUM('Capital Projects (Nominal)'!$H14:Z14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(T$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:Z107)+SUM('Capital Projects (Nominal)'!$H14:Z14),0))/'Capital Projects (Real)'!$B14,IF(T$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:Z107)+SUM('Capital Projects (Nominal)'!$H14:Z14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(U$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(U$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AA107)+SUM('Capital Projects (Nominal)'!$H14:AA14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(U$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AA107)+SUM('Capital Projects (Nominal)'!$H14:AA14),0))/'Capital Projects (Real)'!$B14,IF(U$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AA107)+SUM('Capital Projects (Nominal)'!$H14:AA14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(V$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(V$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AB107)+SUM('Capital Projects (Nominal)'!$H14:AB14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(V$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AB107)+SUM('Capital Projects (Nominal)'!$H14:AB14),0))/'Capital Projects (Real)'!$B14,IF(V$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AB107)+SUM('Capital Projects (Nominal)'!$H14:AB14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(W$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(W$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AC107)+SUM('Capital Projects (Nominal)'!$H14:AC14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(W$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AC107)+SUM('Capital Projects (Nominal)'!$H14:AC14),0))/'Capital Projects (Real)'!$B14,IF(W$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AC107)+SUM('Capital Projects (Nominal)'!$H14:AC14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(X$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(X$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AD107)+SUM('Capital Projects (Nominal)'!$H14:AD14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(X$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AD107)+SUM('Capital Projects (Nominal)'!$H14:AD14),0))/'Capital Projects (Real)'!$B14,IF(X$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AD107)+SUM('Capital Projects (Nominal)'!$H14:AD14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(Y$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AE107)+SUM('Capital Projects (Nominal)'!$H14:AE14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(Y$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AE107)+SUM('Capital Projects (Nominal)'!$H14:AE14),0))/'Capital Projects (Real)'!$B14,IF(Y$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AE107)+SUM('Capital Projects (Nominal)'!$H14:AE14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(Z$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AF107)+SUM('Capital Projects (Nominal)'!$H14:AF14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(Z$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AF107)+SUM('Capital Projects (Nominal)'!$H14:AF14),0))/'Capital Projects (Real)'!$B14,IF(Z$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AF107)+SUM('Capital Projects (Nominal)'!$H14:AF14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(AA$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AG107)+SUM('Capital Projects (Nominal)'!$H14:AG14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(AA$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AG107)+SUM('Capital Projects (Nominal)'!$H14:AG14),0))/'Capital Projects (Real)'!$B14,IF(AA$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AG107)+SUM('Capital Projects (Nominal)'!$H14:AG14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(AB$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AH107)+SUM('Capital Projects (Nominal)'!$H14:AH14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(AB$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AH107)+SUM('Capital Projects (Nominal)'!$H14:AH14),0))/'Capital Projects (Real)'!$B14,IF(AB$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AH107)+SUM('Capital Projects (Nominal)'!$H14:AH14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(AC$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AI107)+SUM('Capital Projects (Nominal)'!$H14:AI14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(AC$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AI107)+SUM('Capital Projects (Nominal)'!$H14:AI14),0))/'Capital Projects (Real)'!$B14,IF(AC$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AI107)+SUM('Capital Projects (Nominal)'!$H14:AI14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(AD$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AJ107)+SUM('Capital Projects (Nominal)'!$H14:AJ14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(AD$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AJ107)+SUM('Capital Projects (Nominal)'!$H14:AJ14),0))/'Capital Projects (Real)'!$B14,IF(AD$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AJ107)+SUM('Capital Projects (Nominal)'!$H14:AJ14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,IF(AE$2='Capital Projects (Real)'!$D14,(SUM('Capital Projects (Nominal)'!$H107:AK107)+SUM('Capital Projects (Nominal)'!$H14:AK14))*(13-'Capital Projects (Nominal)'!$E14)/12,IF(AE$2>'Capital Projects (Real)'!$D14,SUM('Capital Projects (Nominal)'!$H107:AK107)+SUM('Capital Projects (Nominal)'!$H14:AK14),0))/'Capital Projects (Real)'!$B14,IF(AE$2='Capital Projects (Real)'!$D14+'Capital Projects (Real)'!$B14,(SUM('Capital Projects (Nominal)'!$H107:AK107)+SUM('Capital Projects (Nominal)'!$H14:AK14))*('Capital Projects (Nominal)'!$E14-1)/12/'Capital Projects (Nominal)'!$B14,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A15","v":"Capital Improvements, 2021"},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(B$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(B$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:H108)+SUM('Capital Projects (Nominal)'!$H15:H15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(B$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:H108)+SUM('Capital Projects (Nominal)'!$H15:H15),0))/'Capital Projects (Real)'!$B15,IF(B$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:H108)+SUM('Capital Projects (Nominal)'!$H15:H15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(C$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(C$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:I108)+SUM('Capital Projects (Nominal)'!$H15:I15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(C$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:I108)+SUM('Capital Projects (Nominal)'!$H15:I15),0))/'Capital Projects (Real)'!$B15,IF(C$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:I108)+SUM('Capital Projects (Nominal)'!$H15:I15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(D$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(D$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:J108)+SUM('Capital Projects (Nominal)'!$H15:J15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(D$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:J108)+SUM('Capital Projects (Nominal)'!$H15:J15),0))/'Capital Projects (Real)'!$B15,IF(D$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:J108)+SUM('Capital Projects (Nominal)'!$H15:J15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(E$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(E$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:K108)+SUM('Capital Projects (Nominal)'!$H15:K15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(E$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:K108)+SUM('Capital Projects (Nominal)'!$H15:K15),0))/'Capital Projects (Real)'!$B15,IF(E$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:K108)+SUM('Capital Projects (Nominal)'!$H15:K15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(F$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(F$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:L108)+SUM('Capital Projects (Nominal)'!$H15:L15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(F$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:L108)+SUM('Capital Projects (Nominal)'!$H15:L15),0))/'Capital Projects (Real)'!$B15,IF(F$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:L108)+SUM('Capital Projects (Nominal)'!$H15:L15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(G$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(G$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:M108)+SUM('Capital Projects (Nominal)'!$H15:M15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(G$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:M108)+SUM('Capital Projects (Nominal)'!$H15:M15),0))/'Capital Projects (Real)'!$B15,IF(G$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:M108)+SUM('Capital Projects (Nominal)'!$H15:M15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(H$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(H$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:N108)+SUM('Capital Projects (Nominal)'!$H15:N15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(H$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:N108)+SUM('Capital Projects (Nominal)'!$H15:N15),0))/'Capital Projects (Real)'!$B15,IF(H$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:N108)+SUM('Capital Projects (Nominal)'!$H15:N15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(I$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(I$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:O108)+SUM('Capital Projects (Nominal)'!$H15:O15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(I$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:O108)+SUM('Capital Projects (Nominal)'!$H15:O15),0))/'Capital Projects (Real)'!$B15,IF(I$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:O108)+SUM('Capital Projects (Nominal)'!$H15:O15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(J$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(J$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:P108)+SUM('Capital Projects (Nominal)'!$H15:P15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(J$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:P108)+SUM('Capital Projects (Nominal)'!$H15:P15),0))/'Capital Projects (Real)'!$B15,IF(J$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:P108)+SUM('Capital Projects (Nominal)'!$H15:P15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(K$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(K$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:Q108)+SUM('Capital Projects (Nominal)'!$H15:Q15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(K$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:Q108)+SUM('Capital Projects (Nominal)'!$H15:Q15),0))/'Capital Projects (Real)'!$B15,IF(K$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:Q108)+SUM('Capital Projects (Nominal)'!$H15:Q15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(L$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(L$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:R108)+SUM('Capital Projects (Nominal)'!$H15:R15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(L$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:R108)+SUM('Capital Projects (Nominal)'!$H15:R15),0))/'Capital Projects (Real)'!$B15,IF(L$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:R108)+SUM('Capital Projects (Nominal)'!$H15:R15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(M$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(M$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:S108)+SUM('Capital Projects (Nominal)'!$H15:S15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(M$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:S108)+SUM('Capital Projects (Nominal)'!$H15:S15),0))/'Capital Projects (Real)'!$B15,IF(M$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:S108)+SUM('Capital Projects (Nominal)'!$H15:S15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(N$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(N$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:T108)+SUM('Capital Projects (Nominal)'!$H15:T15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(N$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:T108)+SUM('Capital Projects (Nominal)'!$H15:T15),0))/'Capital Projects (Real)'!$B15,IF(N$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:T108)+SUM('Capital Projects (Nominal)'!$H15:T15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(O$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(O$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:U108)+SUM('Capital Projects (Nominal)'!$H15:U15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(O$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:U108)+SUM('Capital Projects (Nominal)'!$H15:U15),0))/'Capital Projects (Real)'!$B15,IF(O$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:U108)+SUM('Capital Projects (Nominal)'!$H15:U15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(P$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(P$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:V108)+SUM('Capital Projects (Nominal)'!$H15:V15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(P$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:V108)+SUM('Capital Projects (Nominal)'!$H15:V15),0))/'Capital Projects (Real)'!$B15,IF(P$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:V108)+SUM('Capital Projects (Nominal)'!$H15:V15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(Q$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:W108)+SUM('Capital Projects (Nominal)'!$H15:W15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(Q$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:W108)+SUM('Capital Projects (Nominal)'!$H15:W15),0))/'Capital Projects (Real)'!$B15,IF(Q$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:W108)+SUM('Capital Projects (Nominal)'!$H15:W15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(R$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(R$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:X108)+SUM('Capital Projects (Nominal)'!$H15:X15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(R$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:X108)+SUM('Capital Projects (Nominal)'!$H15:X15),0))/'Capital Projects (Real)'!$B15,IF(R$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:X108)+SUM('Capital Projects (Nominal)'!$H15:X15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(S$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(S$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:Y108)+SUM('Capital Projects (Nominal)'!$H15:Y15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(S$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:Y108)+SUM('Capital Projects (Nominal)'!$H15:Y15),0))/'Capital Projects (Real)'!$B15,IF(S$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:Y108)+SUM('Capital Projects (Nominal)'!$H15:Y15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(T$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(T$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:Z108)+SUM('Capital Projects (Nominal)'!$H15:Z15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(T$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:Z108)+SUM('Capital Projects (Nominal)'!$H15:Z15),0))/'Capital Projects (Real)'!$B15,IF(T$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:Z108)+SUM('Capital Projects (Nominal)'!$H15:Z15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(U$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(U$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AA108)+SUM('Capital Projects (Nominal)'!$H15:AA15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(U$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AA108)+SUM('Capital Projects (Nominal)'!$H15:AA15),0))/'Capital Projects (Real)'!$B15,IF(U$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AA108)+SUM('Capital Projects (Nominal)'!$H15:AA15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(V$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(V$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AB108)+SUM('Capital Projects (Nominal)'!$H15:AB15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(V$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AB108)+SUM('Capital Projects (Nominal)'!$H15:AB15),0))/'Capital Projects (Real)'!$B15,IF(V$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AB108)+SUM('Capital Projects (Nominal)'!$H15:AB15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(W$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(W$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AC108)+SUM('Capital Projects (Nominal)'!$H15:AC15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(W$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AC108)+SUM('Capital Projects (Nominal)'!$H15:AC15),0))/'Capital Projects (Real)'!$B15,IF(W$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AC108)+SUM('Capital Projects (Nominal)'!$H15:AC15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(X$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(X$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AD108)+SUM('Capital Projects (Nominal)'!$H15:AD15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(X$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AD108)+SUM('Capital Projects (Nominal)'!$H15:AD15),0))/'Capital Projects (Real)'!$B15,IF(X$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AD108)+SUM('Capital Projects (Nominal)'!$H15:AD15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(Y$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AE108)+SUM('Capital Projects (Nominal)'!$H15:AE15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(Y$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AE108)+SUM('Capital Projects (Nominal)'!$H15:AE15),0))/'Capital Projects (Real)'!$B15,IF(Y$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AE108)+SUM('Capital Projects (Nominal)'!$H15:AE15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(Z$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AF108)+SUM('Capital Projects (Nominal)'!$H15:AF15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(Z$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AF108)+SUM('Capital Projects (Nominal)'!$H15:AF15),0))/'Capital Projects (Real)'!$B15,IF(Z$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AF108)+SUM('Capital Projects (Nominal)'!$H15:AF15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(AA$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AG108)+SUM('Capital Projects (Nominal)'!$H15:AG15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(AA$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AG108)+SUM('Capital Projects (Nominal)'!$H15:AG15),0))/'Capital Projects (Real)'!$B15,IF(AA$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AG108)+SUM('Capital Projects (Nominal)'!$H15:AG15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(AB$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AH108)+SUM('Capital Projects (Nominal)'!$H15:AH15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(AB$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AH108)+SUM('Capital Projects (Nominal)'!$H15:AH15),0))/'Capital Projects (Real)'!$B15,IF(AB$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AH108)+SUM('Capital Projects (Nominal)'!$H15:AH15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(AC$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AI108)+SUM('Capital Projects (Nominal)'!$H15:AI15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(AC$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AI108)+SUM('Capital Projects (Nominal)'!$H15:AI15),0))/'Capital Projects (Real)'!$B15,IF(AC$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AI108)+SUM('Capital Projects (Nominal)'!$H15:AI15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(AD$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AJ108)+SUM('Capital Projects (Nominal)'!$H15:AJ15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(AD$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AJ108)+SUM('Capital Projects (Nominal)'!$H15:AJ15),0))/'Capital Projects (Real)'!$B15,IF(AD$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AJ108)+SUM('Capital Projects (Nominal)'!$H15:AJ15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,IF(AE$2='Capital Projects (Real)'!$D15,(SUM('Capital Projects (Nominal)'!$H108:AK108)+SUM('Capital Projects (Nominal)'!$H15:AK15))*(13-'Capital Projects (Nominal)'!$E15)/12,IF(AE$2>'Capital Projects (Real)'!$D15,SUM('Capital Projects (Nominal)'!$H108:AK108)+SUM('Capital Projects (Nominal)'!$H15:AK15),0))/'Capital Projects (Real)'!$B15,IF(AE$2='Capital Projects (Real)'!$D15+'Capital Projects (Real)'!$B15,(SUM('Capital Projects (Nominal)'!$H108:AK108)+SUM('Capital Projects (Nominal)'!$H15:AK15))*('Capital Projects (Nominal)'!$E15-1)/12/'Capital Projects (Nominal)'!$B15,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A16","v":"Capital Improvements, 2022"},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(B$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(B$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:H109)+SUM('Capital Projects (Nominal)'!$H16:H16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(B$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:H109)+SUM('Capital Projects (Nominal)'!$H16:H16),0))/'Capital Projects (Real)'!$B16,IF(B$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:H109)+SUM('Capital Projects (Nominal)'!$H16:H16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(C$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(C$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:I109)+SUM('Capital Projects (Nominal)'!$H16:I16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(C$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:I109)+SUM('Capital Projects (Nominal)'!$H16:I16),0))/'Capital Projects (Real)'!$B16,IF(C$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:I109)+SUM('Capital Projects (Nominal)'!$H16:I16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(D$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(D$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:J109)+SUM('Capital Projects (Nominal)'!$H16:J16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(D$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:J109)+SUM('Capital Projects (Nominal)'!$H16:J16),0))/'Capital Projects (Real)'!$B16,IF(D$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:J109)+SUM('Capital Projects (Nominal)'!$H16:J16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(E$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(E$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:K109)+SUM('Capital Projects (Nominal)'!$H16:K16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(E$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:K109)+SUM('Capital Projects (Nominal)'!$H16:K16),0))/'Capital Projects (Real)'!$B16,IF(E$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:K109)+SUM('Capital Projects (Nominal)'!$H16:K16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(F$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(F$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:L109)+SUM('Capital Projects (Nominal)'!$H16:L16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(F$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:L109)+SUM('Capital Projects (Nominal)'!$H16:L16),0))/'Capital Projects (Real)'!$B16,IF(F$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:L109)+SUM('Capital Projects (Nominal)'!$H16:L16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(G$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(G$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:M109)+SUM('Capital Projects (Nominal)'!$H16:M16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(G$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:M109)+SUM('Capital Projects (Nominal)'!$H16:M16),0))/'Capital Projects (Real)'!$B16,IF(G$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:M109)+SUM('Capital Projects (Nominal)'!$H16:M16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(H$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(H$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:N109)+SUM('Capital Projects (Nominal)'!$H16:N16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(H$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:N109)+SUM('Capital Projects (Nominal)'!$H16:N16),0))/'Capital Projects (Real)'!$B16,IF(H$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:N109)+SUM('Capital Projects (Nominal)'!$H16:N16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(I$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(I$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:O109)+SUM('Capital Projects (Nominal)'!$H16:O16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(I$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:O109)+SUM('Capital Projects (Nominal)'!$H16:O16),0))/'Capital Projects (Real)'!$B16,IF(I$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:O109)+SUM('Capital Projects (Nominal)'!$H16:O16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(J$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(J$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:P109)+SUM('Capital Projects (Nominal)'!$H16:P16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(J$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:P109)+SUM('Capital Projects (Nominal)'!$H16:P16),0))/'Capital Projects (Real)'!$B16,IF(J$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:P109)+SUM('Capital Projects (Nominal)'!$H16:P16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(K$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(K$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:Q109)+SUM('Capital Projects (Nominal)'!$H16:Q16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(K$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:Q109)+SUM('Capital Projects (Nominal)'!$H16:Q16),0))/'Capital Projects (Real)'!$B16,IF(K$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:Q109)+SUM('Capital Projects (Nominal)'!$H16:Q16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(L$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(L$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:R109)+SUM('Capital Projects (Nominal)'!$H16:R16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(L$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:R109)+SUM('Capital Projects (Nominal)'!$H16:R16),0))/'Capital Projects (Real)'!$B16,IF(L$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:R109)+SUM('Capital Projects (Nominal)'!$H16:R16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(M$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(M$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:S109)+SUM('Capital Projects (Nominal)'!$H16:S16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(M$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:S109)+SUM('Capital Projects (Nominal)'!$H16:S16),0))/'Capital Projects (Real)'!$B16,IF(M$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:S109)+SUM('Capital Projects (Nominal)'!$H16:S16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(N$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(N$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:T109)+SUM('Capital Projects (Nominal)'!$H16:T16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(N$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:T109)+SUM('Capital Projects (Nominal)'!$H16:T16),0))/'Capital Projects (Real)'!$B16,IF(N$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:T109)+SUM('Capital Projects (Nominal)'!$H16:T16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(O$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(O$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:U109)+SUM('Capital Projects (Nominal)'!$H16:U16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(O$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:U109)+SUM('Capital Projects (Nominal)'!$H16:U16),0))/'Capital Projects (Real)'!$B16,IF(O$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:U109)+SUM('Capital Projects (Nominal)'!$H16:U16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(P$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(P$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:V109)+SUM('Capital Projects (Nominal)'!$H16:V16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(P$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:V109)+SUM('Capital Projects (Nominal)'!$H16:V16),0))/'Capital Projects (Real)'!$B16,IF(P$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:V109)+SUM('Capital Projects (Nominal)'!$H16:V16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(Q$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:W109)+SUM('Capital Projects (Nominal)'!$H16:W16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(Q$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:W109)+SUM('Capital Projects (Nominal)'!$H16:W16),0))/'Capital Projects (Real)'!$B16,IF(Q$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:W109)+SUM('Capital Projects (Nominal)'!$H16:W16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(R$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(R$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:X109)+SUM('Capital Projects (Nominal)'!$H16:X16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(R$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:X109)+SUM('Capital Projects (Nominal)'!$H16:X16),0))/'Capital Projects (Real)'!$B16,IF(R$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:X109)+SUM('Capital Projects (Nominal)'!$H16:X16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(S$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(S$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:Y109)+SUM('Capital Projects (Nominal)'!$H16:Y16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(S$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:Y109)+SUM('Capital Projects (Nominal)'!$H16:Y16),0))/'Capital Projects (Real)'!$B16,IF(S$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:Y109)+SUM('Capital Projects (Nominal)'!$H16:Y16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(T$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(T$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:Z109)+SUM('Capital Projects (Nominal)'!$H16:Z16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(T$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:Z109)+SUM('Capital Projects (Nominal)'!$H16:Z16),0))/'Capital Projects (Real)'!$B16,IF(T$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:Z109)+SUM('Capital Projects (Nominal)'!$H16:Z16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(U$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(U$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AA109)+SUM('Capital Projects (Nominal)'!$H16:AA16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(U$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AA109)+SUM('Capital Projects (Nominal)'!$H16:AA16),0))/'Capital Projects (Real)'!$B16,IF(U$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AA109)+SUM('Capital Projects (Nominal)'!$H16:AA16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(V$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(V$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AB109)+SUM('Capital Projects (Nominal)'!$H16:AB16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(V$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AB109)+SUM('Capital Projects (Nominal)'!$H16:AB16),0))/'Capital Projects (Real)'!$B16,IF(V$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AB109)+SUM('Capital Projects (Nominal)'!$H16:AB16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(W$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(W$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AC109)+SUM('Capital Projects (Nominal)'!$H16:AC16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(W$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AC109)+SUM('Capital Projects (Nominal)'!$H16:AC16),0))/'Capital Projects (Real)'!$B16,IF(W$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AC109)+SUM('Capital Projects (Nominal)'!$H16:AC16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(X$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(X$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AD109)+SUM('Capital Projects (Nominal)'!$H16:AD16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(X$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AD109)+SUM('Capital Projects (Nominal)'!$H16:AD16),0))/'Capital Projects (Real)'!$B16,IF(X$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AD109)+SUM('Capital Projects (Nominal)'!$H16:AD16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(Y$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AE109)+SUM('Capital Projects (Nominal)'!$H16:AE16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(Y$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AE109)+SUM('Capital Projects (Nominal)'!$H16:AE16),0))/'Capital Projects (Real)'!$B16,IF(Y$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AE109)+SUM('Capital Projects (Nominal)'!$H16:AE16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(Z$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AF109)+SUM('Capital Projects (Nominal)'!$H16:AF16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(Z$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AF109)+SUM('Capital Projects (Nominal)'!$H16:AF16),0))/'Capital Projects (Real)'!$B16,IF(Z$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AF109)+SUM('Capital Projects (Nominal)'!$H16:AF16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(AA$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AG109)+SUM('Capital Projects (Nominal)'!$H16:AG16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(AA$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AG109)+SUM('Capital Projects (Nominal)'!$H16:AG16),0))/'Capital Projects (Real)'!$B16,IF(AA$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AG109)+SUM('Capital Projects (Nominal)'!$H16:AG16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(AB$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AH109)+SUM('Capital Projects (Nominal)'!$H16:AH16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(AB$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AH109)+SUM('Capital Projects (Nominal)'!$H16:AH16),0))/'Capital Projects (Real)'!$B16,IF(AB$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AH109)+SUM('Capital Projects (Nominal)'!$H16:AH16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(AC$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AI109)+SUM('Capital Projects (Nominal)'!$H16:AI16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(AC$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AI109)+SUM('Capital Projects (Nominal)'!$H16:AI16),0))/'Capital Projects (Real)'!$B16,IF(AC$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AI109)+SUM('Capital Projects (Nominal)'!$H16:AI16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(AD$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AJ109)+SUM('Capital Projects (Nominal)'!$H16:AJ16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(AD$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AJ109)+SUM('Capital Projects (Nominal)'!$H16:AJ16),0))/'Capital Projects (Real)'!$B16,IF(AD$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AJ109)+SUM('Capital Projects (Nominal)'!$H16:AJ16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,IF(AE$2='Capital Projects (Real)'!$D16,(SUM('Capital Projects (Nominal)'!$H109:AK109)+SUM('Capital Projects (Nominal)'!$H16:AK16))*(13-'Capital Projects (Nominal)'!$E16)/12,IF(AE$2>'Capital Projects (Real)'!$D16,SUM('Capital Projects (Nominal)'!$H109:AK109)+SUM('Capital Projects (Nominal)'!$H16:AK16),0))/'Capital Projects (Real)'!$B16,IF(AE$2='Capital Projects (Real)'!$D16+'Capital Projects (Real)'!$B16,(SUM('Capital Projects (Nominal)'!$H109:AK109)+SUM('Capital Projects (Nominal)'!$H16:AK16))*('Capital Projects (Nominal)'!$E16-1)/12/'Capital Projects (Nominal)'!$B16,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A17","v":"Capital Improvements, 2023"},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(B$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(B$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:H110)+SUM('Capital Projects (Nominal)'!$H17:H17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(B$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:H110)+SUM('Capital Projects (Nominal)'!$H17:H17),0))/'Capital Projects (Real)'!$B17,IF(B$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:H110)+SUM('Capital Projects (Nominal)'!$H17:H17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(C$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(C$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:I110)+SUM('Capital Projects (Nominal)'!$H17:I17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(C$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:I110)+SUM('Capital Projects (Nominal)'!$H17:I17),0))/'Capital Projects (Real)'!$B17,IF(C$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:I110)+SUM('Capital Projects (Nominal)'!$H17:I17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(D$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(D$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:J110)+SUM('Capital Projects (Nominal)'!$H17:J17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(D$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:J110)+SUM('Capital Projects (Nominal)'!$H17:J17),0))/'Capital Projects (Real)'!$B17,IF(D$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:J110)+SUM('Capital Projects (Nominal)'!$H17:J17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(E$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(E$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:K110)+SUM('Capital Projects (Nominal)'!$H17:K17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(E$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:K110)+SUM('Capital Projects (Nominal)'!$H17:K17),0))/'Capital Projects (Real)'!$B17,IF(E$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:K110)+SUM('Capital Projects (Nominal)'!$H17:K17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":18.055555555555554},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(F$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(F$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:L110)+SUM('Capital Projects (Nominal)'!$H17:L17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(F$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:L110)+SUM('Capital Projects (Nominal)'!$H17:L17),0))/'Capital Projects (Real)'!$B17,IF(F$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:L110)+SUM('Capital Projects (Nominal)'!$H17:L17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(G$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(G$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:M110)+SUM('Capital Projects (Nominal)'!$H17:M17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(G$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:M110)+SUM('Capital Projects (Nominal)'!$H17:M17),0))/'Capital Projects (Real)'!$B17,IF(G$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:M110)+SUM('Capital Projects (Nominal)'!$H17:M17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(H$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(H$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:N110)+SUM('Capital Projects (Nominal)'!$H17:N17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(H$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:N110)+SUM('Capital Projects (Nominal)'!$H17:N17),0))/'Capital Projects (Real)'!$B17,IF(H$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:N110)+SUM('Capital Projects (Nominal)'!$H17:N17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(I$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(I$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:O110)+SUM('Capital Projects (Nominal)'!$H17:O17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(I$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:O110)+SUM('Capital Projects (Nominal)'!$H17:O17),0))/'Capital Projects (Real)'!$B17,IF(I$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:O110)+SUM('Capital Projects (Nominal)'!$H17:O17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(J$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(J$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:P110)+SUM('Capital Projects (Nominal)'!$H17:P17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(J$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:P110)+SUM('Capital Projects (Nominal)'!$H17:P17),0))/'Capital Projects (Real)'!$B17,IF(J$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:P110)+SUM('Capital Projects (Nominal)'!$H17:P17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(K$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(K$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:Q110)+SUM('Capital Projects (Nominal)'!$H17:Q17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(K$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:Q110)+SUM('Capital Projects (Nominal)'!$H17:Q17),0))/'Capital Projects (Real)'!$B17,IF(K$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:Q110)+SUM('Capital Projects (Nominal)'!$H17:Q17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(L$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(L$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:R110)+SUM('Capital Projects (Nominal)'!$H17:R17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(L$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:R110)+SUM('Capital Projects (Nominal)'!$H17:R17),0))/'Capital Projects (Real)'!$B17,IF(L$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:R110)+SUM('Capital Projects (Nominal)'!$H17:R17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(M$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(M$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:S110)+SUM('Capital Projects (Nominal)'!$H17:S17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(M$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:S110)+SUM('Capital Projects (Nominal)'!$H17:S17),0))/'Capital Projects (Real)'!$B17,IF(M$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:S110)+SUM('Capital Projects (Nominal)'!$H17:S17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(N$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(N$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:T110)+SUM('Capital Projects (Nominal)'!$H17:T17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(N$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:T110)+SUM('Capital Projects (Nominal)'!$H17:T17),0))/'Capital Projects (Real)'!$B17,IF(N$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:T110)+SUM('Capital Projects (Nominal)'!$H17:T17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(O$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(O$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:U110)+SUM('Capital Projects (Nominal)'!$H17:U17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(O$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:U110)+SUM('Capital Projects (Nominal)'!$H17:U17),0))/'Capital Projects (Real)'!$B17,IF(O$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:U110)+SUM('Capital Projects (Nominal)'!$H17:U17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(P$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(P$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:V110)+SUM('Capital Projects (Nominal)'!$H17:V17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(P$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:V110)+SUM('Capital Projects (Nominal)'!$H17:V17),0))/'Capital Projects (Real)'!$B17,IF(P$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:V110)+SUM('Capital Projects (Nominal)'!$H17:V17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(Q$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:W110)+SUM('Capital Projects (Nominal)'!$H17:W17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(Q$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:W110)+SUM('Capital Projects (Nominal)'!$H17:W17),0))/'Capital Projects (Real)'!$B17,IF(Q$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:W110)+SUM('Capital Projects (Nominal)'!$H17:W17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(R$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(R$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:X110)+SUM('Capital Projects (Nominal)'!$H17:X17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(R$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:X110)+SUM('Capital Projects (Nominal)'!$H17:X17),0))/'Capital Projects (Real)'!$B17,IF(R$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:X110)+SUM('Capital Projects (Nominal)'!$H17:X17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(S$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(S$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:Y110)+SUM('Capital Projects (Nominal)'!$H17:Y17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(S$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:Y110)+SUM('Capital Projects (Nominal)'!$H17:Y17),0))/'Capital Projects (Real)'!$B17,IF(S$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:Y110)+SUM('Capital Projects (Nominal)'!$H17:Y17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(T$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(T$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:Z110)+SUM('Capital Projects (Nominal)'!$H17:Z17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(T$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:Z110)+SUM('Capital Projects (Nominal)'!$H17:Z17),0))/'Capital Projects (Real)'!$B17,IF(T$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:Z110)+SUM('Capital Projects (Nominal)'!$H17:Z17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(U$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(U$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AA110)+SUM('Capital Projects (Nominal)'!$H17:AA17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(U$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AA110)+SUM('Capital Projects (Nominal)'!$H17:AA17),0))/'Capital Projects (Real)'!$B17,IF(U$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AA110)+SUM('Capital Projects (Nominal)'!$H17:AA17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(V$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(V$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AB110)+SUM('Capital Projects (Nominal)'!$H17:AB17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(V$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AB110)+SUM('Capital Projects (Nominal)'!$H17:AB17),0))/'Capital Projects (Real)'!$B17,IF(V$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AB110)+SUM('Capital Projects (Nominal)'!$H17:AB17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(W$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(W$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AC110)+SUM('Capital Projects (Nominal)'!$H17:AC17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(W$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AC110)+SUM('Capital Projects (Nominal)'!$H17:AC17),0))/'Capital Projects (Real)'!$B17,IF(W$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AC110)+SUM('Capital Projects (Nominal)'!$H17:AC17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(X$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(X$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AD110)+SUM('Capital Projects (Nominal)'!$H17:AD17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(X$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AD110)+SUM('Capital Projects (Nominal)'!$H17:AD17),0))/'Capital Projects (Real)'!$B17,IF(X$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AD110)+SUM('Capital Projects (Nominal)'!$H17:AD17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(Y$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AE110)+SUM('Capital Projects (Nominal)'!$H17:AE17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(Y$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AE110)+SUM('Capital Projects (Nominal)'!$H17:AE17),0))/'Capital Projects (Real)'!$B17,IF(Y$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AE110)+SUM('Capital Projects (Nominal)'!$H17:AE17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(Z$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AF110)+SUM('Capital Projects (Nominal)'!$H17:AF17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(Z$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AF110)+SUM('Capital Projects (Nominal)'!$H17:AF17),0))/'Capital Projects (Real)'!$B17,IF(Z$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AF110)+SUM('Capital Projects (Nominal)'!$H17:AF17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(AA$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AG110)+SUM('Capital Projects (Nominal)'!$H17:AG17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(AA$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AG110)+SUM('Capital Projects (Nominal)'!$H17:AG17),0))/'Capital Projects (Real)'!$B17,IF(AA$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AG110)+SUM('Capital Projects (Nominal)'!$H17:AG17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(AB$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AH110)+SUM('Capital Projects (Nominal)'!$H17:AH17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(AB$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AH110)+SUM('Capital Projects (Nominal)'!$H17:AH17),0))/'Capital Projects (Real)'!$B17,IF(AB$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AH110)+SUM('Capital Projects (Nominal)'!$H17:AH17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(AC$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AI110)+SUM('Capital Projects (Nominal)'!$H17:AI17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(AC$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AI110)+SUM('Capital Projects (Nominal)'!$H17:AI17),0))/'Capital Projects (Real)'!$B17,IF(AC$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AI110)+SUM('Capital Projects (Nominal)'!$H17:AI17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(AD$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AJ110)+SUM('Capital Projects (Nominal)'!$H17:AJ17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(AD$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AJ110)+SUM('Capital Projects (Nominal)'!$H17:AJ17),0))/'Capital Projects (Real)'!$B17,IF(AD$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AJ110)+SUM('Capital Projects (Nominal)'!$H17:AJ17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,IF(AE$2='Capital Projects (Real)'!$D17,(SUM('Capital Projects (Nominal)'!$H110:AK110)+SUM('Capital Projects (Nominal)'!$H17:AK17))*(13-'Capital Projects (Nominal)'!$E17)/12,IF(AE$2>'Capital Projects (Real)'!$D17,SUM('Capital Projects (Nominal)'!$H110:AK110)+SUM('Capital Projects (Nominal)'!$H17:AK17),0))/'Capital Projects (Real)'!$B17,IF(AE$2='Capital Projects (Real)'!$D17+'Capital Projects (Real)'!$B17,(SUM('Capital Projects (Nominal)'!$H110:AK110)+SUM('Capital Projects (Nominal)'!$H17:AK17))*('Capital Projects (Nominal)'!$E17-1)/12/'Capital Projects (Nominal)'!$B17,0)),0)","v":216.66666666666666}]
[{"$f":"'Capital Projects (Real)'!A18","v":"Capital Improvements, 2024"},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(B$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(B$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:H111)+SUM('Capital Projects (Nominal)'!$H18:H18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(B$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:H111)+SUM('Capital Projects (Nominal)'!$H18:H18),0))/'Capital Projects (Real)'!$B18,IF(B$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:H111)+SUM('Capital Projects (Nominal)'!$H18:H18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(C$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(C$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:I111)+SUM('Capital Projects (Nominal)'!$H18:I18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(C$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:I111)+SUM('Capital Projects (Nominal)'!$H18:I18),0))/'Capital Projects (Real)'!$B18,IF(C$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:I111)+SUM('Capital Projects (Nominal)'!$H18:I18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(D$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(D$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:J111)+SUM('Capital Projects (Nominal)'!$H18:J18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(D$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:J111)+SUM('Capital Projects (Nominal)'!$H18:J18),0))/'Capital Projects (Real)'!$B18,IF(D$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:J111)+SUM('Capital Projects (Nominal)'!$H18:J18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(E$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(E$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:K111)+SUM('Capital Projects (Nominal)'!$H18:K18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(E$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:K111)+SUM('Capital Projects (Nominal)'!$H18:K18),0))/'Capital Projects (Real)'!$B18,IF(E$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:K111)+SUM('Capital Projects (Nominal)'!$H18:K18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(F$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(F$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:L111)+SUM('Capital Projects (Nominal)'!$H18:L18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(F$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:L111)+SUM('Capital Projects (Nominal)'!$H18:L18),0))/'Capital Projects (Real)'!$B18,IF(F$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:L111)+SUM('Capital Projects (Nominal)'!$H18:L18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(G$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(G$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:M111)+SUM('Capital Projects (Nominal)'!$H18:M18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(G$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:M111)+SUM('Capital Projects (Nominal)'!$H18:M18),0))/'Capital Projects (Real)'!$B18,IF(G$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:M111)+SUM('Capital Projects (Nominal)'!$H18:M18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(H$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(H$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:N111)+SUM('Capital Projects (Nominal)'!$H18:N18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(H$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:N111)+SUM('Capital Projects (Nominal)'!$H18:N18),0))/'Capital Projects (Real)'!$B18,IF(H$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:N111)+SUM('Capital Projects (Nominal)'!$H18:N18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(I$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(I$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:O111)+SUM('Capital Projects (Nominal)'!$H18:O18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(I$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:O111)+SUM('Capital Projects (Nominal)'!$H18:O18),0))/'Capital Projects (Real)'!$B18,IF(I$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:O111)+SUM('Capital Projects (Nominal)'!$H18:O18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(J$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(J$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:P111)+SUM('Capital Projects (Nominal)'!$H18:P18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(J$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:P111)+SUM('Capital Projects (Nominal)'!$H18:P18),0))/'Capital Projects (Real)'!$B18,IF(J$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:P111)+SUM('Capital Projects (Nominal)'!$H18:P18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(K$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(K$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:Q111)+SUM('Capital Projects (Nominal)'!$H18:Q18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(K$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:Q111)+SUM('Capital Projects (Nominal)'!$H18:Q18),0))/'Capital Projects (Real)'!$B18,IF(K$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:Q111)+SUM('Capital Projects (Nominal)'!$H18:Q18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(L$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(L$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:R111)+SUM('Capital Projects (Nominal)'!$H18:R18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(L$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:R111)+SUM('Capital Projects (Nominal)'!$H18:R18),0))/'Capital Projects (Real)'!$B18,IF(L$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:R111)+SUM('Capital Projects (Nominal)'!$H18:R18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(M$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(M$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:S111)+SUM('Capital Projects (Nominal)'!$H18:S18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(M$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:S111)+SUM('Capital Projects (Nominal)'!$H18:S18),0))/'Capital Projects (Real)'!$B18,IF(M$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:S111)+SUM('Capital Projects (Nominal)'!$H18:S18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(N$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(N$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:T111)+SUM('Capital Projects (Nominal)'!$H18:T18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(N$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:T111)+SUM('Capital Projects (Nominal)'!$H18:T18),0))/'Capital Projects (Real)'!$B18,IF(N$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:T111)+SUM('Capital Projects (Nominal)'!$H18:T18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(O$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(O$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:U111)+SUM('Capital Projects (Nominal)'!$H18:U18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(O$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:U111)+SUM('Capital Projects (Nominal)'!$H18:U18),0))/'Capital Projects (Real)'!$B18,IF(O$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:U111)+SUM('Capital Projects (Nominal)'!$H18:U18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(P$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(P$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:V111)+SUM('Capital Projects (Nominal)'!$H18:V18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(P$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:V111)+SUM('Capital Projects (Nominal)'!$H18:V18),0))/'Capital Projects (Real)'!$B18,IF(P$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:V111)+SUM('Capital Projects (Nominal)'!$H18:V18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(Q$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:W111)+SUM('Capital Projects (Nominal)'!$H18:W18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(Q$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:W111)+SUM('Capital Projects (Nominal)'!$H18:W18),0))/'Capital Projects (Real)'!$B18,IF(Q$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:W111)+SUM('Capital Projects (Nominal)'!$H18:W18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(R$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(R$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:X111)+SUM('Capital Projects (Nominal)'!$H18:X18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(R$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:X111)+SUM('Capital Projects (Nominal)'!$H18:X18),0))/'Capital Projects (Real)'!$B18,IF(R$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:X111)+SUM('Capital Projects (Nominal)'!$H18:X18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(S$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(S$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:Y111)+SUM('Capital Projects (Nominal)'!$H18:Y18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(S$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:Y111)+SUM('Capital Projects (Nominal)'!$H18:Y18),0))/'Capital Projects (Real)'!$B18,IF(S$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:Y111)+SUM('Capital Projects (Nominal)'!$H18:Y18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(T$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(T$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:Z111)+SUM('Capital Projects (Nominal)'!$H18:Z18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(T$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:Z111)+SUM('Capital Projects (Nominal)'!$H18:Z18),0))/'Capital Projects (Real)'!$B18,IF(T$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:Z111)+SUM('Capital Projects (Nominal)'!$H18:Z18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(U$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(U$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AA111)+SUM('Capital Projects (Nominal)'!$H18:AA18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(U$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AA111)+SUM('Capital Projects (Nominal)'!$H18:AA18),0))/'Capital Projects (Real)'!$B18,IF(U$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AA111)+SUM('Capital Projects (Nominal)'!$H18:AA18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(V$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(V$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AB111)+SUM('Capital Projects (Nominal)'!$H18:AB18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(V$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AB111)+SUM('Capital Projects (Nominal)'!$H18:AB18),0))/'Capital Projects (Real)'!$B18,IF(V$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AB111)+SUM('Capital Projects (Nominal)'!$H18:AB18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(W$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(W$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AC111)+SUM('Capital Projects (Nominal)'!$H18:AC18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(W$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AC111)+SUM('Capital Projects (Nominal)'!$H18:AC18),0))/'Capital Projects (Real)'!$B18,IF(W$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AC111)+SUM('Capital Projects (Nominal)'!$H18:AC18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(X$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(X$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AD111)+SUM('Capital Projects (Nominal)'!$H18:AD18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(X$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AD111)+SUM('Capital Projects (Nominal)'!$H18:AD18),0))/'Capital Projects (Real)'!$B18,IF(X$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AD111)+SUM('Capital Projects (Nominal)'!$H18:AD18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(Y$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AE111)+SUM('Capital Projects (Nominal)'!$H18:AE18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(Y$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AE111)+SUM('Capital Projects (Nominal)'!$H18:AE18),0))/'Capital Projects (Real)'!$B18,IF(Y$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AE111)+SUM('Capital Projects (Nominal)'!$H18:AE18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(Z$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AF111)+SUM('Capital Projects (Nominal)'!$H18:AF18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(Z$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AF111)+SUM('Capital Projects (Nominal)'!$H18:AF18),0))/'Capital Projects (Real)'!$B18,IF(Z$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AF111)+SUM('Capital Projects (Nominal)'!$H18:AF18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(AA$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AG111)+SUM('Capital Projects (Nominal)'!$H18:AG18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(AA$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AG111)+SUM('Capital Projects (Nominal)'!$H18:AG18),0))/'Capital Projects (Real)'!$B18,IF(AA$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AG111)+SUM('Capital Projects (Nominal)'!$H18:AG18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(AB$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AH111)+SUM('Capital Projects (Nominal)'!$H18:AH18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(AB$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AH111)+SUM('Capital Projects (Nominal)'!$H18:AH18),0))/'Capital Projects (Real)'!$B18,IF(AB$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AH111)+SUM('Capital Projects (Nominal)'!$H18:AH18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(AC$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AI111)+SUM('Capital Projects (Nominal)'!$H18:AI18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(AC$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AI111)+SUM('Capital Projects (Nominal)'!$H18:AI18),0))/'Capital Projects (Real)'!$B18,IF(AC$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AI111)+SUM('Capital Projects (Nominal)'!$H18:AI18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(AD$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AJ111)+SUM('Capital Projects (Nominal)'!$H18:AJ18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(AD$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AJ111)+SUM('Capital Projects (Nominal)'!$H18:AJ18),0))/'Capital Projects (Real)'!$B18,IF(AD$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AJ111)+SUM('Capital Projects (Nominal)'!$H18:AJ18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,IF(AE$2='Capital Projects (Real)'!$D18,(SUM('Capital Projects (Nominal)'!$H111:AK111)+SUM('Capital Projects (Nominal)'!$H18:AK18))*(13-'Capital Projects (Nominal)'!$E18)/12,IF(AE$2>'Capital Projects (Real)'!$D18,SUM('Capital Projects (Nominal)'!$H111:AK111)+SUM('Capital Projects (Nominal)'!$H18:AK18),0))/'Capital Projects (Real)'!$B18,IF(AE$2='Capital Projects (Real)'!$D18+'Capital Projects (Real)'!$B18,(SUM('Capital Projects (Nominal)'!$H111:AK111)+SUM('Capital Projects (Nominal)'!$H18:AK18))*('Capital Projects (Nominal)'!$E18-1)/12/'Capital Projects (Nominal)'!$B18,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A19","v":"Capital Improvements, 2025"},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(B$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(B$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:H112)+SUM('Capital Projects (Nominal)'!$H19:H19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(B$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:H112)+SUM('Capital Projects (Nominal)'!$H19:H19),0))/'Capital Projects (Real)'!$B19,IF(B$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:H112)+SUM('Capital Projects (Nominal)'!$H19:H19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(C$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(C$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:I112)+SUM('Capital Projects (Nominal)'!$H19:I19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(C$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:I112)+SUM('Capital Projects (Nominal)'!$H19:I19),0))/'Capital Projects (Real)'!$B19,IF(C$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:I112)+SUM('Capital Projects (Nominal)'!$H19:I19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(D$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(D$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:J112)+SUM('Capital Projects (Nominal)'!$H19:J19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(D$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:J112)+SUM('Capital Projects (Nominal)'!$H19:J19),0))/'Capital Projects (Real)'!$B19,IF(D$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:J112)+SUM('Capital Projects (Nominal)'!$H19:J19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(E$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(E$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:K112)+SUM('Capital Projects (Nominal)'!$H19:K19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(E$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:K112)+SUM('Capital Projects (Nominal)'!$H19:K19),0))/'Capital Projects (Real)'!$B19,IF(E$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:K112)+SUM('Capital Projects (Nominal)'!$H19:K19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(F$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(F$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:L112)+SUM('Capital Projects (Nominal)'!$H19:L19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(F$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:L112)+SUM('Capital Projects (Nominal)'!$H19:L19),0))/'Capital Projects (Real)'!$B19,IF(F$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:L112)+SUM('Capital Projects (Nominal)'!$H19:L19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(G$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(G$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:M112)+SUM('Capital Projects (Nominal)'!$H19:M19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(G$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:M112)+SUM('Capital Projects (Nominal)'!$H19:M19),0))/'Capital Projects (Real)'!$B19,IF(G$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:M112)+SUM('Capital Projects (Nominal)'!$H19:M19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":19.111111111111111},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(H$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(H$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:N112)+SUM('Capital Projects (Nominal)'!$H19:N19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(H$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:N112)+SUM('Capital Projects (Nominal)'!$H19:N19),0))/'Capital Projects (Real)'!$B19,IF(H$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:N112)+SUM('Capital Projects (Nominal)'!$H19:N19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(I$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(I$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:O112)+SUM('Capital Projects (Nominal)'!$H19:O19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(I$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:O112)+SUM('Capital Projects (Nominal)'!$H19:O19),0))/'Capital Projects (Real)'!$B19,IF(I$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:O112)+SUM('Capital Projects (Nominal)'!$H19:O19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(J$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(J$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:P112)+SUM('Capital Projects (Nominal)'!$H19:P19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(J$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:P112)+SUM('Capital Projects (Nominal)'!$H19:P19),0))/'Capital Projects (Real)'!$B19,IF(J$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:P112)+SUM('Capital Projects (Nominal)'!$H19:P19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(K$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(K$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:Q112)+SUM('Capital Projects (Nominal)'!$H19:Q19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(K$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:Q112)+SUM('Capital Projects (Nominal)'!$H19:Q19),0))/'Capital Projects (Real)'!$B19,IF(K$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:Q112)+SUM('Capital Projects (Nominal)'!$H19:Q19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(L$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(L$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:R112)+SUM('Capital Projects (Nominal)'!$H19:R19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(L$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:R112)+SUM('Capital Projects (Nominal)'!$H19:R19),0))/'Capital Projects (Real)'!$B19,IF(L$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:R112)+SUM('Capital Projects (Nominal)'!$H19:R19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(M$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(M$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:S112)+SUM('Capital Projects (Nominal)'!$H19:S19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(M$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:S112)+SUM('Capital Projects (Nominal)'!$H19:S19),0))/'Capital Projects (Real)'!$B19,IF(M$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:S112)+SUM('Capital Projects (Nominal)'!$H19:S19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(N$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(N$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:T112)+SUM('Capital Projects (Nominal)'!$H19:T19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(N$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:T112)+SUM('Capital Projects (Nominal)'!$H19:T19),0))/'Capital Projects (Real)'!$B19,IF(N$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:T112)+SUM('Capital Projects (Nominal)'!$H19:T19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(O$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(O$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:U112)+SUM('Capital Projects (Nominal)'!$H19:U19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(O$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:U112)+SUM('Capital Projects (Nominal)'!$H19:U19),0))/'Capital Projects (Real)'!$B19,IF(O$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:U112)+SUM('Capital Projects (Nominal)'!$H19:U19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(P$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(P$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:V112)+SUM('Capital Projects (Nominal)'!$H19:V19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(P$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:V112)+SUM('Capital Projects (Nominal)'!$H19:V19),0))/'Capital Projects (Real)'!$B19,IF(P$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:V112)+SUM('Capital Projects (Nominal)'!$H19:V19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(Q$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:W112)+SUM('Capital Projects (Nominal)'!$H19:W19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(Q$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:W112)+SUM('Capital Projects (Nominal)'!$H19:W19),0))/'Capital Projects (Real)'!$B19,IF(Q$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:W112)+SUM('Capital Projects (Nominal)'!$H19:W19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(R$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(R$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:X112)+SUM('Capital Projects (Nominal)'!$H19:X19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(R$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:X112)+SUM('Capital Projects (Nominal)'!$H19:X19),0))/'Capital Projects (Real)'!$B19,IF(R$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:X112)+SUM('Capital Projects (Nominal)'!$H19:X19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(S$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(S$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:Y112)+SUM('Capital Projects (Nominal)'!$H19:Y19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(S$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:Y112)+SUM('Capital Projects (Nominal)'!$H19:Y19),0))/'Capital Projects (Real)'!$B19,IF(S$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:Y112)+SUM('Capital Projects (Nominal)'!$H19:Y19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(T$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(T$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:Z112)+SUM('Capital Projects (Nominal)'!$H19:Z19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(T$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:Z112)+SUM('Capital Projects (Nominal)'!$H19:Z19),0))/'Capital Projects (Real)'!$B19,IF(T$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:Z112)+SUM('Capital Projects (Nominal)'!$H19:Z19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(U$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(U$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AA112)+SUM('Capital Projects (Nominal)'!$H19:AA19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(U$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AA112)+SUM('Capital Projects (Nominal)'!$H19:AA19),0))/'Capital Projects (Real)'!$B19,IF(U$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AA112)+SUM('Capital Projects (Nominal)'!$H19:AA19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(V$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(V$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AB112)+SUM('Capital Projects (Nominal)'!$H19:AB19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(V$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AB112)+SUM('Capital Projects (Nominal)'!$H19:AB19),0))/'Capital Projects (Real)'!$B19,IF(V$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AB112)+SUM('Capital Projects (Nominal)'!$H19:AB19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(W$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(W$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AC112)+SUM('Capital Projects (Nominal)'!$H19:AC19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(W$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AC112)+SUM('Capital Projects (Nominal)'!$H19:AC19),0))/'Capital Projects (Real)'!$B19,IF(W$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AC112)+SUM('Capital Projects (Nominal)'!$H19:AC19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(X$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(X$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AD112)+SUM('Capital Projects (Nominal)'!$H19:AD19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(X$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AD112)+SUM('Capital Projects (Nominal)'!$H19:AD19),0))/'Capital Projects (Real)'!$B19,IF(X$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AD112)+SUM('Capital Projects (Nominal)'!$H19:AD19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(Y$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AE112)+SUM('Capital Projects (Nominal)'!$H19:AE19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(Y$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AE112)+SUM('Capital Projects (Nominal)'!$H19:AE19),0))/'Capital Projects (Real)'!$B19,IF(Y$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AE112)+SUM('Capital Projects (Nominal)'!$H19:AE19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(Z$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AF112)+SUM('Capital Projects (Nominal)'!$H19:AF19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(Z$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AF112)+SUM('Capital Projects (Nominal)'!$H19:AF19),0))/'Capital Projects (Real)'!$B19,IF(Z$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AF112)+SUM('Capital Projects (Nominal)'!$H19:AF19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(AA$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AG112)+SUM('Capital Projects (Nominal)'!$H19:AG19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(AA$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AG112)+SUM('Capital Projects (Nominal)'!$H19:AG19),0))/'Capital Projects (Real)'!$B19,IF(AA$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AG112)+SUM('Capital Projects (Nominal)'!$H19:AG19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(AB$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AH112)+SUM('Capital Projects (Nominal)'!$H19:AH19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(AB$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AH112)+SUM('Capital Projects (Nominal)'!$H19:AH19),0))/'Capital Projects (Real)'!$B19,IF(AB$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AH112)+SUM('Capital Projects (Nominal)'!$H19:AH19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(AC$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AI112)+SUM('Capital Projects (Nominal)'!$H19:AI19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(AC$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AI112)+SUM('Capital Projects (Nominal)'!$H19:AI19),0))/'Capital Projects (Real)'!$B19,IF(AC$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AI112)+SUM('Capital Projects (Nominal)'!$H19:AI19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(AD$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AJ112)+SUM('Capital Projects (Nominal)'!$H19:AJ19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(AD$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AJ112)+SUM('Capital Projects (Nominal)'!$H19:AJ19),0))/'Capital Projects (Real)'!$B19,IF(AD$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AJ112)+SUM('Capital Projects (Nominal)'!$H19:AJ19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,IF(AE$2='Capital Projects (Real)'!$D19,(SUM('Capital Projects (Nominal)'!$H112:AK112)+SUM('Capital Projects (Nominal)'!$H19:AK19))*(13-'Capital Projects (Nominal)'!$E19)/12,IF(AE$2>'Capital Projects (Real)'!$D19,SUM('Capital Projects (Nominal)'!$H112:AK112)+SUM('Capital Projects (Nominal)'!$H19:AK19),0))/'Capital Projects (Real)'!$B19,IF(AE$2='Capital Projects (Real)'!$D19+'Capital Projects (Real)'!$B19,(SUM('Capital Projects (Nominal)'!$H112:AK112)+SUM('Capital Projects (Nominal)'!$H19:AK19))*('Capital Projects (Nominal)'!$E19-1)/12/'Capital Projects (Nominal)'!$B19,0)),0)","v":229.33333333333334}]
[{"$f":"'Capital Projects (Real)'!A20","v":"Capital Improvements, 2026"},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(B$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(B$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:H113)+SUM('Capital Projects (Nominal)'!$H20:H20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(B$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:H113)+SUM('Capital Projects (Nominal)'!$H20:H20),0))/'Capital Projects (Real)'!$B20,IF(B$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:H113)+SUM('Capital Projects (Nominal)'!$H20:H20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(C$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(C$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:I113)+SUM('Capital Projects (Nominal)'!$H20:I20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(C$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:I113)+SUM('Capital Projects (Nominal)'!$H20:I20),0))/'Capital Projects (Real)'!$B20,IF(C$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:I113)+SUM('Capital Projects (Nominal)'!$H20:I20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(D$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(D$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:J113)+SUM('Capital Projects (Nominal)'!$H20:J20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(D$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:J113)+SUM('Capital Projects (Nominal)'!$H20:J20),0))/'Capital Projects (Real)'!$B20,IF(D$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:J113)+SUM('Capital Projects (Nominal)'!$H20:J20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(E$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(E$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:K113)+SUM('Capital Projects (Nominal)'!$H20:K20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(E$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:K113)+SUM('Capital Projects (Nominal)'!$H20:K20),0))/'Capital Projects (Real)'!$B20,IF(E$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:K113)+SUM('Capital Projects (Nominal)'!$H20:K20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(F$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(F$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:L113)+SUM('Capital Projects (Nominal)'!$H20:L20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(F$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:L113)+SUM('Capital Projects (Nominal)'!$H20:L20),0))/'Capital Projects (Real)'!$B20,IF(F$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:L113)+SUM('Capital Projects (Nominal)'!$H20:L20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(G$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(G$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:M113)+SUM('Capital Projects (Nominal)'!$H20:M20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(G$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:M113)+SUM('Capital Projects (Nominal)'!$H20:M20),0))/'Capital Projects (Real)'!$B20,IF(G$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:M113)+SUM('Capital Projects (Nominal)'!$H20:M20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(H$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(H$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:N113)+SUM('Capital Projects (Nominal)'!$H20:N20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(H$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:N113)+SUM('Capital Projects (Nominal)'!$H20:N20),0))/'Capital Projects (Real)'!$B20,IF(H$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:N113)+SUM('Capital Projects (Nominal)'!$H20:N20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":271.125},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(I$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(I$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:O113)+SUM('Capital Projects (Nominal)'!$H20:O20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(I$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:O113)+SUM('Capital Projects (Nominal)'!$H20:O20),0))/'Capital Projects (Real)'!$B20,IF(I$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:O113)+SUM('Capital Projects (Nominal)'!$H20:O20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(J$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(J$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:P113)+SUM('Capital Projects (Nominal)'!$H20:P20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(J$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:P113)+SUM('Capital Projects (Nominal)'!$H20:P20),0))/'Capital Projects (Real)'!$B20,IF(J$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:P113)+SUM('Capital Projects (Nominal)'!$H20:P20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(K$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(K$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:Q113)+SUM('Capital Projects (Nominal)'!$H20:Q20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(K$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:Q113)+SUM('Capital Projects (Nominal)'!$H20:Q20),0))/'Capital Projects (Real)'!$B20,IF(K$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:Q113)+SUM('Capital Projects (Nominal)'!$H20:Q20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(L$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(L$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:R113)+SUM('Capital Projects (Nominal)'!$H20:R20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(L$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:R113)+SUM('Capital Projects (Nominal)'!$H20:R20),0))/'Capital Projects (Real)'!$B20,IF(L$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:R113)+SUM('Capital Projects (Nominal)'!$H20:R20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(M$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(M$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:S113)+SUM('Capital Projects (Nominal)'!$H20:S20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(M$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:S113)+SUM('Capital Projects (Nominal)'!$H20:S20),0))/'Capital Projects (Real)'!$B20,IF(M$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:S113)+SUM('Capital Projects (Nominal)'!$H20:S20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(N$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(N$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:T113)+SUM('Capital Projects (Nominal)'!$H20:T20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(N$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:T113)+SUM('Capital Projects (Nominal)'!$H20:T20),0))/'Capital Projects (Real)'!$B20,IF(N$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:T113)+SUM('Capital Projects (Nominal)'!$H20:T20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(O$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(O$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:U113)+SUM('Capital Projects (Nominal)'!$H20:U20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(O$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:U113)+SUM('Capital Projects (Nominal)'!$H20:U20),0))/'Capital Projects (Real)'!$B20,IF(O$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:U113)+SUM('Capital Projects (Nominal)'!$H20:U20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(P$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(P$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:V113)+SUM('Capital Projects (Nominal)'!$H20:V20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(P$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:V113)+SUM('Capital Projects (Nominal)'!$H20:V20),0))/'Capital Projects (Real)'!$B20,IF(P$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:V113)+SUM('Capital Projects (Nominal)'!$H20:V20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(Q$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:W113)+SUM('Capital Projects (Nominal)'!$H20:W20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(Q$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:W113)+SUM('Capital Projects (Nominal)'!$H20:W20),0))/'Capital Projects (Real)'!$B20,IF(Q$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:W113)+SUM('Capital Projects (Nominal)'!$H20:W20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(R$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(R$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:X113)+SUM('Capital Projects (Nominal)'!$H20:X20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(R$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:X113)+SUM('Capital Projects (Nominal)'!$H20:X20),0))/'Capital Projects (Real)'!$B20,IF(R$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:X113)+SUM('Capital Projects (Nominal)'!$H20:X20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(S$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(S$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:Y113)+SUM('Capital Projects (Nominal)'!$H20:Y20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(S$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:Y113)+SUM('Capital Projects (Nominal)'!$H20:Y20),0))/'Capital Projects (Real)'!$B20,IF(S$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:Y113)+SUM('Capital Projects (Nominal)'!$H20:Y20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(T$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(T$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:Z113)+SUM('Capital Projects (Nominal)'!$H20:Z20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(T$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:Z113)+SUM('Capital Projects (Nominal)'!$H20:Z20),0))/'Capital Projects (Real)'!$B20,IF(T$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:Z113)+SUM('Capital Projects (Nominal)'!$H20:Z20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(U$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(U$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AA113)+SUM('Capital Projects (Nominal)'!$H20:AA20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(U$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AA113)+SUM('Capital Projects (Nominal)'!$H20:AA20),0))/'Capital Projects (Real)'!$B20,IF(U$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AA113)+SUM('Capital Projects (Nominal)'!$H20:AA20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(V$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(V$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AB113)+SUM('Capital Projects (Nominal)'!$H20:AB20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(V$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AB113)+SUM('Capital Projects (Nominal)'!$H20:AB20),0))/'Capital Projects (Real)'!$B20,IF(V$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AB113)+SUM('Capital Projects (Nominal)'!$H20:AB20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(W$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(W$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AC113)+SUM('Capital Projects (Nominal)'!$H20:AC20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(W$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AC113)+SUM('Capital Projects (Nominal)'!$H20:AC20),0))/'Capital Projects (Real)'!$B20,IF(W$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AC113)+SUM('Capital Projects (Nominal)'!$H20:AC20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(X$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(X$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AD113)+SUM('Capital Projects (Nominal)'!$H20:AD20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(X$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AD113)+SUM('Capital Projects (Nominal)'!$H20:AD20),0))/'Capital Projects (Real)'!$B20,IF(X$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AD113)+SUM('Capital Projects (Nominal)'!$H20:AD20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(Y$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AE113)+SUM('Capital Projects (Nominal)'!$H20:AE20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(Y$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AE113)+SUM('Capital Projects (Nominal)'!$H20:AE20),0))/'Capital Projects (Real)'!$B20,IF(Y$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AE113)+SUM('Capital Projects (Nominal)'!$H20:AE20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(Z$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AF113)+SUM('Capital Projects (Nominal)'!$H20:AF20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(Z$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AF113)+SUM('Capital Projects (Nominal)'!$H20:AF20),0))/'Capital Projects (Real)'!$B20,IF(Z$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AF113)+SUM('Capital Projects (Nominal)'!$H20:AF20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(AA$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AG113)+SUM('Capital Projects (Nominal)'!$H20:AG20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(AA$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AG113)+SUM('Capital Projects (Nominal)'!$H20:AG20),0))/'Capital Projects (Real)'!$B20,IF(AA$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AG113)+SUM('Capital Projects (Nominal)'!$H20:AG20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(AB$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AH113)+SUM('Capital Projects (Nominal)'!$H20:AH20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(AB$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AH113)+SUM('Capital Projects (Nominal)'!$H20:AH20),0))/'Capital Projects (Real)'!$B20,IF(AB$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AH113)+SUM('Capital Projects (Nominal)'!$H20:AH20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(AC$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AI113)+SUM('Capital Projects (Nominal)'!$H20:AI20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(AC$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AI113)+SUM('Capital Projects (Nominal)'!$H20:AI20),0))/'Capital Projects (Real)'!$B20,IF(AC$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AI113)+SUM('Capital Projects (Nominal)'!$H20:AI20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(AD$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AJ113)+SUM('Capital Projects (Nominal)'!$H20:AJ20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(AD$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AJ113)+SUM('Capital Projects (Nominal)'!$H20:AJ20),0))/'Capital Projects (Real)'!$B20,IF(AD$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AJ113)+SUM('Capital Projects (Nominal)'!$H20:AJ20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,IF(AE$2='Capital Projects (Real)'!$D20,(SUM('Capital Projects (Nominal)'!$H113:AK113)+SUM('Capital Projects (Nominal)'!$H20:AK20))*(13-'Capital Projects (Nominal)'!$E20)/12,IF(AE$2>'Capital Projects (Real)'!$D20,SUM('Capital Projects (Nominal)'!$H113:AK113)+SUM('Capital Projects (Nominal)'!$H20:AK20),0))/'Capital Projects (Real)'!$B20,IF(AE$2='Capital Projects (Real)'!$D20+'Capital Projects (Real)'!$B20,(SUM('Capital Projects (Nominal)'!$H113:AK113)+SUM('Capital Projects (Nominal)'!$H20:AK20))*('Capital Projects (Nominal)'!$E20-1)/12/'Capital Projects (Nominal)'!$B20,0)),0)","v":3253.5}]
[{"$f":"'Capital Projects (Real)'!A21","v":"Capital Improvements, 2027"},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(B$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(B$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:H114)+SUM('Capital Projects (Nominal)'!$H21:H21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(B$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:H114)+SUM('Capital Projects (Nominal)'!$H21:H21),0))/'Capital Projects (Real)'!$B21,IF(B$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:H114)+SUM('Capital Projects (Nominal)'!$H21:H21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(C$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(C$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:I114)+SUM('Capital Projects (Nominal)'!$H21:I21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(C$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:I114)+SUM('Capital Projects (Nominal)'!$H21:I21),0))/'Capital Projects (Real)'!$B21,IF(C$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:I114)+SUM('Capital Projects (Nominal)'!$H21:I21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(D$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(D$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:J114)+SUM('Capital Projects (Nominal)'!$H21:J21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(D$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:J114)+SUM('Capital Projects (Nominal)'!$H21:J21),0))/'Capital Projects (Real)'!$B21,IF(D$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:J114)+SUM('Capital Projects (Nominal)'!$H21:J21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(E$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(E$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:K114)+SUM('Capital Projects (Nominal)'!$H21:K21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(E$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:K114)+SUM('Capital Projects (Nominal)'!$H21:K21),0))/'Capital Projects (Real)'!$B21,IF(E$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:K114)+SUM('Capital Projects (Nominal)'!$H21:K21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(F$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(F$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:L114)+SUM('Capital Projects (Nominal)'!$H21:L21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(F$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:L114)+SUM('Capital Projects (Nominal)'!$H21:L21),0))/'Capital Projects (Real)'!$B21,IF(F$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:L114)+SUM('Capital Projects (Nominal)'!$H21:L21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(G$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(G$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:M114)+SUM('Capital Projects (Nominal)'!$H21:M21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(G$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:M114)+SUM('Capital Projects (Nominal)'!$H21:M21),0))/'Capital Projects (Real)'!$B21,IF(G$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:M114)+SUM('Capital Projects (Nominal)'!$H21:M21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(H$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(H$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:N114)+SUM('Capital Projects (Nominal)'!$H21:N21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(H$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:N114)+SUM('Capital Projects (Nominal)'!$H21:N21),0))/'Capital Projects (Real)'!$B21,IF(H$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:N114)+SUM('Capital Projects (Nominal)'!$H21:N21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(I$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(I$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:O114)+SUM('Capital Projects (Nominal)'!$H21:O21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(I$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:O114)+SUM('Capital Projects (Nominal)'!$H21:O21),0))/'Capital Projects (Real)'!$B21,IF(I$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:O114)+SUM('Capital Projects (Nominal)'!$H21:O21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":20.225000000000001},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(J$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(J$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:P114)+SUM('Capital Projects (Nominal)'!$H21:P21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(J$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:P114)+SUM('Capital Projects (Nominal)'!$H21:P21),0))/'Capital Projects (Real)'!$B21,IF(J$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:P114)+SUM('Capital Projects (Nominal)'!$H21:P21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(K$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(K$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:Q114)+SUM('Capital Projects (Nominal)'!$H21:Q21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(K$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:Q114)+SUM('Capital Projects (Nominal)'!$H21:Q21),0))/'Capital Projects (Real)'!$B21,IF(K$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:Q114)+SUM('Capital Projects (Nominal)'!$H21:Q21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(L$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(L$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:R114)+SUM('Capital Projects (Nominal)'!$H21:R21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(L$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:R114)+SUM('Capital Projects (Nominal)'!$H21:R21),0))/'Capital Projects (Real)'!$B21,IF(L$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:R114)+SUM('Capital Projects (Nominal)'!$H21:R21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(M$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(M$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:S114)+SUM('Capital Projects (Nominal)'!$H21:S21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(M$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:S114)+SUM('Capital Projects (Nominal)'!$H21:S21),0))/'Capital Projects (Real)'!$B21,IF(M$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:S114)+SUM('Capital Projects (Nominal)'!$H21:S21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(N$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(N$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:T114)+SUM('Capital Projects (Nominal)'!$H21:T21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(N$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:T114)+SUM('Capital Projects (Nominal)'!$H21:T21),0))/'Capital Projects (Real)'!$B21,IF(N$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:T114)+SUM('Capital Projects (Nominal)'!$H21:T21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(O$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(O$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:U114)+SUM('Capital Projects (Nominal)'!$H21:U21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(O$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:U114)+SUM('Capital Projects (Nominal)'!$H21:U21),0))/'Capital Projects (Real)'!$B21,IF(O$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:U114)+SUM('Capital Projects (Nominal)'!$H21:U21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(P$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(P$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:V114)+SUM('Capital Projects (Nominal)'!$H21:V21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(P$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:V114)+SUM('Capital Projects (Nominal)'!$H21:V21),0))/'Capital Projects (Real)'!$B21,IF(P$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:V114)+SUM('Capital Projects (Nominal)'!$H21:V21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(Q$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:W114)+SUM('Capital Projects (Nominal)'!$H21:W21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(Q$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:W114)+SUM('Capital Projects (Nominal)'!$H21:W21),0))/'Capital Projects (Real)'!$B21,IF(Q$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:W114)+SUM('Capital Projects (Nominal)'!$H21:W21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(R$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(R$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:X114)+SUM('Capital Projects (Nominal)'!$H21:X21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(R$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:X114)+SUM('Capital Projects (Nominal)'!$H21:X21),0))/'Capital Projects (Real)'!$B21,IF(R$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:X114)+SUM('Capital Projects (Nominal)'!$H21:X21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(S$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(S$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:Y114)+SUM('Capital Projects (Nominal)'!$H21:Y21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(S$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:Y114)+SUM('Capital Projects (Nominal)'!$H21:Y21),0))/'Capital Projects (Real)'!$B21,IF(S$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:Y114)+SUM('Capital Projects (Nominal)'!$H21:Y21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(T$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(T$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:Z114)+SUM('Capital Projects (Nominal)'!$H21:Z21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(T$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:Z114)+SUM('Capital Projects (Nominal)'!$H21:Z21),0))/'Capital Projects (Real)'!$B21,IF(T$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:Z114)+SUM('Capital Projects (Nominal)'!$H21:Z21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(U$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(U$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AA114)+SUM('Capital Projects (Nominal)'!$H21:AA21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(U$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AA114)+SUM('Capital Projects (Nominal)'!$H21:AA21),0))/'Capital Projects (Real)'!$B21,IF(U$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AA114)+SUM('Capital Projects (Nominal)'!$H21:AA21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(V$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(V$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AB114)+SUM('Capital Projects (Nominal)'!$H21:AB21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(V$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AB114)+SUM('Capital Projects (Nominal)'!$H21:AB21),0))/'Capital Projects (Real)'!$B21,IF(V$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AB114)+SUM('Capital Projects (Nominal)'!$H21:AB21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(W$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(W$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AC114)+SUM('Capital Projects (Nominal)'!$H21:AC21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(W$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AC114)+SUM('Capital Projects (Nominal)'!$H21:AC21),0))/'Capital Projects (Real)'!$B21,IF(W$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AC114)+SUM('Capital Projects (Nominal)'!$H21:AC21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(X$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(X$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AD114)+SUM('Capital Projects (Nominal)'!$H21:AD21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(X$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AD114)+SUM('Capital Projects (Nominal)'!$H21:AD21),0))/'Capital Projects (Real)'!$B21,IF(X$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AD114)+SUM('Capital Projects (Nominal)'!$H21:AD21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(Y$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AE114)+SUM('Capital Projects (Nominal)'!$H21:AE21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(Y$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AE114)+SUM('Capital Projects (Nominal)'!$H21:AE21),0))/'Capital Projects (Real)'!$B21,IF(Y$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AE114)+SUM('Capital Projects (Nominal)'!$H21:AE21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(Z$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AF114)+SUM('Capital Projects (Nominal)'!$H21:AF21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(Z$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AF114)+SUM('Capital Projects (Nominal)'!$H21:AF21),0))/'Capital Projects (Real)'!$B21,IF(Z$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AF114)+SUM('Capital Projects (Nominal)'!$H21:AF21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(AA$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AG114)+SUM('Capital Projects (Nominal)'!$H21:AG21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(AA$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AG114)+SUM('Capital Projects (Nominal)'!$H21:AG21),0))/'Capital Projects (Real)'!$B21,IF(AA$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AG114)+SUM('Capital Projects (Nominal)'!$H21:AG21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(AB$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AH114)+SUM('Capital Projects (Nominal)'!$H21:AH21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(AB$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AH114)+SUM('Capital Projects (Nominal)'!$H21:AH21),0))/'Capital Projects (Real)'!$B21,IF(AB$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AH114)+SUM('Capital Projects (Nominal)'!$H21:AH21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(AC$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AI114)+SUM('Capital Projects (Nominal)'!$H21:AI21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(AC$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AI114)+SUM('Capital Projects (Nominal)'!$H21:AI21),0))/'Capital Projects (Real)'!$B21,IF(AC$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AI114)+SUM('Capital Projects (Nominal)'!$H21:AI21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(AD$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AJ114)+SUM('Capital Projects (Nominal)'!$H21:AJ21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(AD$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AJ114)+SUM('Capital Projects (Nominal)'!$H21:AJ21),0))/'Capital Projects (Real)'!$B21,IF(AD$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AJ114)+SUM('Capital Projects (Nominal)'!$H21:AJ21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,IF(AE$2='Capital Projects (Real)'!$D21,(SUM('Capital Projects (Nominal)'!$H114:AK114)+SUM('Capital Projects (Nominal)'!$H21:AK21))*(13-'Capital Projects (Nominal)'!$E21)/12,IF(AE$2>'Capital Projects (Real)'!$D21,SUM('Capital Projects (Nominal)'!$H114:AK114)+SUM('Capital Projects (Nominal)'!$H21:AK21),0))/'Capital Projects (Real)'!$B21,IF(AE$2='Capital Projects (Real)'!$D21+'Capital Projects (Real)'!$B21,(SUM('Capital Projects (Nominal)'!$H114:AK114)+SUM('Capital Projects (Nominal)'!$H21:AK21))*('Capital Projects (Nominal)'!$E21-1)/12/'Capital Projects (Nominal)'!$B21,0)),0)","v":242.7}]
[{"$f":"'Capital Projects (Real)'!A22","v":"Capital Improvements, 2028"},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(B$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(B$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:H115)+SUM('Capital Projects (Nominal)'!$H22:H22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(B$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:H115)+SUM('Capital Projects (Nominal)'!$H22:H22),0))/'Capital Projects (Real)'!$B22,IF(B$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:H115)+SUM('Capital Projects (Nominal)'!$H22:H22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(C$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(C$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:I115)+SUM('Capital Projects (Nominal)'!$H22:I22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(C$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:I115)+SUM('Capital Projects (Nominal)'!$H22:I22),0))/'Capital Projects (Real)'!$B22,IF(C$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:I115)+SUM('Capital Projects (Nominal)'!$H22:I22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(D$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(D$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:J115)+SUM('Capital Projects (Nominal)'!$H22:J22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(D$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:J115)+SUM('Capital Projects (Nominal)'!$H22:J22),0))/'Capital Projects (Real)'!$B22,IF(D$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:J115)+SUM('Capital Projects (Nominal)'!$H22:J22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(E$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(E$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:K115)+SUM('Capital Projects (Nominal)'!$H22:K22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(E$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:K115)+SUM('Capital Projects (Nominal)'!$H22:K22),0))/'Capital Projects (Real)'!$B22,IF(E$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:K115)+SUM('Capital Projects (Nominal)'!$H22:K22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(F$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(F$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:L115)+SUM('Capital Projects (Nominal)'!$H22:L22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(F$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:L115)+SUM('Capital Projects (Nominal)'!$H22:L22),0))/'Capital Projects (Real)'!$B22,IF(F$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:L115)+SUM('Capital Projects (Nominal)'!$H22:L22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(G$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(G$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:M115)+SUM('Capital Projects (Nominal)'!$H22:M22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(G$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:M115)+SUM('Capital Projects (Nominal)'!$H22:M22),0))/'Capital Projects (Real)'!$B22,IF(G$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:M115)+SUM('Capital Projects (Nominal)'!$H22:M22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(H$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(H$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:N115)+SUM('Capital Projects (Nominal)'!$H22:N22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(H$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:N115)+SUM('Capital Projects (Nominal)'!$H22:N22),0))/'Capital Projects (Real)'!$B22,IF(H$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:N115)+SUM('Capital Projects (Nominal)'!$H22:N22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(I$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(I$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:O115)+SUM('Capital Projects (Nominal)'!$H22:O22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(I$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:O115)+SUM('Capital Projects (Nominal)'!$H22:O22),0))/'Capital Projects (Real)'!$B22,IF(I$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:O115)+SUM('Capital Projects (Nominal)'!$H22:O22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(J$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(J$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:P115)+SUM('Capital Projects (Nominal)'!$H22:P22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(J$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:P115)+SUM('Capital Projects (Nominal)'!$H22:P22),0))/'Capital Projects (Real)'!$B22,IF(J$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:P115)+SUM('Capital Projects (Nominal)'!$H22:P22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":830.86388888888894},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(K$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(K$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:Q115)+SUM('Capital Projects (Nominal)'!$H22:Q22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(K$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:Q115)+SUM('Capital Projects (Nominal)'!$H22:Q22),0))/'Capital Projects (Real)'!$B22,IF(K$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:Q115)+SUM('Capital Projects (Nominal)'!$H22:Q22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(L$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(L$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:R115)+SUM('Capital Projects (Nominal)'!$H22:R22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(L$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:R115)+SUM('Capital Projects (Nominal)'!$H22:R22),0))/'Capital Projects (Real)'!$B22,IF(L$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:R115)+SUM('Capital Projects (Nominal)'!$H22:R22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(M$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(M$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:S115)+SUM('Capital Projects (Nominal)'!$H22:S22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(M$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:S115)+SUM('Capital Projects (Nominal)'!$H22:S22),0))/'Capital Projects (Real)'!$B22,IF(M$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:S115)+SUM('Capital Projects (Nominal)'!$H22:S22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(N$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(N$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:T115)+SUM('Capital Projects (Nominal)'!$H22:T22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(N$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:T115)+SUM('Capital Projects (Nominal)'!$H22:T22),0))/'Capital Projects (Real)'!$B22,IF(N$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:T115)+SUM('Capital Projects (Nominal)'!$H22:T22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(O$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(O$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:U115)+SUM('Capital Projects (Nominal)'!$H22:U22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(O$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:U115)+SUM('Capital Projects (Nominal)'!$H22:U22),0))/'Capital Projects (Real)'!$B22,IF(O$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:U115)+SUM('Capital Projects (Nominal)'!$H22:U22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(P$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(P$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:V115)+SUM('Capital Projects (Nominal)'!$H22:V22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(P$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:V115)+SUM('Capital Projects (Nominal)'!$H22:V22),0))/'Capital Projects (Real)'!$B22,IF(P$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:V115)+SUM('Capital Projects (Nominal)'!$H22:V22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(Q$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:W115)+SUM('Capital Projects (Nominal)'!$H22:W22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(Q$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:W115)+SUM('Capital Projects (Nominal)'!$H22:W22),0))/'Capital Projects (Real)'!$B22,IF(Q$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:W115)+SUM('Capital Projects (Nominal)'!$H22:W22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(R$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(R$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:X115)+SUM('Capital Projects (Nominal)'!$H22:X22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(R$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:X115)+SUM('Capital Projects (Nominal)'!$H22:X22),0))/'Capital Projects (Real)'!$B22,IF(R$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:X115)+SUM('Capital Projects (Nominal)'!$H22:X22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(S$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(S$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:Y115)+SUM('Capital Projects (Nominal)'!$H22:Y22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(S$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:Y115)+SUM('Capital Projects (Nominal)'!$H22:Y22),0))/'Capital Projects (Real)'!$B22,IF(S$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:Y115)+SUM('Capital Projects (Nominal)'!$H22:Y22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(T$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(T$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:Z115)+SUM('Capital Projects (Nominal)'!$H22:Z22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(T$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:Z115)+SUM('Capital Projects (Nominal)'!$H22:Z22),0))/'Capital Projects (Real)'!$B22,IF(T$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:Z115)+SUM('Capital Projects (Nominal)'!$H22:Z22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(U$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(U$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AA115)+SUM('Capital Projects (Nominal)'!$H22:AA22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(U$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AA115)+SUM('Capital Projects (Nominal)'!$H22:AA22),0))/'Capital Projects (Real)'!$B22,IF(U$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AA115)+SUM('Capital Projects (Nominal)'!$H22:AA22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(V$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(V$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AB115)+SUM('Capital Projects (Nominal)'!$H22:AB22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(V$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AB115)+SUM('Capital Projects (Nominal)'!$H22:AB22),0))/'Capital Projects (Real)'!$B22,IF(V$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AB115)+SUM('Capital Projects (Nominal)'!$H22:AB22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(W$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(W$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AC115)+SUM('Capital Projects (Nominal)'!$H22:AC22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(W$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AC115)+SUM('Capital Projects (Nominal)'!$H22:AC22),0))/'Capital Projects (Real)'!$B22,IF(W$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AC115)+SUM('Capital Projects (Nominal)'!$H22:AC22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(X$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(X$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AD115)+SUM('Capital Projects (Nominal)'!$H22:AD22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(X$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AD115)+SUM('Capital Projects (Nominal)'!$H22:AD22),0))/'Capital Projects (Real)'!$B22,IF(X$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AD115)+SUM('Capital Projects (Nominal)'!$H22:AD22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(Y$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AE115)+SUM('Capital Projects (Nominal)'!$H22:AE22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(Y$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AE115)+SUM('Capital Projects (Nominal)'!$H22:AE22),0))/'Capital Projects (Real)'!$B22,IF(Y$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AE115)+SUM('Capital Projects (Nominal)'!$H22:AE22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(Z$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AF115)+SUM('Capital Projects (Nominal)'!$H22:AF22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(Z$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AF115)+SUM('Capital Projects (Nominal)'!$H22:AF22),0))/'Capital Projects (Real)'!$B22,IF(Z$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AF115)+SUM('Capital Projects (Nominal)'!$H22:AF22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(AA$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AG115)+SUM('Capital Projects (Nominal)'!$H22:AG22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(AA$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AG115)+SUM('Capital Projects (Nominal)'!$H22:AG22),0))/'Capital Projects (Real)'!$B22,IF(AA$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AG115)+SUM('Capital Projects (Nominal)'!$H22:AG22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(AB$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AH115)+SUM('Capital Projects (Nominal)'!$H22:AH22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(AB$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AH115)+SUM('Capital Projects (Nominal)'!$H22:AH22),0))/'Capital Projects (Real)'!$B22,IF(AB$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AH115)+SUM('Capital Projects (Nominal)'!$H22:AH22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(AC$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AI115)+SUM('Capital Projects (Nominal)'!$H22:AI22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(AC$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AI115)+SUM('Capital Projects (Nominal)'!$H22:AI22),0))/'Capital Projects (Real)'!$B22,IF(AC$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AI115)+SUM('Capital Projects (Nominal)'!$H22:AI22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(AD$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AJ115)+SUM('Capital Projects (Nominal)'!$H22:AJ22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(AD$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AJ115)+SUM('Capital Projects (Nominal)'!$H22:AJ22),0))/'Capital Projects (Real)'!$B22,IF(AD$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AJ115)+SUM('Capital Projects (Nominal)'!$H22:AJ22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,IF(AE$2='Capital Projects (Real)'!$D22,(SUM('Capital Projects (Nominal)'!$H115:AK115)+SUM('Capital Projects (Nominal)'!$H22:AK22))*(13-'Capital Projects (Nominal)'!$E22)/12,IF(AE$2>'Capital Projects (Real)'!$D22,SUM('Capital Projects (Nominal)'!$H115:AK115)+SUM('Capital Projects (Nominal)'!$H22:AK22),0))/'Capital Projects (Real)'!$B22,IF(AE$2='Capital Projects (Real)'!$D22+'Capital Projects (Real)'!$B22,(SUM('Capital Projects (Nominal)'!$H115:AK115)+SUM('Capital Projects (Nominal)'!$H22:AK22))*('Capital Projects (Nominal)'!$E22-1)/12/'Capital Projects (Nominal)'!$B22,0)),0)","v":9970.3666666666668}]
[{"$f":"'Capital Projects (Real)'!A23","v":"Capital Improvements, 2029"},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(B$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(B$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:H116)+SUM('Capital Projects (Nominal)'!$H23:H23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(B$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:H116)+SUM('Capital Projects (Nominal)'!$H23:H23),0))/'Capital Projects (Real)'!$B23,IF(B$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:H116)+SUM('Capital Projects (Nominal)'!$H23:H23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(C$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(C$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:I116)+SUM('Capital Projects (Nominal)'!$H23:I23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(C$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:I116)+SUM('Capital Projects (Nominal)'!$H23:I23),0))/'Capital Projects (Real)'!$B23,IF(C$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:I116)+SUM('Capital Projects (Nominal)'!$H23:I23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(D$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(D$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:J116)+SUM('Capital Projects (Nominal)'!$H23:J23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(D$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:J116)+SUM('Capital Projects (Nominal)'!$H23:J23),0))/'Capital Projects (Real)'!$B23,IF(D$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:J116)+SUM('Capital Projects (Nominal)'!$H23:J23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(E$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(E$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:K116)+SUM('Capital Projects (Nominal)'!$H23:K23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(E$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:K116)+SUM('Capital Projects (Nominal)'!$H23:K23),0))/'Capital Projects (Real)'!$B23,IF(E$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:K116)+SUM('Capital Projects (Nominal)'!$H23:K23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(F$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(F$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:L116)+SUM('Capital Projects (Nominal)'!$H23:L23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(F$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:L116)+SUM('Capital Projects (Nominal)'!$H23:L23),0))/'Capital Projects (Real)'!$B23,IF(F$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:L116)+SUM('Capital Projects (Nominal)'!$H23:L23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(G$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(G$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:M116)+SUM('Capital Projects (Nominal)'!$H23:M23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(G$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:M116)+SUM('Capital Projects (Nominal)'!$H23:M23),0))/'Capital Projects (Real)'!$B23,IF(G$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:M116)+SUM('Capital Projects (Nominal)'!$H23:M23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(H$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(H$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:N116)+SUM('Capital Projects (Nominal)'!$H23:N23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(H$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:N116)+SUM('Capital Projects (Nominal)'!$H23:N23),0))/'Capital Projects (Real)'!$B23,IF(H$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:N116)+SUM('Capital Projects (Nominal)'!$H23:N23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(I$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(I$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:O116)+SUM('Capital Projects (Nominal)'!$H23:O23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(I$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:O116)+SUM('Capital Projects (Nominal)'!$H23:O23),0))/'Capital Projects (Real)'!$B23,IF(I$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:O116)+SUM('Capital Projects (Nominal)'!$H23:O23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(J$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(J$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:P116)+SUM('Capital Projects (Nominal)'!$H23:P23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(J$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:P116)+SUM('Capital Projects (Nominal)'!$H23:P23),0))/'Capital Projects (Real)'!$B23,IF(J$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:P116)+SUM('Capital Projects (Nominal)'!$H23:P23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(K$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(K$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:Q116)+SUM('Capital Projects (Nominal)'!$H23:Q23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(K$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:Q116)+SUM('Capital Projects (Nominal)'!$H23:Q23),0))/'Capital Projects (Real)'!$B23,IF(K$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:Q116)+SUM('Capital Projects (Nominal)'!$H23:Q23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":21.408333333333335},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(L$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(L$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:R116)+SUM('Capital Projects (Nominal)'!$H23:R23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(L$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:R116)+SUM('Capital Projects (Nominal)'!$H23:R23),0))/'Capital Projects (Real)'!$B23,IF(L$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:R116)+SUM('Capital Projects (Nominal)'!$H23:R23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(M$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(M$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:S116)+SUM('Capital Projects (Nominal)'!$H23:S23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(M$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:S116)+SUM('Capital Projects (Nominal)'!$H23:S23),0))/'Capital Projects (Real)'!$B23,IF(M$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:S116)+SUM('Capital Projects (Nominal)'!$H23:S23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(N$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(N$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:T116)+SUM('Capital Projects (Nominal)'!$H23:T23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(N$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:T116)+SUM('Capital Projects (Nominal)'!$H23:T23),0))/'Capital Projects (Real)'!$B23,IF(N$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:T116)+SUM('Capital Projects (Nominal)'!$H23:T23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(O$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(O$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:U116)+SUM('Capital Projects (Nominal)'!$H23:U23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(O$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:U116)+SUM('Capital Projects (Nominal)'!$H23:U23),0))/'Capital Projects (Real)'!$B23,IF(O$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:U116)+SUM('Capital Projects (Nominal)'!$H23:U23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(P$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(P$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:V116)+SUM('Capital Projects (Nominal)'!$H23:V23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(P$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:V116)+SUM('Capital Projects (Nominal)'!$H23:V23),0))/'Capital Projects (Real)'!$B23,IF(P$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:V116)+SUM('Capital Projects (Nominal)'!$H23:V23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(Q$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:W116)+SUM('Capital Projects (Nominal)'!$H23:W23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(Q$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:W116)+SUM('Capital Projects (Nominal)'!$H23:W23),0))/'Capital Projects (Real)'!$B23,IF(Q$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:W116)+SUM('Capital Projects (Nominal)'!$H23:W23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(R$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(R$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:X116)+SUM('Capital Projects (Nominal)'!$H23:X23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(R$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:X116)+SUM('Capital Projects (Nominal)'!$H23:X23),0))/'Capital Projects (Real)'!$B23,IF(R$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:X116)+SUM('Capital Projects (Nominal)'!$H23:X23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(S$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(S$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:Y116)+SUM('Capital Projects (Nominal)'!$H23:Y23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(S$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:Y116)+SUM('Capital Projects (Nominal)'!$H23:Y23),0))/'Capital Projects (Real)'!$B23,IF(S$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:Y116)+SUM('Capital Projects (Nominal)'!$H23:Y23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(T$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(T$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:Z116)+SUM('Capital Projects (Nominal)'!$H23:Z23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(T$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:Z116)+SUM('Capital Projects (Nominal)'!$H23:Z23),0))/'Capital Projects (Real)'!$B23,IF(T$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:Z116)+SUM('Capital Projects (Nominal)'!$H23:Z23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(U$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(U$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AA116)+SUM('Capital Projects (Nominal)'!$H23:AA23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(U$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AA116)+SUM('Capital Projects (Nominal)'!$H23:AA23),0))/'Capital Projects (Real)'!$B23,IF(U$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AA116)+SUM('Capital Projects (Nominal)'!$H23:AA23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(V$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(V$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AB116)+SUM('Capital Projects (Nominal)'!$H23:AB23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(V$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AB116)+SUM('Capital Projects (Nominal)'!$H23:AB23),0))/'Capital Projects (Real)'!$B23,IF(V$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AB116)+SUM('Capital Projects (Nominal)'!$H23:AB23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(W$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(W$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AC116)+SUM('Capital Projects (Nominal)'!$H23:AC23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(W$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AC116)+SUM('Capital Projects (Nominal)'!$H23:AC23),0))/'Capital Projects (Real)'!$B23,IF(W$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AC116)+SUM('Capital Projects (Nominal)'!$H23:AC23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(X$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(X$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AD116)+SUM('Capital Projects (Nominal)'!$H23:AD23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(X$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AD116)+SUM('Capital Projects (Nominal)'!$H23:AD23),0))/'Capital Projects (Real)'!$B23,IF(X$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AD116)+SUM('Capital Projects (Nominal)'!$H23:AD23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(Y$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AE116)+SUM('Capital Projects (Nominal)'!$H23:AE23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(Y$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AE116)+SUM('Capital Projects (Nominal)'!$H23:AE23),0))/'Capital Projects (Real)'!$B23,IF(Y$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AE116)+SUM('Capital Projects (Nominal)'!$H23:AE23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(Z$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AF116)+SUM('Capital Projects (Nominal)'!$H23:AF23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(Z$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AF116)+SUM('Capital Projects (Nominal)'!$H23:AF23),0))/'Capital Projects (Real)'!$B23,IF(Z$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AF116)+SUM('Capital Projects (Nominal)'!$H23:AF23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(AA$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AG116)+SUM('Capital Projects (Nominal)'!$H23:AG23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(AA$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AG116)+SUM('Capital Projects (Nominal)'!$H23:AG23),0))/'Capital Projects (Real)'!$B23,IF(AA$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AG116)+SUM('Capital Projects (Nominal)'!$H23:AG23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(AB$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AH116)+SUM('Capital Projects (Nominal)'!$H23:AH23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(AB$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AH116)+SUM('Capital Projects (Nominal)'!$H23:AH23),0))/'Capital Projects (Real)'!$B23,IF(AB$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AH116)+SUM('Capital Projects (Nominal)'!$H23:AH23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(AC$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AI116)+SUM('Capital Projects (Nominal)'!$H23:AI23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(AC$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AI116)+SUM('Capital Projects (Nominal)'!$H23:AI23),0))/'Capital Projects (Real)'!$B23,IF(AC$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AI116)+SUM('Capital Projects (Nominal)'!$H23:AI23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(AD$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AJ116)+SUM('Capital Projects (Nominal)'!$H23:AJ23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(AD$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AJ116)+SUM('Capital Projects (Nominal)'!$H23:AJ23),0))/'Capital Projects (Real)'!$B23,IF(AD$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AJ116)+SUM('Capital Projects (Nominal)'!$H23:AJ23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,IF(AE$2='Capital Projects (Real)'!$D23,(SUM('Capital Projects (Nominal)'!$H116:AK116)+SUM('Capital Projects (Nominal)'!$H23:AK23))*(13-'Capital Projects (Nominal)'!$E23)/12,IF(AE$2>'Capital Projects (Real)'!$D23,SUM('Capital Projects (Nominal)'!$H116:AK116)+SUM('Capital Projects (Nominal)'!$H23:AK23),0))/'Capital Projects (Real)'!$B23,IF(AE$2='Capital Projects (Real)'!$D23+'Capital Projects (Real)'!$B23,(SUM('Capital Projects (Nominal)'!$H116:AK116)+SUM('Capital Projects (Nominal)'!$H23:AK23))*('Capital Projects (Nominal)'!$E23-1)/12/'Capital Projects (Nominal)'!$B23,0)),0)","v":256.89999999999998}]
[{"$f":"'Capital Projects (Real)'!A24","v":"Capital Improvements, 2030"},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(B$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(B$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:H117)+SUM('Capital Projects (Nominal)'!$H24:H24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(B$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:H117)+SUM('Capital Projects (Nominal)'!$H24:H24),0))/'Capital Projects (Real)'!$B24,IF(B$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:H117)+SUM('Capital Projects (Nominal)'!$H24:H24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(C$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(C$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:I117)+SUM('Capital Projects (Nominal)'!$H24:I24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(C$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:I117)+SUM('Capital Projects (Nominal)'!$H24:I24),0))/'Capital Projects (Real)'!$B24,IF(C$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:I117)+SUM('Capital Projects (Nominal)'!$H24:I24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(D$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(D$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:J117)+SUM('Capital Projects (Nominal)'!$H24:J24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(D$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:J117)+SUM('Capital Projects (Nominal)'!$H24:J24),0))/'Capital Projects (Real)'!$B24,IF(D$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:J117)+SUM('Capital Projects (Nominal)'!$H24:J24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(E$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(E$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:K117)+SUM('Capital Projects (Nominal)'!$H24:K24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(E$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:K117)+SUM('Capital Projects (Nominal)'!$H24:K24),0))/'Capital Projects (Real)'!$B24,IF(E$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:K117)+SUM('Capital Projects (Nominal)'!$H24:K24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(F$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(F$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:L117)+SUM('Capital Projects (Nominal)'!$H24:L24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(F$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:L117)+SUM('Capital Projects (Nominal)'!$H24:L24),0))/'Capital Projects (Real)'!$B24,IF(F$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:L117)+SUM('Capital Projects (Nominal)'!$H24:L24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(G$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(G$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:M117)+SUM('Capital Projects (Nominal)'!$H24:M24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(G$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:M117)+SUM('Capital Projects (Nominal)'!$H24:M24),0))/'Capital Projects (Real)'!$B24,IF(G$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:M117)+SUM('Capital Projects (Nominal)'!$H24:M24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(H$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(H$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:N117)+SUM('Capital Projects (Nominal)'!$H24:N24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(H$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:N117)+SUM('Capital Projects (Nominal)'!$H24:N24),0))/'Capital Projects (Real)'!$B24,IF(H$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:N117)+SUM('Capital Projects (Nominal)'!$H24:N24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(I$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(I$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:O117)+SUM('Capital Projects (Nominal)'!$H24:O24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(I$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:O117)+SUM('Capital Projects (Nominal)'!$H24:O24),0))/'Capital Projects (Real)'!$B24,IF(I$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:O117)+SUM('Capital Projects (Nominal)'!$H24:O24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(J$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(J$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:P117)+SUM('Capital Projects (Nominal)'!$H24:P24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(J$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:P117)+SUM('Capital Projects (Nominal)'!$H24:P24),0))/'Capital Projects (Real)'!$B24,IF(J$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:P117)+SUM('Capital Projects (Nominal)'!$H24:P24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(K$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(K$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:Q117)+SUM('Capital Projects (Nominal)'!$H24:Q24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(K$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:Q117)+SUM('Capital Projects (Nominal)'!$H24:Q24),0))/'Capital Projects (Real)'!$B24,IF(K$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:Q117)+SUM('Capital Projects (Nominal)'!$H24:Q24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(L$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(L$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:R117)+SUM('Capital Projects (Nominal)'!$H24:R24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(L$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:R117)+SUM('Capital Projects (Nominal)'!$H24:R24),0))/'Capital Projects (Real)'!$B24,IF(L$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:R117)+SUM('Capital Projects (Nominal)'!$H24:R24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(M$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(M$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:S117)+SUM('Capital Projects (Nominal)'!$H24:S24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(M$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:S117)+SUM('Capital Projects (Nominal)'!$H24:S24),0))/'Capital Projects (Real)'!$B24,IF(M$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:S117)+SUM('Capital Projects (Nominal)'!$H24:S24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(N$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(N$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:T117)+SUM('Capital Projects (Nominal)'!$H24:T24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(N$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:T117)+SUM('Capital Projects (Nominal)'!$H24:T24),0))/'Capital Projects (Real)'!$B24,IF(N$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:T117)+SUM('Capital Projects (Nominal)'!$H24:T24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(O$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(O$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:U117)+SUM('Capital Projects (Nominal)'!$H24:U24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(O$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:U117)+SUM('Capital Projects (Nominal)'!$H24:U24),0))/'Capital Projects (Real)'!$B24,IF(O$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:U117)+SUM('Capital Projects (Nominal)'!$H24:U24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(P$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(P$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:V117)+SUM('Capital Projects (Nominal)'!$H24:V24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(P$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:V117)+SUM('Capital Projects (Nominal)'!$H24:V24),0))/'Capital Projects (Real)'!$B24,IF(P$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:V117)+SUM('Capital Projects (Nominal)'!$H24:V24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(Q$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:W117)+SUM('Capital Projects (Nominal)'!$H24:W24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(Q$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:W117)+SUM('Capital Projects (Nominal)'!$H24:W24),0))/'Capital Projects (Real)'!$B24,IF(Q$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:W117)+SUM('Capital Projects (Nominal)'!$H24:W24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(R$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(R$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:X117)+SUM('Capital Projects (Nominal)'!$H24:X24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(R$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:X117)+SUM('Capital Projects (Nominal)'!$H24:X24),0))/'Capital Projects (Real)'!$B24,IF(R$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:X117)+SUM('Capital Projects (Nominal)'!$H24:X24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(S$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(S$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:Y117)+SUM('Capital Projects (Nominal)'!$H24:Y24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(S$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:Y117)+SUM('Capital Projects (Nominal)'!$H24:Y24),0))/'Capital Projects (Real)'!$B24,IF(S$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:Y117)+SUM('Capital Projects (Nominal)'!$H24:Y24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(T$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(T$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:Z117)+SUM('Capital Projects (Nominal)'!$H24:Z24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(T$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:Z117)+SUM('Capital Projects (Nominal)'!$H24:Z24),0))/'Capital Projects (Real)'!$B24,IF(T$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:Z117)+SUM('Capital Projects (Nominal)'!$H24:Z24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(U$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(U$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AA117)+SUM('Capital Projects (Nominal)'!$H24:AA24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(U$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AA117)+SUM('Capital Projects (Nominal)'!$H24:AA24),0))/'Capital Projects (Real)'!$B24,IF(U$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AA117)+SUM('Capital Projects (Nominal)'!$H24:AA24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(V$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(V$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AB117)+SUM('Capital Projects (Nominal)'!$H24:AB24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(V$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AB117)+SUM('Capital Projects (Nominal)'!$H24:AB24),0))/'Capital Projects (Real)'!$B24,IF(V$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AB117)+SUM('Capital Projects (Nominal)'!$H24:AB24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(W$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(W$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AC117)+SUM('Capital Projects (Nominal)'!$H24:AC24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(W$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AC117)+SUM('Capital Projects (Nominal)'!$H24:AC24),0))/'Capital Projects (Real)'!$B24,IF(W$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AC117)+SUM('Capital Projects (Nominal)'!$H24:AC24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(X$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(X$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AD117)+SUM('Capital Projects (Nominal)'!$H24:AD24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(X$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AD117)+SUM('Capital Projects (Nominal)'!$H24:AD24),0))/'Capital Projects (Real)'!$B24,IF(X$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AD117)+SUM('Capital Projects (Nominal)'!$H24:AD24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(Y$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AE117)+SUM('Capital Projects (Nominal)'!$H24:AE24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(Y$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AE117)+SUM('Capital Projects (Nominal)'!$H24:AE24),0))/'Capital Projects (Real)'!$B24,IF(Y$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AE117)+SUM('Capital Projects (Nominal)'!$H24:AE24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(Z$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AF117)+SUM('Capital Projects (Nominal)'!$H24:AF24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(Z$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AF117)+SUM('Capital Projects (Nominal)'!$H24:AF24),0))/'Capital Projects (Real)'!$B24,IF(Z$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AF117)+SUM('Capital Projects (Nominal)'!$H24:AF24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(AA$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AG117)+SUM('Capital Projects (Nominal)'!$H24:AG24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(AA$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AG117)+SUM('Capital Projects (Nominal)'!$H24:AG24),0))/'Capital Projects (Real)'!$B24,IF(AA$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AG117)+SUM('Capital Projects (Nominal)'!$H24:AG24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(AB$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AH117)+SUM('Capital Projects (Nominal)'!$H24:AH24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(AB$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AH117)+SUM('Capital Projects (Nominal)'!$H24:AH24),0))/'Capital Projects (Real)'!$B24,IF(AB$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AH117)+SUM('Capital Projects (Nominal)'!$H24:AH24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(AC$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AI117)+SUM('Capital Projects (Nominal)'!$H24:AI24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(AC$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AI117)+SUM('Capital Projects (Nominal)'!$H24:AI24),0))/'Capital Projects (Real)'!$B24,IF(AC$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AI117)+SUM('Capital Projects (Nominal)'!$H24:AI24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(AD$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AJ117)+SUM('Capital Projects (Nominal)'!$H24:AJ24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(AD$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AJ117)+SUM('Capital Projects (Nominal)'!$H24:AJ24),0))/'Capital Projects (Real)'!$B24,IF(AD$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AJ117)+SUM('Capital Projects (Nominal)'!$H24:AJ24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,IF(AE$2='Capital Projects (Real)'!$D24,(SUM('Capital Projects (Nominal)'!$H117:AK117)+SUM('Capital Projects (Nominal)'!$H24:AK24))*(13-'Capital Projects (Nominal)'!$E24)/12,IF(AE$2>'Capital Projects (Real)'!$D24,SUM('Capital Projects (Nominal)'!$H117:AK117)+SUM('Capital Projects (Nominal)'!$H24:AK24),0))/'Capital Projects (Real)'!$B24,IF(AE$2='Capital Projects (Real)'!$D24+'Capital Projects (Real)'!$B24,(SUM('Capital Projects (Nominal)'!$H117:AK117)+SUM('Capital Projects (Nominal)'!$H24:AK24))*('Capital Projects (Nominal)'!$E24-1)/12/'Capital Projects (Nominal)'!$B24,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A25","v":"Capital Improvements, 2031"},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(B$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(B$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:H118)+SUM('Capital Projects (Nominal)'!$H25:H25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(B$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:H118)+SUM('Capital Projects (Nominal)'!$H25:H25),0))/'Capital Projects (Real)'!$B25,IF(B$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:H118)+SUM('Capital Projects (Nominal)'!$H25:H25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(C$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(C$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:I118)+SUM('Capital Projects (Nominal)'!$H25:I25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(C$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:I118)+SUM('Capital Projects (Nominal)'!$H25:I25),0))/'Capital Projects (Real)'!$B25,IF(C$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:I118)+SUM('Capital Projects (Nominal)'!$H25:I25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(D$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(D$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:J118)+SUM('Capital Projects (Nominal)'!$H25:J25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(D$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:J118)+SUM('Capital Projects (Nominal)'!$H25:J25),0))/'Capital Projects (Real)'!$B25,IF(D$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:J118)+SUM('Capital Projects (Nominal)'!$H25:J25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(E$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(E$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:K118)+SUM('Capital Projects (Nominal)'!$H25:K25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(E$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:K118)+SUM('Capital Projects (Nominal)'!$H25:K25),0))/'Capital Projects (Real)'!$B25,IF(E$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:K118)+SUM('Capital Projects (Nominal)'!$H25:K25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(F$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(F$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:L118)+SUM('Capital Projects (Nominal)'!$H25:L25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(F$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:L118)+SUM('Capital Projects (Nominal)'!$H25:L25),0))/'Capital Projects (Real)'!$B25,IF(F$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:L118)+SUM('Capital Projects (Nominal)'!$H25:L25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(G$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(G$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:M118)+SUM('Capital Projects (Nominal)'!$H25:M25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(G$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:M118)+SUM('Capital Projects (Nominal)'!$H25:M25),0))/'Capital Projects (Real)'!$B25,IF(G$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:M118)+SUM('Capital Projects (Nominal)'!$H25:M25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(H$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(H$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:N118)+SUM('Capital Projects (Nominal)'!$H25:N25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(H$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:N118)+SUM('Capital Projects (Nominal)'!$H25:N25),0))/'Capital Projects (Real)'!$B25,IF(H$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:N118)+SUM('Capital Projects (Nominal)'!$H25:N25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(I$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(I$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:O118)+SUM('Capital Projects (Nominal)'!$H25:O25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(I$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:O118)+SUM('Capital Projects (Nominal)'!$H25:O25),0))/'Capital Projects (Real)'!$B25,IF(I$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:O118)+SUM('Capital Projects (Nominal)'!$H25:O25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(J$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(J$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:P118)+SUM('Capital Projects (Nominal)'!$H25:P25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(J$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:P118)+SUM('Capital Projects (Nominal)'!$H25:P25),0))/'Capital Projects (Real)'!$B25,IF(J$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:P118)+SUM('Capital Projects (Nominal)'!$H25:P25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(K$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(K$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:Q118)+SUM('Capital Projects (Nominal)'!$H25:Q25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(K$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:Q118)+SUM('Capital Projects (Nominal)'!$H25:Q25),0))/'Capital Projects (Real)'!$B25,IF(K$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:Q118)+SUM('Capital Projects (Nominal)'!$H25:Q25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(L$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(L$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:R118)+SUM('Capital Projects (Nominal)'!$H25:R25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(L$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:R118)+SUM('Capital Projects (Nominal)'!$H25:R25),0))/'Capital Projects (Real)'!$B25,IF(L$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:R118)+SUM('Capital Projects (Nominal)'!$H25:R25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(M$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(M$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:S118)+SUM('Capital Projects (Nominal)'!$H25:S25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(M$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:S118)+SUM('Capital Projects (Nominal)'!$H25:S25),0))/'Capital Projects (Real)'!$B25,IF(M$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:S118)+SUM('Capital Projects (Nominal)'!$H25:S25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":580.16111111111104},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(N$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(N$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:T118)+SUM('Capital Projects (Nominal)'!$H25:T25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(N$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:T118)+SUM('Capital Projects (Nominal)'!$H25:T25),0))/'Capital Projects (Real)'!$B25,IF(N$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:T118)+SUM('Capital Projects (Nominal)'!$H25:T25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(O$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(O$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:U118)+SUM('Capital Projects (Nominal)'!$H25:U25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(O$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:U118)+SUM('Capital Projects (Nominal)'!$H25:U25),0))/'Capital Projects (Real)'!$B25,IF(O$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:U118)+SUM('Capital Projects (Nominal)'!$H25:U25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(P$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(P$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:V118)+SUM('Capital Projects (Nominal)'!$H25:V25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(P$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:V118)+SUM('Capital Projects (Nominal)'!$H25:V25),0))/'Capital Projects (Real)'!$B25,IF(P$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:V118)+SUM('Capital Projects (Nominal)'!$H25:V25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(Q$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:W118)+SUM('Capital Projects (Nominal)'!$H25:W25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(Q$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:W118)+SUM('Capital Projects (Nominal)'!$H25:W25),0))/'Capital Projects (Real)'!$B25,IF(Q$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:W118)+SUM('Capital Projects (Nominal)'!$H25:W25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(R$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(R$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:X118)+SUM('Capital Projects (Nominal)'!$H25:X25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(R$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:X118)+SUM('Capital Projects (Nominal)'!$H25:X25),0))/'Capital Projects (Real)'!$B25,IF(R$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:X118)+SUM('Capital Projects (Nominal)'!$H25:X25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(S$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(S$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:Y118)+SUM('Capital Projects (Nominal)'!$H25:Y25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(S$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:Y118)+SUM('Capital Projects (Nominal)'!$H25:Y25),0))/'Capital Projects (Real)'!$B25,IF(S$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:Y118)+SUM('Capital Projects (Nominal)'!$H25:Y25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(T$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(T$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:Z118)+SUM('Capital Projects (Nominal)'!$H25:Z25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(T$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:Z118)+SUM('Capital Projects (Nominal)'!$H25:Z25),0))/'Capital Projects (Real)'!$B25,IF(T$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:Z118)+SUM('Capital Projects (Nominal)'!$H25:Z25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(U$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(U$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AA118)+SUM('Capital Projects (Nominal)'!$H25:AA25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(U$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AA118)+SUM('Capital Projects (Nominal)'!$H25:AA25),0))/'Capital Projects (Real)'!$B25,IF(U$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AA118)+SUM('Capital Projects (Nominal)'!$H25:AA25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(V$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(V$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AB118)+SUM('Capital Projects (Nominal)'!$H25:AB25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(V$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AB118)+SUM('Capital Projects (Nominal)'!$H25:AB25),0))/'Capital Projects (Real)'!$B25,IF(V$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AB118)+SUM('Capital Projects (Nominal)'!$H25:AB25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(W$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(W$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AC118)+SUM('Capital Projects (Nominal)'!$H25:AC25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(W$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AC118)+SUM('Capital Projects (Nominal)'!$H25:AC25),0))/'Capital Projects (Real)'!$B25,IF(W$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AC118)+SUM('Capital Projects (Nominal)'!$H25:AC25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(X$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(X$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AD118)+SUM('Capital Projects (Nominal)'!$H25:AD25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(X$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AD118)+SUM('Capital Projects (Nominal)'!$H25:AD25),0))/'Capital Projects (Real)'!$B25,IF(X$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AD118)+SUM('Capital Projects (Nominal)'!$H25:AD25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(Y$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AE118)+SUM('Capital Projects (Nominal)'!$H25:AE25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(Y$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AE118)+SUM('Capital Projects (Nominal)'!$H25:AE25),0))/'Capital Projects (Real)'!$B25,IF(Y$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AE118)+SUM('Capital Projects (Nominal)'!$H25:AE25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(Z$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AF118)+SUM('Capital Projects (Nominal)'!$H25:AF25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(Z$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AF118)+SUM('Capital Projects (Nominal)'!$H25:AF25),0))/'Capital Projects (Real)'!$B25,IF(Z$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AF118)+SUM('Capital Projects (Nominal)'!$H25:AF25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(AA$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AG118)+SUM('Capital Projects (Nominal)'!$H25:AG25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(AA$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AG118)+SUM('Capital Projects (Nominal)'!$H25:AG25),0))/'Capital Projects (Real)'!$B25,IF(AA$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AG118)+SUM('Capital Projects (Nominal)'!$H25:AG25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(AB$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AH118)+SUM('Capital Projects (Nominal)'!$H25:AH25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(AB$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AH118)+SUM('Capital Projects (Nominal)'!$H25:AH25),0))/'Capital Projects (Real)'!$B25,IF(AB$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AH118)+SUM('Capital Projects (Nominal)'!$H25:AH25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(AC$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AI118)+SUM('Capital Projects (Nominal)'!$H25:AI25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(AC$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AI118)+SUM('Capital Projects (Nominal)'!$H25:AI25),0))/'Capital Projects (Real)'!$B25,IF(AC$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AI118)+SUM('Capital Projects (Nominal)'!$H25:AI25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(AD$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AJ118)+SUM('Capital Projects (Nominal)'!$H25:AJ25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(AD$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AJ118)+SUM('Capital Projects (Nominal)'!$H25:AJ25),0))/'Capital Projects (Real)'!$B25,IF(AD$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AJ118)+SUM('Capital Projects (Nominal)'!$H25:AJ25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,IF(AE$2='Capital Projects (Real)'!$D25,(SUM('Capital Projects (Nominal)'!$H118:AK118)+SUM('Capital Projects (Nominal)'!$H25:AK25))*(13-'Capital Projects (Nominal)'!$E25)/12,IF(AE$2>'Capital Projects (Real)'!$D25,SUM('Capital Projects (Nominal)'!$H118:AK118)+SUM('Capital Projects (Nominal)'!$H25:AK25),0))/'Capital Projects (Real)'!$B25,IF(AE$2='Capital Projects (Real)'!$D25+'Capital Projects (Real)'!$B25,(SUM('Capital Projects (Nominal)'!$H118:AK118)+SUM('Capital Projects (Nominal)'!$H25:AK25))*('Capital Projects (Nominal)'!$E25-1)/12/'Capital Projects (Nominal)'!$B25,0)),0)","v":6961.9333333333334}]
[{"$f":"'Capital Projects (Real)'!A26","v":"Capital Improvements, 2032"},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(B$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(B$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:H119)+SUM('Capital Projects (Nominal)'!$H26:H26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(B$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:H119)+SUM('Capital Projects (Nominal)'!$H26:H26),0))/'Capital Projects (Real)'!$B26,IF(B$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:H119)+SUM('Capital Projects (Nominal)'!$H26:H26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(C$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(C$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:I119)+SUM('Capital Projects (Nominal)'!$H26:I26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(C$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:I119)+SUM('Capital Projects (Nominal)'!$H26:I26),0))/'Capital Projects (Real)'!$B26,IF(C$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:I119)+SUM('Capital Projects (Nominal)'!$H26:I26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(D$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(D$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:J119)+SUM('Capital Projects (Nominal)'!$H26:J26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(D$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:J119)+SUM('Capital Projects (Nominal)'!$H26:J26),0))/'Capital Projects (Real)'!$B26,IF(D$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:J119)+SUM('Capital Projects (Nominal)'!$H26:J26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(E$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(E$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:K119)+SUM('Capital Projects (Nominal)'!$H26:K26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(E$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:K119)+SUM('Capital Projects (Nominal)'!$H26:K26),0))/'Capital Projects (Real)'!$B26,IF(E$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:K119)+SUM('Capital Projects (Nominal)'!$H26:K26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(F$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(F$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:L119)+SUM('Capital Projects (Nominal)'!$H26:L26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(F$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:L119)+SUM('Capital Projects (Nominal)'!$H26:L26),0))/'Capital Projects (Real)'!$B26,IF(F$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:L119)+SUM('Capital Projects (Nominal)'!$H26:L26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(G$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(G$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:M119)+SUM('Capital Projects (Nominal)'!$H26:M26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(G$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:M119)+SUM('Capital Projects (Nominal)'!$H26:M26),0))/'Capital Projects (Real)'!$B26,IF(G$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:M119)+SUM('Capital Projects (Nominal)'!$H26:M26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(H$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(H$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:N119)+SUM('Capital Projects (Nominal)'!$H26:N26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(H$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:N119)+SUM('Capital Projects (Nominal)'!$H26:N26),0))/'Capital Projects (Real)'!$B26,IF(H$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:N119)+SUM('Capital Projects (Nominal)'!$H26:N26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(I$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(I$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:O119)+SUM('Capital Projects (Nominal)'!$H26:O26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(I$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:O119)+SUM('Capital Projects (Nominal)'!$H26:O26),0))/'Capital Projects (Real)'!$B26,IF(I$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:O119)+SUM('Capital Projects (Nominal)'!$H26:O26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(J$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(J$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:P119)+SUM('Capital Projects (Nominal)'!$H26:P26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(J$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:P119)+SUM('Capital Projects (Nominal)'!$H26:P26),0))/'Capital Projects (Real)'!$B26,IF(J$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:P119)+SUM('Capital Projects (Nominal)'!$H26:P26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(K$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(K$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:Q119)+SUM('Capital Projects (Nominal)'!$H26:Q26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(K$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:Q119)+SUM('Capital Projects (Nominal)'!$H26:Q26),0))/'Capital Projects (Real)'!$B26,IF(K$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:Q119)+SUM('Capital Projects (Nominal)'!$H26:Q26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(L$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(L$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:R119)+SUM('Capital Projects (Nominal)'!$H26:R26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(L$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:R119)+SUM('Capital Projects (Nominal)'!$H26:R26),0))/'Capital Projects (Real)'!$B26,IF(L$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:R119)+SUM('Capital Projects (Nominal)'!$H26:R26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(M$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(M$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:S119)+SUM('Capital Projects (Nominal)'!$H26:S26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(M$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:S119)+SUM('Capital Projects (Nominal)'!$H26:S26),0))/'Capital Projects (Real)'!$B26,IF(M$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:S119)+SUM('Capital Projects (Nominal)'!$H26:S26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(N$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(N$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:T119)+SUM('Capital Projects (Nominal)'!$H26:T26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(N$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:T119)+SUM('Capital Projects (Nominal)'!$H26:T26),0))/'Capital Projects (Real)'!$B26,IF(N$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:T119)+SUM('Capital Projects (Nominal)'!$H26:T26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(O$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(O$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:U119)+SUM('Capital Projects (Nominal)'!$H26:U26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(O$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:U119)+SUM('Capital Projects (Nominal)'!$H26:U26),0))/'Capital Projects (Real)'!$B26,IF(O$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:U119)+SUM('Capital Projects (Nominal)'!$H26:U26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(P$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(P$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:V119)+SUM('Capital Projects (Nominal)'!$H26:V26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(P$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:V119)+SUM('Capital Projects (Nominal)'!$H26:V26),0))/'Capital Projects (Real)'!$B26,IF(P$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:V119)+SUM('Capital Projects (Nominal)'!$H26:V26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(Q$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:W119)+SUM('Capital Projects (Nominal)'!$H26:W26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(Q$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:W119)+SUM('Capital Projects (Nominal)'!$H26:W26),0))/'Capital Projects (Real)'!$B26,IF(Q$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:W119)+SUM('Capital Projects (Nominal)'!$H26:W26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(R$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(R$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:X119)+SUM('Capital Projects (Nominal)'!$H26:X26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(R$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:X119)+SUM('Capital Projects (Nominal)'!$H26:X26),0))/'Capital Projects (Real)'!$B26,IF(R$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:X119)+SUM('Capital Projects (Nominal)'!$H26:X26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(S$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(S$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:Y119)+SUM('Capital Projects (Nominal)'!$H26:Y26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(S$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:Y119)+SUM('Capital Projects (Nominal)'!$H26:Y26),0))/'Capital Projects (Real)'!$B26,IF(S$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:Y119)+SUM('Capital Projects (Nominal)'!$H26:Y26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(T$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(T$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:Z119)+SUM('Capital Projects (Nominal)'!$H26:Z26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(T$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:Z119)+SUM('Capital Projects (Nominal)'!$H26:Z26),0))/'Capital Projects (Real)'!$B26,IF(T$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:Z119)+SUM('Capital Projects (Nominal)'!$H26:Z26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(U$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(U$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AA119)+SUM('Capital Projects (Nominal)'!$H26:AA26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(U$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AA119)+SUM('Capital Projects (Nominal)'!$H26:AA26),0))/'Capital Projects (Real)'!$B26,IF(U$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AA119)+SUM('Capital Projects (Nominal)'!$H26:AA26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(V$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(V$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AB119)+SUM('Capital Projects (Nominal)'!$H26:AB26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(V$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AB119)+SUM('Capital Projects (Nominal)'!$H26:AB26),0))/'Capital Projects (Real)'!$B26,IF(V$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AB119)+SUM('Capital Projects (Nominal)'!$H26:AB26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(W$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(W$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AC119)+SUM('Capital Projects (Nominal)'!$H26:AC26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(W$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AC119)+SUM('Capital Projects (Nominal)'!$H26:AC26),0))/'Capital Projects (Real)'!$B26,IF(W$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AC119)+SUM('Capital Projects (Nominal)'!$H26:AC26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(X$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(X$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AD119)+SUM('Capital Projects (Nominal)'!$H26:AD26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(X$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AD119)+SUM('Capital Projects (Nominal)'!$H26:AD26),0))/'Capital Projects (Real)'!$B26,IF(X$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AD119)+SUM('Capital Projects (Nominal)'!$H26:AD26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(Y$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AE119)+SUM('Capital Projects (Nominal)'!$H26:AE26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(Y$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AE119)+SUM('Capital Projects (Nominal)'!$H26:AE26),0))/'Capital Projects (Real)'!$B26,IF(Y$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AE119)+SUM('Capital Projects (Nominal)'!$H26:AE26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(Z$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AF119)+SUM('Capital Projects (Nominal)'!$H26:AF26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(Z$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AF119)+SUM('Capital Projects (Nominal)'!$H26:AF26),0))/'Capital Projects (Real)'!$B26,IF(Z$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AF119)+SUM('Capital Projects (Nominal)'!$H26:AF26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(AA$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AG119)+SUM('Capital Projects (Nominal)'!$H26:AG26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(AA$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AG119)+SUM('Capital Projects (Nominal)'!$H26:AG26),0))/'Capital Projects (Real)'!$B26,IF(AA$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AG119)+SUM('Capital Projects (Nominal)'!$H26:AG26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(AB$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AH119)+SUM('Capital Projects (Nominal)'!$H26:AH26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(AB$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AH119)+SUM('Capital Projects (Nominal)'!$H26:AH26),0))/'Capital Projects (Real)'!$B26,IF(AB$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AH119)+SUM('Capital Projects (Nominal)'!$H26:AH26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(AC$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AI119)+SUM('Capital Projects (Nominal)'!$H26:AI26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(AC$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AI119)+SUM('Capital Projects (Nominal)'!$H26:AI26),0))/'Capital Projects (Real)'!$B26,IF(AC$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AI119)+SUM('Capital Projects (Nominal)'!$H26:AI26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(AD$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AJ119)+SUM('Capital Projects (Nominal)'!$H26:AJ26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(AD$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AJ119)+SUM('Capital Projects (Nominal)'!$H26:AJ26),0))/'Capital Projects (Real)'!$B26,IF(AD$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AJ119)+SUM('Capital Projects (Nominal)'!$H26:AJ26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,IF(AE$2='Capital Projects (Real)'!$D26,(SUM('Capital Projects (Nominal)'!$H119:AK119)+SUM('Capital Projects (Nominal)'!$H26:AK26))*(13-'Capital Projects (Nominal)'!$E26)/12,IF(AE$2>'Capital Projects (Real)'!$D26,SUM('Capital Projects (Nominal)'!$H119:AK119)+SUM('Capital Projects (Nominal)'!$H26:AK26),0))/'Capital Projects (Real)'!$B26,IF(AE$2='Capital Projects (Real)'!$D26+'Capital Projects (Real)'!$B26,(SUM('Capital Projects (Nominal)'!$H119:AK119)+SUM('Capital Projects (Nominal)'!$H26:AK26))*('Capital Projects (Nominal)'!$E26-1)/12/'Capital Projects (Nominal)'!$B26,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A27","v":"Capital Improvements, 2033"},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(B$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(B$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:H120)+SUM('Capital Projects (Nominal)'!$H27:H27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(B$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:H120)+SUM('Capital Projects (Nominal)'!$H27:H27),0))/'Capital Projects (Real)'!$B27,IF(B$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:H120)+SUM('Capital Projects (Nominal)'!$H27:H27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(C$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(C$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:I120)+SUM('Capital Projects (Nominal)'!$H27:I27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(C$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:I120)+SUM('Capital Projects (Nominal)'!$H27:I27),0))/'Capital Projects (Real)'!$B27,IF(C$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:I120)+SUM('Capital Projects (Nominal)'!$H27:I27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(D$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(D$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:J120)+SUM('Capital Projects (Nominal)'!$H27:J27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(D$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:J120)+SUM('Capital Projects (Nominal)'!$H27:J27),0))/'Capital Projects (Real)'!$B27,IF(D$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:J120)+SUM('Capital Projects (Nominal)'!$H27:J27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(E$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(E$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:K120)+SUM('Capital Projects (Nominal)'!$H27:K27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(E$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:K120)+SUM('Capital Projects (Nominal)'!$H27:K27),0))/'Capital Projects (Real)'!$B27,IF(E$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:K120)+SUM('Capital Projects (Nominal)'!$H27:K27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(F$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(F$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:L120)+SUM('Capital Projects (Nominal)'!$H27:L27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(F$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:L120)+SUM('Capital Projects (Nominal)'!$H27:L27),0))/'Capital Projects (Real)'!$B27,IF(F$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:L120)+SUM('Capital Projects (Nominal)'!$H27:L27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(G$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(G$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:M120)+SUM('Capital Projects (Nominal)'!$H27:M27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(G$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:M120)+SUM('Capital Projects (Nominal)'!$H27:M27),0))/'Capital Projects (Real)'!$B27,IF(G$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:M120)+SUM('Capital Projects (Nominal)'!$H27:M27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(H$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(H$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:N120)+SUM('Capital Projects (Nominal)'!$H27:N27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(H$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:N120)+SUM('Capital Projects (Nominal)'!$H27:N27),0))/'Capital Projects (Real)'!$B27,IF(H$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:N120)+SUM('Capital Projects (Nominal)'!$H27:N27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(I$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(I$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:O120)+SUM('Capital Projects (Nominal)'!$H27:O27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(I$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:O120)+SUM('Capital Projects (Nominal)'!$H27:O27),0))/'Capital Projects (Real)'!$B27,IF(I$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:O120)+SUM('Capital Projects (Nominal)'!$H27:O27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(J$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(J$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:P120)+SUM('Capital Projects (Nominal)'!$H27:P27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(J$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:P120)+SUM('Capital Projects (Nominal)'!$H27:P27),0))/'Capital Projects (Real)'!$B27,IF(J$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:P120)+SUM('Capital Projects (Nominal)'!$H27:P27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(K$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(K$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:Q120)+SUM('Capital Projects (Nominal)'!$H27:Q27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(K$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:Q120)+SUM('Capital Projects (Nominal)'!$H27:Q27),0))/'Capital Projects (Real)'!$B27,IF(K$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:Q120)+SUM('Capital Projects (Nominal)'!$H27:Q27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(L$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(L$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:R120)+SUM('Capital Projects (Nominal)'!$H27:R27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(L$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:R120)+SUM('Capital Projects (Nominal)'!$H27:R27),0))/'Capital Projects (Real)'!$B27,IF(L$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:R120)+SUM('Capital Projects (Nominal)'!$H27:R27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(M$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(M$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:S120)+SUM('Capital Projects (Nominal)'!$H27:S27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(M$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:S120)+SUM('Capital Projects (Nominal)'!$H27:S27),0))/'Capital Projects (Real)'!$B27,IF(M$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:S120)+SUM('Capital Projects (Nominal)'!$H27:S27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(N$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(N$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:T120)+SUM('Capital Projects (Nominal)'!$H27:T27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(N$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:T120)+SUM('Capital Projects (Nominal)'!$H27:T27),0))/'Capital Projects (Real)'!$B27,IF(N$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:T120)+SUM('Capital Projects (Nominal)'!$H27:T27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(O$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(O$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:U120)+SUM('Capital Projects (Nominal)'!$H27:U27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(O$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:U120)+SUM('Capital Projects (Nominal)'!$H27:U27),0))/'Capital Projects (Real)'!$B27,IF(O$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:U120)+SUM('Capital Projects (Nominal)'!$H27:U27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":23.983333333333334},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(P$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(P$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:V120)+SUM('Capital Projects (Nominal)'!$H27:V27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(P$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:V120)+SUM('Capital Projects (Nominal)'!$H27:V27),0))/'Capital Projects (Real)'!$B27,IF(P$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:V120)+SUM('Capital Projects (Nominal)'!$H27:V27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(Q$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:W120)+SUM('Capital Projects (Nominal)'!$H27:W27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(Q$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:W120)+SUM('Capital Projects (Nominal)'!$H27:W27),0))/'Capital Projects (Real)'!$B27,IF(Q$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:W120)+SUM('Capital Projects (Nominal)'!$H27:W27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(R$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(R$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:X120)+SUM('Capital Projects (Nominal)'!$H27:X27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(R$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:X120)+SUM('Capital Projects (Nominal)'!$H27:X27),0))/'Capital Projects (Real)'!$B27,IF(R$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:X120)+SUM('Capital Projects (Nominal)'!$H27:X27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(S$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(S$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:Y120)+SUM('Capital Projects (Nominal)'!$H27:Y27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(S$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:Y120)+SUM('Capital Projects (Nominal)'!$H27:Y27),0))/'Capital Projects (Real)'!$B27,IF(S$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:Y120)+SUM('Capital Projects (Nominal)'!$H27:Y27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(T$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(T$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:Z120)+SUM('Capital Projects (Nominal)'!$H27:Z27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(T$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:Z120)+SUM('Capital Projects (Nominal)'!$H27:Z27),0))/'Capital Projects (Real)'!$B27,IF(T$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:Z120)+SUM('Capital Projects (Nominal)'!$H27:Z27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(U$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(U$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AA120)+SUM('Capital Projects (Nominal)'!$H27:AA27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(U$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AA120)+SUM('Capital Projects (Nominal)'!$H27:AA27),0))/'Capital Projects (Real)'!$B27,IF(U$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AA120)+SUM('Capital Projects (Nominal)'!$H27:AA27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(V$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(V$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AB120)+SUM('Capital Projects (Nominal)'!$H27:AB27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(V$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AB120)+SUM('Capital Projects (Nominal)'!$H27:AB27),0))/'Capital Projects (Real)'!$B27,IF(V$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AB120)+SUM('Capital Projects (Nominal)'!$H27:AB27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(W$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(W$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AC120)+SUM('Capital Projects (Nominal)'!$H27:AC27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(W$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AC120)+SUM('Capital Projects (Nominal)'!$H27:AC27),0))/'Capital Projects (Real)'!$B27,IF(W$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AC120)+SUM('Capital Projects (Nominal)'!$H27:AC27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(X$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(X$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AD120)+SUM('Capital Projects (Nominal)'!$H27:AD27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(X$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AD120)+SUM('Capital Projects (Nominal)'!$H27:AD27),0))/'Capital Projects (Real)'!$B27,IF(X$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AD120)+SUM('Capital Projects (Nominal)'!$H27:AD27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(Y$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AE120)+SUM('Capital Projects (Nominal)'!$H27:AE27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(Y$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AE120)+SUM('Capital Projects (Nominal)'!$H27:AE27),0))/'Capital Projects (Real)'!$B27,IF(Y$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AE120)+SUM('Capital Projects (Nominal)'!$H27:AE27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(Z$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AF120)+SUM('Capital Projects (Nominal)'!$H27:AF27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(Z$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AF120)+SUM('Capital Projects (Nominal)'!$H27:AF27),0))/'Capital Projects (Real)'!$B27,IF(Z$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AF120)+SUM('Capital Projects (Nominal)'!$H27:AF27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(AA$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AG120)+SUM('Capital Projects (Nominal)'!$H27:AG27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(AA$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AG120)+SUM('Capital Projects (Nominal)'!$H27:AG27),0))/'Capital Projects (Real)'!$B27,IF(AA$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AG120)+SUM('Capital Projects (Nominal)'!$H27:AG27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(AB$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AH120)+SUM('Capital Projects (Nominal)'!$H27:AH27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(AB$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AH120)+SUM('Capital Projects (Nominal)'!$H27:AH27),0))/'Capital Projects (Real)'!$B27,IF(AB$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AH120)+SUM('Capital Projects (Nominal)'!$H27:AH27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(AC$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AI120)+SUM('Capital Projects (Nominal)'!$H27:AI27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(AC$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AI120)+SUM('Capital Projects (Nominal)'!$H27:AI27),0))/'Capital Projects (Real)'!$B27,IF(AC$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AI120)+SUM('Capital Projects (Nominal)'!$H27:AI27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(AD$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AJ120)+SUM('Capital Projects (Nominal)'!$H27:AJ27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(AD$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AJ120)+SUM('Capital Projects (Nominal)'!$H27:AJ27),0))/'Capital Projects (Real)'!$B27,IF(AD$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AJ120)+SUM('Capital Projects (Nominal)'!$H27:AJ27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,IF(AE$2='Capital Projects (Real)'!$D27,(SUM('Capital Projects (Nominal)'!$H120:AK120)+SUM('Capital Projects (Nominal)'!$H27:AK27))*(13-'Capital Projects (Nominal)'!$E27)/12,IF(AE$2>'Capital Projects (Real)'!$D27,SUM('Capital Projects (Nominal)'!$H120:AK120)+SUM('Capital Projects (Nominal)'!$H27:AK27),0))/'Capital Projects (Real)'!$B27,IF(AE$2='Capital Projects (Real)'!$D27+'Capital Projects (Real)'!$B27,(SUM('Capital Projects (Nominal)'!$H120:AK120)+SUM('Capital Projects (Nominal)'!$H27:AK27))*('Capital Projects (Nominal)'!$E27-1)/12/'Capital Projects (Nominal)'!$B27,0)),0)","v":287.8}]
[{"$f":"'Capital Projects (Real)'!A28","v":"Capital Improvements, 2034"},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(B$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(B$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:H121)+SUM('Capital Projects (Nominal)'!$H28:H28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(B$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:H121)+SUM('Capital Projects (Nominal)'!$H28:H28),0))/'Capital Projects (Real)'!$B28,IF(B$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:H121)+SUM('Capital Projects (Nominal)'!$H28:H28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(C$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(C$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:I121)+SUM('Capital Projects (Nominal)'!$H28:I28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(C$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:I121)+SUM('Capital Projects (Nominal)'!$H28:I28),0))/'Capital Projects (Real)'!$B28,IF(C$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:I121)+SUM('Capital Projects (Nominal)'!$H28:I28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(D$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(D$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:J121)+SUM('Capital Projects (Nominal)'!$H28:J28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(D$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:J121)+SUM('Capital Projects (Nominal)'!$H28:J28),0))/'Capital Projects (Real)'!$B28,IF(D$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:J121)+SUM('Capital Projects (Nominal)'!$H28:J28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(E$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(E$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:K121)+SUM('Capital Projects (Nominal)'!$H28:K28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(E$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:K121)+SUM('Capital Projects (Nominal)'!$H28:K28),0))/'Capital Projects (Real)'!$B28,IF(E$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:K121)+SUM('Capital Projects (Nominal)'!$H28:K28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(F$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(F$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:L121)+SUM('Capital Projects (Nominal)'!$H28:L28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(F$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:L121)+SUM('Capital Projects (Nominal)'!$H28:L28),0))/'Capital Projects (Real)'!$B28,IF(F$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:L121)+SUM('Capital Projects (Nominal)'!$H28:L28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(G$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(G$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:M121)+SUM('Capital Projects (Nominal)'!$H28:M28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(G$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:M121)+SUM('Capital Projects (Nominal)'!$H28:M28),0))/'Capital Projects (Real)'!$B28,IF(G$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:M121)+SUM('Capital Projects (Nominal)'!$H28:M28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(H$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(H$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:N121)+SUM('Capital Projects (Nominal)'!$H28:N28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(H$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:N121)+SUM('Capital Projects (Nominal)'!$H28:N28),0))/'Capital Projects (Real)'!$B28,IF(H$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:N121)+SUM('Capital Projects (Nominal)'!$H28:N28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(I$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(I$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:O121)+SUM('Capital Projects (Nominal)'!$H28:O28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(I$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:O121)+SUM('Capital Projects (Nominal)'!$H28:O28),0))/'Capital Projects (Real)'!$B28,IF(I$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:O121)+SUM('Capital Projects (Nominal)'!$H28:O28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(J$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(J$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:P121)+SUM('Capital Projects (Nominal)'!$H28:P28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(J$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:P121)+SUM('Capital Projects (Nominal)'!$H28:P28),0))/'Capital Projects (Real)'!$B28,IF(J$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:P121)+SUM('Capital Projects (Nominal)'!$H28:P28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(K$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(K$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:Q121)+SUM('Capital Projects (Nominal)'!$H28:Q28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(K$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:Q121)+SUM('Capital Projects (Nominal)'!$H28:Q28),0))/'Capital Projects (Real)'!$B28,IF(K$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:Q121)+SUM('Capital Projects (Nominal)'!$H28:Q28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(L$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(L$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:R121)+SUM('Capital Projects (Nominal)'!$H28:R28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(L$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:R121)+SUM('Capital Projects (Nominal)'!$H28:R28),0))/'Capital Projects (Real)'!$B28,IF(L$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:R121)+SUM('Capital Projects (Nominal)'!$H28:R28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(M$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(M$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:S121)+SUM('Capital Projects (Nominal)'!$H28:S28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(M$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:S121)+SUM('Capital Projects (Nominal)'!$H28:S28),0))/'Capital Projects (Real)'!$B28,IF(M$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:S121)+SUM('Capital Projects (Nominal)'!$H28:S28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(N$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(N$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:T121)+SUM('Capital Projects (Nominal)'!$H28:T28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(N$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:T121)+SUM('Capital Projects (Nominal)'!$H28:T28),0))/'Capital Projects (Real)'!$B28,IF(N$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:T121)+SUM('Capital Projects (Nominal)'!$H28:T28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(O$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(O$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:U121)+SUM('Capital Projects (Nominal)'!$H28:U28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(O$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:U121)+SUM('Capital Projects (Nominal)'!$H28:U28),0))/'Capital Projects (Real)'!$B28,IF(O$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:U121)+SUM('Capital Projects (Nominal)'!$H28:U28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(P$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(P$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:V121)+SUM('Capital Projects (Nominal)'!$H28:V28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(P$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:V121)+SUM('Capital Projects (Nominal)'!$H28:V28),0))/'Capital Projects (Real)'!$B28,IF(P$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:V121)+SUM('Capital Projects (Nominal)'!$H28:V28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(Q$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:W121)+SUM('Capital Projects (Nominal)'!$H28:W28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(Q$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:W121)+SUM('Capital Projects (Nominal)'!$H28:W28),0))/'Capital Projects (Real)'!$B28,IF(Q$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:W121)+SUM('Capital Projects (Nominal)'!$H28:W28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(R$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(R$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:X121)+SUM('Capital Projects (Nominal)'!$H28:X28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(R$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:X121)+SUM('Capital Projects (Nominal)'!$H28:X28),0))/'Capital Projects (Real)'!$B28,IF(R$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:X121)+SUM('Capital Projects (Nominal)'!$H28:X28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(S$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(S$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:Y121)+SUM('Capital Projects (Nominal)'!$H28:Y28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(S$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:Y121)+SUM('Capital Projects (Nominal)'!$H28:Y28),0))/'Capital Projects (Real)'!$B28,IF(S$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:Y121)+SUM('Capital Projects (Nominal)'!$H28:Y28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(T$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(T$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:Z121)+SUM('Capital Projects (Nominal)'!$H28:Z28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(T$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:Z121)+SUM('Capital Projects (Nominal)'!$H28:Z28),0))/'Capital Projects (Real)'!$B28,IF(T$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:Z121)+SUM('Capital Projects (Nominal)'!$H28:Z28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(U$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(U$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AA121)+SUM('Capital Projects (Nominal)'!$H28:AA28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(U$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AA121)+SUM('Capital Projects (Nominal)'!$H28:AA28),0))/'Capital Projects (Real)'!$B28,IF(U$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AA121)+SUM('Capital Projects (Nominal)'!$H28:AA28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(V$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(V$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AB121)+SUM('Capital Projects (Nominal)'!$H28:AB28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(V$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AB121)+SUM('Capital Projects (Nominal)'!$H28:AB28),0))/'Capital Projects (Real)'!$B28,IF(V$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AB121)+SUM('Capital Projects (Nominal)'!$H28:AB28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(W$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(W$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AC121)+SUM('Capital Projects (Nominal)'!$H28:AC28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(W$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AC121)+SUM('Capital Projects (Nominal)'!$H28:AC28),0))/'Capital Projects (Real)'!$B28,IF(W$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AC121)+SUM('Capital Projects (Nominal)'!$H28:AC28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(X$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(X$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AD121)+SUM('Capital Projects (Nominal)'!$H28:AD28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(X$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AD121)+SUM('Capital Projects (Nominal)'!$H28:AD28),0))/'Capital Projects (Real)'!$B28,IF(X$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AD121)+SUM('Capital Projects (Nominal)'!$H28:AD28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(Y$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AE121)+SUM('Capital Projects (Nominal)'!$H28:AE28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(Y$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AE121)+SUM('Capital Projects (Nominal)'!$H28:AE28),0))/'Capital Projects (Real)'!$B28,IF(Y$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AE121)+SUM('Capital Projects (Nominal)'!$H28:AE28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(Z$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AF121)+SUM('Capital Projects (Nominal)'!$H28:AF28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(Z$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AF121)+SUM('Capital Projects (Nominal)'!$H28:AF28),0))/'Capital Projects (Real)'!$B28,IF(Z$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AF121)+SUM('Capital Projects (Nominal)'!$H28:AF28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(AA$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AG121)+SUM('Capital Projects (Nominal)'!$H28:AG28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(AA$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AG121)+SUM('Capital Projects (Nominal)'!$H28:AG28),0))/'Capital Projects (Real)'!$B28,IF(AA$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AG121)+SUM('Capital Projects (Nominal)'!$H28:AG28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(AB$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AH121)+SUM('Capital Projects (Nominal)'!$H28:AH28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(AB$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AH121)+SUM('Capital Projects (Nominal)'!$H28:AH28),0))/'Capital Projects (Real)'!$B28,IF(AB$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AH121)+SUM('Capital Projects (Nominal)'!$H28:AH28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(AC$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AI121)+SUM('Capital Projects (Nominal)'!$H28:AI28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(AC$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AI121)+SUM('Capital Projects (Nominal)'!$H28:AI28),0))/'Capital Projects (Real)'!$B28,IF(AC$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AI121)+SUM('Capital Projects (Nominal)'!$H28:AI28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(AD$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AJ121)+SUM('Capital Projects (Nominal)'!$H28:AJ28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(AD$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AJ121)+SUM('Capital Projects (Nominal)'!$H28:AJ28),0))/'Capital Projects (Real)'!$B28,IF(AD$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AJ121)+SUM('Capital Projects (Nominal)'!$H28:AJ28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,IF(AE$2='Capital Projects (Real)'!$D28,(SUM('Capital Projects (Nominal)'!$H121:AK121)+SUM('Capital Projects (Nominal)'!$H28:AK28))*(13-'Capital Projects (Nominal)'!$E28)/12,IF(AE$2>'Capital Projects (Real)'!$D28,SUM('Capital Projects (Nominal)'!$H121:AK121)+SUM('Capital Projects (Nominal)'!$H28:AK28),0))/'Capital Projects (Real)'!$B28,IF(AE$2='Capital Projects (Real)'!$D28+'Capital Projects (Real)'!$B28,(SUM('Capital Projects (Nominal)'!$H121:AK121)+SUM('Capital Projects (Nominal)'!$H28:AK28))*('Capital Projects (Nominal)'!$E28-1)/12/'Capital Projects (Nominal)'!$B28,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A29","v":"Capital Improvements, 2035"},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(B$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(B$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:H122)+SUM('Capital Projects (Nominal)'!$H29:H29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(B$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:H122)+SUM('Capital Projects (Nominal)'!$H29:H29),0))/'Capital Projects (Real)'!$B29,IF(B$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:H122)+SUM('Capital Projects (Nominal)'!$H29:H29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(C$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(C$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:I122)+SUM('Capital Projects (Nominal)'!$H29:I29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(C$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:I122)+SUM('Capital Projects (Nominal)'!$H29:I29),0))/'Capital Projects (Real)'!$B29,IF(C$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:I122)+SUM('Capital Projects (Nominal)'!$H29:I29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(D$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(D$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:J122)+SUM('Capital Projects (Nominal)'!$H29:J29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(D$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:J122)+SUM('Capital Projects (Nominal)'!$H29:J29),0))/'Capital Projects (Real)'!$B29,IF(D$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:J122)+SUM('Capital Projects (Nominal)'!$H29:J29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(E$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(E$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:K122)+SUM('Capital Projects (Nominal)'!$H29:K29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(E$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:K122)+SUM('Capital Projects (Nominal)'!$H29:K29),0))/'Capital Projects (Real)'!$B29,IF(E$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:K122)+SUM('Capital Projects (Nominal)'!$H29:K29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(F$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(F$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:L122)+SUM('Capital Projects (Nominal)'!$H29:L29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(F$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:L122)+SUM('Capital Projects (Nominal)'!$H29:L29),0))/'Capital Projects (Real)'!$B29,IF(F$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:L122)+SUM('Capital Projects (Nominal)'!$H29:L29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(G$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(G$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:M122)+SUM('Capital Projects (Nominal)'!$H29:M29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(G$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:M122)+SUM('Capital Projects (Nominal)'!$H29:M29),0))/'Capital Projects (Real)'!$B29,IF(G$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:M122)+SUM('Capital Projects (Nominal)'!$H29:M29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(H$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(H$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:N122)+SUM('Capital Projects (Nominal)'!$H29:N29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(H$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:N122)+SUM('Capital Projects (Nominal)'!$H29:N29),0))/'Capital Projects (Real)'!$B29,IF(H$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:N122)+SUM('Capital Projects (Nominal)'!$H29:N29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(I$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(I$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:O122)+SUM('Capital Projects (Nominal)'!$H29:O29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(I$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:O122)+SUM('Capital Projects (Nominal)'!$H29:O29),0))/'Capital Projects (Real)'!$B29,IF(I$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:O122)+SUM('Capital Projects (Nominal)'!$H29:O29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(J$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(J$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:P122)+SUM('Capital Projects (Nominal)'!$H29:P29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(J$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:P122)+SUM('Capital Projects (Nominal)'!$H29:P29),0))/'Capital Projects (Real)'!$B29,IF(J$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:P122)+SUM('Capital Projects (Nominal)'!$H29:P29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(K$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(K$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:Q122)+SUM('Capital Projects (Nominal)'!$H29:Q29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(K$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:Q122)+SUM('Capital Projects (Nominal)'!$H29:Q29),0))/'Capital Projects (Real)'!$B29,IF(K$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:Q122)+SUM('Capital Projects (Nominal)'!$H29:Q29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(L$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(L$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:R122)+SUM('Capital Projects (Nominal)'!$H29:R29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(L$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:R122)+SUM('Capital Projects (Nominal)'!$H29:R29),0))/'Capital Projects (Real)'!$B29,IF(L$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:R122)+SUM('Capital Projects (Nominal)'!$H29:R29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(M$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(M$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:S122)+SUM('Capital Projects (Nominal)'!$H29:S29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(M$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:S122)+SUM('Capital Projects (Nominal)'!$H29:S29),0))/'Capital Projects (Real)'!$B29,IF(M$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:S122)+SUM('Capital Projects (Nominal)'!$H29:S29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(N$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(N$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:T122)+SUM('Capital Projects (Nominal)'!$H29:T29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(N$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:T122)+SUM('Capital Projects (Nominal)'!$H29:T29),0))/'Capital Projects (Real)'!$B29,IF(N$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:T122)+SUM('Capital Projects (Nominal)'!$H29:T29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(O$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(O$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:U122)+SUM('Capital Projects (Nominal)'!$H29:U29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(O$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:U122)+SUM('Capital Projects (Nominal)'!$H29:U29),0))/'Capital Projects (Real)'!$B29,IF(O$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:U122)+SUM('Capital Projects (Nominal)'!$H29:U29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(P$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(P$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:V122)+SUM('Capital Projects (Nominal)'!$H29:V29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(P$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:V122)+SUM('Capital Projects (Nominal)'!$H29:V29),0))/'Capital Projects (Real)'!$B29,IF(P$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:V122)+SUM('Capital Projects (Nominal)'!$H29:V29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(Q$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:W122)+SUM('Capital Projects (Nominal)'!$H29:W29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(Q$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:W122)+SUM('Capital Projects (Nominal)'!$H29:W29),0))/'Capital Projects (Real)'!$B29,IF(Q$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:W122)+SUM('Capital Projects (Nominal)'!$H29:W29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":980.47222222222229},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(R$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(R$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:X122)+SUM('Capital Projects (Nominal)'!$H29:X29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(R$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:X122)+SUM('Capital Projects (Nominal)'!$H29:X29),0))/'Capital Projects (Real)'!$B29,IF(R$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:X122)+SUM('Capital Projects (Nominal)'!$H29:X29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(S$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(S$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:Y122)+SUM('Capital Projects (Nominal)'!$H29:Y29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(S$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:Y122)+SUM('Capital Projects (Nominal)'!$H29:Y29),0))/'Capital Projects (Real)'!$B29,IF(S$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:Y122)+SUM('Capital Projects (Nominal)'!$H29:Y29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(T$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(T$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:Z122)+SUM('Capital Projects (Nominal)'!$H29:Z29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(T$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:Z122)+SUM('Capital Projects (Nominal)'!$H29:Z29),0))/'Capital Projects (Real)'!$B29,IF(T$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:Z122)+SUM('Capital Projects (Nominal)'!$H29:Z29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(U$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(U$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AA122)+SUM('Capital Projects (Nominal)'!$H29:AA29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(U$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AA122)+SUM('Capital Projects (Nominal)'!$H29:AA29),0))/'Capital Projects (Real)'!$B29,IF(U$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AA122)+SUM('Capital Projects (Nominal)'!$H29:AA29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(V$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(V$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AB122)+SUM('Capital Projects (Nominal)'!$H29:AB29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(V$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AB122)+SUM('Capital Projects (Nominal)'!$H29:AB29),0))/'Capital Projects (Real)'!$B29,IF(V$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AB122)+SUM('Capital Projects (Nominal)'!$H29:AB29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(W$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(W$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AC122)+SUM('Capital Projects (Nominal)'!$H29:AC29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(W$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AC122)+SUM('Capital Projects (Nominal)'!$H29:AC29),0))/'Capital Projects (Real)'!$B29,IF(W$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AC122)+SUM('Capital Projects (Nominal)'!$H29:AC29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(X$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(X$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AD122)+SUM('Capital Projects (Nominal)'!$H29:AD29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(X$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AD122)+SUM('Capital Projects (Nominal)'!$H29:AD29),0))/'Capital Projects (Real)'!$B29,IF(X$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AD122)+SUM('Capital Projects (Nominal)'!$H29:AD29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(Y$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AE122)+SUM('Capital Projects (Nominal)'!$H29:AE29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(Y$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AE122)+SUM('Capital Projects (Nominal)'!$H29:AE29),0))/'Capital Projects (Real)'!$B29,IF(Y$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AE122)+SUM('Capital Projects (Nominal)'!$H29:AE29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(Z$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AF122)+SUM('Capital Projects (Nominal)'!$H29:AF29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(Z$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AF122)+SUM('Capital Projects (Nominal)'!$H29:AF29),0))/'Capital Projects (Real)'!$B29,IF(Z$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AF122)+SUM('Capital Projects (Nominal)'!$H29:AF29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(AA$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AG122)+SUM('Capital Projects (Nominal)'!$H29:AG29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(AA$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AG122)+SUM('Capital Projects (Nominal)'!$H29:AG29),0))/'Capital Projects (Real)'!$B29,IF(AA$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AG122)+SUM('Capital Projects (Nominal)'!$H29:AG29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(AB$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AH122)+SUM('Capital Projects (Nominal)'!$H29:AH29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(AB$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AH122)+SUM('Capital Projects (Nominal)'!$H29:AH29),0))/'Capital Projects (Real)'!$B29,IF(AB$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AH122)+SUM('Capital Projects (Nominal)'!$H29:AH29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(AC$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AI122)+SUM('Capital Projects (Nominal)'!$H29:AI29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(AC$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AI122)+SUM('Capital Projects (Nominal)'!$H29:AI29),0))/'Capital Projects (Real)'!$B29,IF(AC$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AI122)+SUM('Capital Projects (Nominal)'!$H29:AI29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(AD$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AJ122)+SUM('Capital Projects (Nominal)'!$H29:AJ29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(AD$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AJ122)+SUM('Capital Projects (Nominal)'!$H29:AJ29),0))/'Capital Projects (Real)'!$B29,IF(AD$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AJ122)+SUM('Capital Projects (Nominal)'!$H29:AJ29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,IF(AE$2='Capital Projects (Real)'!$D29,(SUM('Capital Projects (Nominal)'!$H122:AK122)+SUM('Capital Projects (Nominal)'!$H29:AK29))*(13-'Capital Projects (Nominal)'!$E29)/12,IF(AE$2>'Capital Projects (Real)'!$D29,SUM('Capital Projects (Nominal)'!$H122:AK122)+SUM('Capital Projects (Nominal)'!$H29:AK29),0))/'Capital Projects (Real)'!$B29,IF(AE$2='Capital Projects (Real)'!$D29+'Capital Projects (Real)'!$B29,(SUM('Capital Projects (Nominal)'!$H122:AK122)+SUM('Capital Projects (Nominal)'!$H29:AK29))*('Capital Projects (Nominal)'!$E29-1)/12/'Capital Projects (Nominal)'!$B29,0)),0)","v":11765.666666666666}]
[{"$f":"'Capital Projects (Real)'!A30","v":"Capital Improvements, 2036"},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(B$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(B$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:H123)+SUM('Capital Projects (Nominal)'!$H30:H30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(B$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:H123)+SUM('Capital Projects (Nominal)'!$H30:H30),0))/'Capital Projects (Real)'!$B30,IF(B$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:H123)+SUM('Capital Projects (Nominal)'!$H30:H30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(C$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(C$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:I123)+SUM('Capital Projects (Nominal)'!$H30:I30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(C$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:I123)+SUM('Capital Projects (Nominal)'!$H30:I30),0))/'Capital Projects (Real)'!$B30,IF(C$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:I123)+SUM('Capital Projects (Nominal)'!$H30:I30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(D$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(D$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:J123)+SUM('Capital Projects (Nominal)'!$H30:J30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(D$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:J123)+SUM('Capital Projects (Nominal)'!$H30:J30),0))/'Capital Projects (Real)'!$B30,IF(D$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:J123)+SUM('Capital Projects (Nominal)'!$H30:J30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(E$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(E$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:K123)+SUM('Capital Projects (Nominal)'!$H30:K30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(E$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:K123)+SUM('Capital Projects (Nominal)'!$H30:K30),0))/'Capital Projects (Real)'!$B30,IF(E$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:K123)+SUM('Capital Projects (Nominal)'!$H30:K30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(F$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(F$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:L123)+SUM('Capital Projects (Nominal)'!$H30:L30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(F$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:L123)+SUM('Capital Projects (Nominal)'!$H30:L30),0))/'Capital Projects (Real)'!$B30,IF(F$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:L123)+SUM('Capital Projects (Nominal)'!$H30:L30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(G$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(G$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:M123)+SUM('Capital Projects (Nominal)'!$H30:M30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(G$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:M123)+SUM('Capital Projects (Nominal)'!$H30:M30),0))/'Capital Projects (Real)'!$B30,IF(G$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:M123)+SUM('Capital Projects (Nominal)'!$H30:M30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(H$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(H$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:N123)+SUM('Capital Projects (Nominal)'!$H30:N30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(H$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:N123)+SUM('Capital Projects (Nominal)'!$H30:N30),0))/'Capital Projects (Real)'!$B30,IF(H$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:N123)+SUM('Capital Projects (Nominal)'!$H30:N30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(I$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(I$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:O123)+SUM('Capital Projects (Nominal)'!$H30:O30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(I$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:O123)+SUM('Capital Projects (Nominal)'!$H30:O30),0))/'Capital Projects (Real)'!$B30,IF(I$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:O123)+SUM('Capital Projects (Nominal)'!$H30:O30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(J$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(J$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:P123)+SUM('Capital Projects (Nominal)'!$H30:P30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(J$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:P123)+SUM('Capital Projects (Nominal)'!$H30:P30),0))/'Capital Projects (Real)'!$B30,IF(J$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:P123)+SUM('Capital Projects (Nominal)'!$H30:P30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(K$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(K$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:Q123)+SUM('Capital Projects (Nominal)'!$H30:Q30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(K$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:Q123)+SUM('Capital Projects (Nominal)'!$H30:Q30),0))/'Capital Projects (Real)'!$B30,IF(K$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:Q123)+SUM('Capital Projects (Nominal)'!$H30:Q30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(L$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(L$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:R123)+SUM('Capital Projects (Nominal)'!$H30:R30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(L$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:R123)+SUM('Capital Projects (Nominal)'!$H30:R30),0))/'Capital Projects (Real)'!$B30,IF(L$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:R123)+SUM('Capital Projects (Nominal)'!$H30:R30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(M$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(M$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:S123)+SUM('Capital Projects (Nominal)'!$H30:S30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(M$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:S123)+SUM('Capital Projects (Nominal)'!$H30:S30),0))/'Capital Projects (Real)'!$B30,IF(M$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:S123)+SUM('Capital Projects (Nominal)'!$H30:S30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(N$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(N$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:T123)+SUM('Capital Projects (Nominal)'!$H30:T30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(N$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:T123)+SUM('Capital Projects (Nominal)'!$H30:T30),0))/'Capital Projects (Real)'!$B30,IF(N$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:T123)+SUM('Capital Projects (Nominal)'!$H30:T30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(O$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(O$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:U123)+SUM('Capital Projects (Nominal)'!$H30:U30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(O$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:U123)+SUM('Capital Projects (Nominal)'!$H30:U30),0))/'Capital Projects (Real)'!$B30,IF(O$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:U123)+SUM('Capital Projects (Nominal)'!$H30:U30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(P$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(P$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:V123)+SUM('Capital Projects (Nominal)'!$H30:V30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(P$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:V123)+SUM('Capital Projects (Nominal)'!$H30:V30),0))/'Capital Projects (Real)'!$B30,IF(P$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:V123)+SUM('Capital Projects (Nominal)'!$H30:V30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(Q$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:W123)+SUM('Capital Projects (Nominal)'!$H30:W30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(Q$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:W123)+SUM('Capital Projects (Nominal)'!$H30:W30),0))/'Capital Projects (Real)'!$B30,IF(Q$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:W123)+SUM('Capital Projects (Nominal)'!$H30:W30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(R$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(R$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:X123)+SUM('Capital Projects (Nominal)'!$H30:X30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(R$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:X123)+SUM('Capital Projects (Nominal)'!$H30:X30),0))/'Capital Projects (Real)'!$B30,IF(R$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:X123)+SUM('Capital Projects (Nominal)'!$H30:X30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":875.71111111111111},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(S$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(S$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:Y123)+SUM('Capital Projects (Nominal)'!$H30:Y30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(S$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:Y123)+SUM('Capital Projects (Nominal)'!$H30:Y30),0))/'Capital Projects (Real)'!$B30,IF(S$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:Y123)+SUM('Capital Projects (Nominal)'!$H30:Y30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(T$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(T$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:Z123)+SUM('Capital Projects (Nominal)'!$H30:Z30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(T$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:Z123)+SUM('Capital Projects (Nominal)'!$H30:Z30),0))/'Capital Projects (Real)'!$B30,IF(T$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:Z123)+SUM('Capital Projects (Nominal)'!$H30:Z30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(U$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(U$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AA123)+SUM('Capital Projects (Nominal)'!$H30:AA30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(U$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AA123)+SUM('Capital Projects (Nominal)'!$H30:AA30),0))/'Capital Projects (Real)'!$B30,IF(U$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AA123)+SUM('Capital Projects (Nominal)'!$H30:AA30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(V$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(V$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AB123)+SUM('Capital Projects (Nominal)'!$H30:AB30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(V$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AB123)+SUM('Capital Projects (Nominal)'!$H30:AB30),0))/'Capital Projects (Real)'!$B30,IF(V$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AB123)+SUM('Capital Projects (Nominal)'!$H30:AB30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(W$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(W$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AC123)+SUM('Capital Projects (Nominal)'!$H30:AC30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(W$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AC123)+SUM('Capital Projects (Nominal)'!$H30:AC30),0))/'Capital Projects (Real)'!$B30,IF(W$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AC123)+SUM('Capital Projects (Nominal)'!$H30:AC30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(X$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(X$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AD123)+SUM('Capital Projects (Nominal)'!$H30:AD30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(X$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AD123)+SUM('Capital Projects (Nominal)'!$H30:AD30),0))/'Capital Projects (Real)'!$B30,IF(X$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AD123)+SUM('Capital Projects (Nominal)'!$H30:AD30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(Y$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AE123)+SUM('Capital Projects (Nominal)'!$H30:AE30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(Y$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AE123)+SUM('Capital Projects (Nominal)'!$H30:AE30),0))/'Capital Projects (Real)'!$B30,IF(Y$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AE123)+SUM('Capital Projects (Nominal)'!$H30:AE30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(Z$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AF123)+SUM('Capital Projects (Nominal)'!$H30:AF30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(Z$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AF123)+SUM('Capital Projects (Nominal)'!$H30:AF30),0))/'Capital Projects (Real)'!$B30,IF(Z$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AF123)+SUM('Capital Projects (Nominal)'!$H30:AF30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(AA$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AG123)+SUM('Capital Projects (Nominal)'!$H30:AG30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(AA$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AG123)+SUM('Capital Projects (Nominal)'!$H30:AG30),0))/'Capital Projects (Real)'!$B30,IF(AA$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AG123)+SUM('Capital Projects (Nominal)'!$H30:AG30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(AB$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AH123)+SUM('Capital Projects (Nominal)'!$H30:AH30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(AB$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AH123)+SUM('Capital Projects (Nominal)'!$H30:AH30),0))/'Capital Projects (Real)'!$B30,IF(AB$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AH123)+SUM('Capital Projects (Nominal)'!$H30:AH30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(AC$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AI123)+SUM('Capital Projects (Nominal)'!$H30:AI30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(AC$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AI123)+SUM('Capital Projects (Nominal)'!$H30:AI30),0))/'Capital Projects (Real)'!$B30,IF(AC$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AI123)+SUM('Capital Projects (Nominal)'!$H30:AI30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(AD$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AJ123)+SUM('Capital Projects (Nominal)'!$H30:AJ30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(AD$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AJ123)+SUM('Capital Projects (Nominal)'!$H30:AJ30),0))/'Capital Projects (Real)'!$B30,IF(AD$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AJ123)+SUM('Capital Projects (Nominal)'!$H30:AJ30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,IF(AE$2='Capital Projects (Real)'!$D30,(SUM('Capital Projects (Nominal)'!$H123:AK123)+SUM('Capital Projects (Nominal)'!$H30:AK30))*(13-'Capital Projects (Nominal)'!$E30)/12,IF(AE$2>'Capital Projects (Real)'!$D30,SUM('Capital Projects (Nominal)'!$H123:AK123)+SUM('Capital Projects (Nominal)'!$H30:AK30),0))/'Capital Projects (Real)'!$B30,IF(AE$2='Capital Projects (Real)'!$D30+'Capital Projects (Real)'!$B30,(SUM('Capital Projects (Nominal)'!$H123:AK123)+SUM('Capital Projects (Nominal)'!$H30:AK30))*('Capital Projects (Nominal)'!$E30-1)/12/'Capital Projects (Nominal)'!$B30,0)),0)","v":10508.533333333333}]
[{"$f":"'Capital Projects (Real)'!A31","v":"Capital Improvements, 2037"},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(B$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(B$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:H124)+SUM('Capital Projects (Nominal)'!$H31:H31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(B$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:H124)+SUM('Capital Projects (Nominal)'!$H31:H31),0))/'Capital Projects (Real)'!$B31,IF(B$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:H124)+SUM('Capital Projects (Nominal)'!$H31:H31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(C$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(C$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:I124)+SUM('Capital Projects (Nominal)'!$H31:I31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(C$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:I124)+SUM('Capital Projects (Nominal)'!$H31:I31),0))/'Capital Projects (Real)'!$B31,IF(C$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:I124)+SUM('Capital Projects (Nominal)'!$H31:I31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(D$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(D$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:J124)+SUM('Capital Projects (Nominal)'!$H31:J31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(D$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:J124)+SUM('Capital Projects (Nominal)'!$H31:J31),0))/'Capital Projects (Real)'!$B31,IF(D$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:J124)+SUM('Capital Projects (Nominal)'!$H31:J31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(E$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(E$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:K124)+SUM('Capital Projects (Nominal)'!$H31:K31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(E$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:K124)+SUM('Capital Projects (Nominal)'!$H31:K31),0))/'Capital Projects (Real)'!$B31,IF(E$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:K124)+SUM('Capital Projects (Nominal)'!$H31:K31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(F$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(F$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:L124)+SUM('Capital Projects (Nominal)'!$H31:L31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(F$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:L124)+SUM('Capital Projects (Nominal)'!$H31:L31),0))/'Capital Projects (Real)'!$B31,IF(F$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:L124)+SUM('Capital Projects (Nominal)'!$H31:L31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(G$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(G$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:M124)+SUM('Capital Projects (Nominal)'!$H31:M31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(G$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:M124)+SUM('Capital Projects (Nominal)'!$H31:M31),0))/'Capital Projects (Real)'!$B31,IF(G$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:M124)+SUM('Capital Projects (Nominal)'!$H31:M31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(H$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(H$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:N124)+SUM('Capital Projects (Nominal)'!$H31:N31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(H$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:N124)+SUM('Capital Projects (Nominal)'!$H31:N31),0))/'Capital Projects (Real)'!$B31,IF(H$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:N124)+SUM('Capital Projects (Nominal)'!$H31:N31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(I$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(I$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:O124)+SUM('Capital Projects (Nominal)'!$H31:O31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(I$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:O124)+SUM('Capital Projects (Nominal)'!$H31:O31),0))/'Capital Projects (Real)'!$B31,IF(I$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:O124)+SUM('Capital Projects (Nominal)'!$H31:O31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(J$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(J$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:P124)+SUM('Capital Projects (Nominal)'!$H31:P31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(J$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:P124)+SUM('Capital Projects (Nominal)'!$H31:P31),0))/'Capital Projects (Real)'!$B31,IF(J$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:P124)+SUM('Capital Projects (Nominal)'!$H31:P31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(K$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(K$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:Q124)+SUM('Capital Projects (Nominal)'!$H31:Q31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(K$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:Q124)+SUM('Capital Projects (Nominal)'!$H31:Q31),0))/'Capital Projects (Real)'!$B31,IF(K$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:Q124)+SUM('Capital Projects (Nominal)'!$H31:Q31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(L$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(L$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:R124)+SUM('Capital Projects (Nominal)'!$H31:R31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(L$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:R124)+SUM('Capital Projects (Nominal)'!$H31:R31),0))/'Capital Projects (Real)'!$B31,IF(L$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:R124)+SUM('Capital Projects (Nominal)'!$H31:R31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(M$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(M$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:S124)+SUM('Capital Projects (Nominal)'!$H31:S31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(M$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:S124)+SUM('Capital Projects (Nominal)'!$H31:S31),0))/'Capital Projects (Real)'!$B31,IF(M$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:S124)+SUM('Capital Projects (Nominal)'!$H31:S31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(N$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(N$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:T124)+SUM('Capital Projects (Nominal)'!$H31:T31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(N$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:T124)+SUM('Capital Projects (Nominal)'!$H31:T31),0))/'Capital Projects (Real)'!$B31,IF(N$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:T124)+SUM('Capital Projects (Nominal)'!$H31:T31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(O$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(O$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:U124)+SUM('Capital Projects (Nominal)'!$H31:U31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(O$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:U124)+SUM('Capital Projects (Nominal)'!$H31:U31),0))/'Capital Projects (Real)'!$B31,IF(O$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:U124)+SUM('Capital Projects (Nominal)'!$H31:U31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(P$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(P$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:V124)+SUM('Capital Projects (Nominal)'!$H31:V31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(P$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:V124)+SUM('Capital Projects (Nominal)'!$H31:V31),0))/'Capital Projects (Real)'!$B31,IF(P$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:V124)+SUM('Capital Projects (Nominal)'!$H31:V31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(Q$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:W124)+SUM('Capital Projects (Nominal)'!$H31:W31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(Q$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:W124)+SUM('Capital Projects (Nominal)'!$H31:W31),0))/'Capital Projects (Real)'!$B31,IF(Q$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:W124)+SUM('Capital Projects (Nominal)'!$H31:W31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(R$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(R$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:X124)+SUM('Capital Projects (Nominal)'!$H31:X31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(R$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:X124)+SUM('Capital Projects (Nominal)'!$H31:X31),0))/'Capital Projects (Real)'!$B31,IF(R$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:X124)+SUM('Capital Projects (Nominal)'!$H31:X31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(S$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(S$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:Y124)+SUM('Capital Projects (Nominal)'!$H31:Y31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(S$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:Y124)+SUM('Capital Projects (Nominal)'!$H31:Y31),0))/'Capital Projects (Real)'!$B31,IF(S$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:Y124)+SUM('Capital Projects (Nominal)'!$H31:Y31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":26.87222222222222},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(T$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(T$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:Z124)+SUM('Capital Projects (Nominal)'!$H31:Z31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(T$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:Z124)+SUM('Capital Projects (Nominal)'!$H31:Z31),0))/'Capital Projects (Real)'!$B31,IF(T$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:Z124)+SUM('Capital Projects (Nominal)'!$H31:Z31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(U$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(U$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AA124)+SUM('Capital Projects (Nominal)'!$H31:AA31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(U$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AA124)+SUM('Capital Projects (Nominal)'!$H31:AA31),0))/'Capital Projects (Real)'!$B31,IF(U$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AA124)+SUM('Capital Projects (Nominal)'!$H31:AA31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(V$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(V$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AB124)+SUM('Capital Projects (Nominal)'!$H31:AB31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(V$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AB124)+SUM('Capital Projects (Nominal)'!$H31:AB31),0))/'Capital Projects (Real)'!$B31,IF(V$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AB124)+SUM('Capital Projects (Nominal)'!$H31:AB31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(W$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(W$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AC124)+SUM('Capital Projects (Nominal)'!$H31:AC31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(W$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AC124)+SUM('Capital Projects (Nominal)'!$H31:AC31),0))/'Capital Projects (Real)'!$B31,IF(W$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AC124)+SUM('Capital Projects (Nominal)'!$H31:AC31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(X$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(X$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AD124)+SUM('Capital Projects (Nominal)'!$H31:AD31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(X$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AD124)+SUM('Capital Projects (Nominal)'!$H31:AD31),0))/'Capital Projects (Real)'!$B31,IF(X$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AD124)+SUM('Capital Projects (Nominal)'!$H31:AD31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(Y$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AE124)+SUM('Capital Projects (Nominal)'!$H31:AE31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(Y$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AE124)+SUM('Capital Projects (Nominal)'!$H31:AE31),0))/'Capital Projects (Real)'!$B31,IF(Y$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AE124)+SUM('Capital Projects (Nominal)'!$H31:AE31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(Z$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AF124)+SUM('Capital Projects (Nominal)'!$H31:AF31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(Z$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AF124)+SUM('Capital Projects (Nominal)'!$H31:AF31),0))/'Capital Projects (Real)'!$B31,IF(Z$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AF124)+SUM('Capital Projects (Nominal)'!$H31:AF31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(AA$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AG124)+SUM('Capital Projects (Nominal)'!$H31:AG31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(AA$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AG124)+SUM('Capital Projects (Nominal)'!$H31:AG31),0))/'Capital Projects (Real)'!$B31,IF(AA$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AG124)+SUM('Capital Projects (Nominal)'!$H31:AG31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(AB$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AH124)+SUM('Capital Projects (Nominal)'!$H31:AH31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(AB$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AH124)+SUM('Capital Projects (Nominal)'!$H31:AH31),0))/'Capital Projects (Real)'!$B31,IF(AB$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AH124)+SUM('Capital Projects (Nominal)'!$H31:AH31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(AC$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AI124)+SUM('Capital Projects (Nominal)'!$H31:AI31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(AC$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AI124)+SUM('Capital Projects (Nominal)'!$H31:AI31),0))/'Capital Projects (Real)'!$B31,IF(AC$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AI124)+SUM('Capital Projects (Nominal)'!$H31:AI31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(AD$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AJ124)+SUM('Capital Projects (Nominal)'!$H31:AJ31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(AD$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AJ124)+SUM('Capital Projects (Nominal)'!$H31:AJ31),0))/'Capital Projects (Real)'!$B31,IF(AD$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AJ124)+SUM('Capital Projects (Nominal)'!$H31:AJ31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,IF(AE$2='Capital Projects (Real)'!$D31,(SUM('Capital Projects (Nominal)'!$H124:AK124)+SUM('Capital Projects (Nominal)'!$H31:AK31))*(13-'Capital Projects (Nominal)'!$E31)/12,IF(AE$2>'Capital Projects (Real)'!$D31,SUM('Capital Projects (Nominal)'!$H124:AK124)+SUM('Capital Projects (Nominal)'!$H31:AK31),0))/'Capital Projects (Real)'!$B31,IF(AE$2='Capital Projects (Real)'!$D31+'Capital Projects (Real)'!$B31,(SUM('Capital Projects (Nominal)'!$H124:AK124)+SUM('Capital Projects (Nominal)'!$H31:AK31))*('Capital Projects (Nominal)'!$E31-1)/12/'Capital Projects (Nominal)'!$B31,0)),0)","v":322.46666666666664}]
[{"$f":"'Capital Projects (Real)'!A32","v":"Capital Improvements, 2038"},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(B$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(B$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:H125)+SUM('Capital Projects (Nominal)'!$H32:H32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(B$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:H125)+SUM('Capital Projects (Nominal)'!$H32:H32),0))/'Capital Projects (Real)'!$B32,IF(B$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:H125)+SUM('Capital Projects (Nominal)'!$H32:H32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(C$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(C$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:I125)+SUM('Capital Projects (Nominal)'!$H32:I32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(C$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:I125)+SUM('Capital Projects (Nominal)'!$H32:I32),0))/'Capital Projects (Real)'!$B32,IF(C$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:I125)+SUM('Capital Projects (Nominal)'!$H32:I32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(D$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(D$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:J125)+SUM('Capital Projects (Nominal)'!$H32:J32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(D$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:J125)+SUM('Capital Projects (Nominal)'!$H32:J32),0))/'Capital Projects (Real)'!$B32,IF(D$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:J125)+SUM('Capital Projects (Nominal)'!$H32:J32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(E$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(E$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:K125)+SUM('Capital Projects (Nominal)'!$H32:K32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(E$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:K125)+SUM('Capital Projects (Nominal)'!$H32:K32),0))/'Capital Projects (Real)'!$B32,IF(E$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:K125)+SUM('Capital Projects (Nominal)'!$H32:K32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(F$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(F$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:L125)+SUM('Capital Projects (Nominal)'!$H32:L32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(F$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:L125)+SUM('Capital Projects (Nominal)'!$H32:L32),0))/'Capital Projects (Real)'!$B32,IF(F$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:L125)+SUM('Capital Projects (Nominal)'!$H32:L32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(G$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(G$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:M125)+SUM('Capital Projects (Nominal)'!$H32:M32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(G$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:M125)+SUM('Capital Projects (Nominal)'!$H32:M32),0))/'Capital Projects (Real)'!$B32,IF(G$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:M125)+SUM('Capital Projects (Nominal)'!$H32:M32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(H$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(H$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:N125)+SUM('Capital Projects (Nominal)'!$H32:N32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(H$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:N125)+SUM('Capital Projects (Nominal)'!$H32:N32),0))/'Capital Projects (Real)'!$B32,IF(H$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:N125)+SUM('Capital Projects (Nominal)'!$H32:N32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(I$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(I$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:O125)+SUM('Capital Projects (Nominal)'!$H32:O32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(I$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:O125)+SUM('Capital Projects (Nominal)'!$H32:O32),0))/'Capital Projects (Real)'!$B32,IF(I$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:O125)+SUM('Capital Projects (Nominal)'!$H32:O32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(J$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(J$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:P125)+SUM('Capital Projects (Nominal)'!$H32:P32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(J$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:P125)+SUM('Capital Projects (Nominal)'!$H32:P32),0))/'Capital Projects (Real)'!$B32,IF(J$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:P125)+SUM('Capital Projects (Nominal)'!$H32:P32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(K$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(K$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:Q125)+SUM('Capital Projects (Nominal)'!$H32:Q32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(K$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:Q125)+SUM('Capital Projects (Nominal)'!$H32:Q32),0))/'Capital Projects (Real)'!$B32,IF(K$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:Q125)+SUM('Capital Projects (Nominal)'!$H32:Q32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(L$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(L$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:R125)+SUM('Capital Projects (Nominal)'!$H32:R32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(L$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:R125)+SUM('Capital Projects (Nominal)'!$H32:R32),0))/'Capital Projects (Real)'!$B32,IF(L$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:R125)+SUM('Capital Projects (Nominal)'!$H32:R32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(M$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(M$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:S125)+SUM('Capital Projects (Nominal)'!$H32:S32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(M$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:S125)+SUM('Capital Projects (Nominal)'!$H32:S32),0))/'Capital Projects (Real)'!$B32,IF(M$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:S125)+SUM('Capital Projects (Nominal)'!$H32:S32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(N$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(N$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:T125)+SUM('Capital Projects (Nominal)'!$H32:T32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(N$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:T125)+SUM('Capital Projects (Nominal)'!$H32:T32),0))/'Capital Projects (Real)'!$B32,IF(N$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:T125)+SUM('Capital Projects (Nominal)'!$H32:T32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(O$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(O$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:U125)+SUM('Capital Projects (Nominal)'!$H32:U32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(O$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:U125)+SUM('Capital Projects (Nominal)'!$H32:U32),0))/'Capital Projects (Real)'!$B32,IF(O$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:U125)+SUM('Capital Projects (Nominal)'!$H32:U32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(P$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(P$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:V125)+SUM('Capital Projects (Nominal)'!$H32:V32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(P$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:V125)+SUM('Capital Projects (Nominal)'!$H32:V32),0))/'Capital Projects (Real)'!$B32,IF(P$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:V125)+SUM('Capital Projects (Nominal)'!$H32:V32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(Q$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:W125)+SUM('Capital Projects (Nominal)'!$H32:W32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(Q$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:W125)+SUM('Capital Projects (Nominal)'!$H32:W32),0))/'Capital Projects (Real)'!$B32,IF(Q$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:W125)+SUM('Capital Projects (Nominal)'!$H32:W32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(R$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(R$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:X125)+SUM('Capital Projects (Nominal)'!$H32:X32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(R$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:X125)+SUM('Capital Projects (Nominal)'!$H32:X32),0))/'Capital Projects (Real)'!$B32,IF(R$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:X125)+SUM('Capital Projects (Nominal)'!$H32:X32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(S$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(S$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:Y125)+SUM('Capital Projects (Nominal)'!$H32:Y32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(S$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:Y125)+SUM('Capital Projects (Nominal)'!$H32:Y32),0))/'Capital Projects (Real)'!$B32,IF(S$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:Y125)+SUM('Capital Projects (Nominal)'!$H32:Y32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(T$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(T$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:Z125)+SUM('Capital Projects (Nominal)'!$H32:Z32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(T$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:Z125)+SUM('Capital Projects (Nominal)'!$H32:Z32),0))/'Capital Projects (Real)'!$B32,IF(T$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:Z125)+SUM('Capital Projects (Nominal)'!$H32:Z32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(U$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(U$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AA125)+SUM('Capital Projects (Nominal)'!$H32:AA32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(U$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AA125)+SUM('Capital Projects (Nominal)'!$H32:AA32),0))/'Capital Projects (Real)'!$B32,IF(U$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AA125)+SUM('Capital Projects (Nominal)'!$H32:AA32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(V$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(V$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AB125)+SUM('Capital Projects (Nominal)'!$H32:AB32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(V$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AB125)+SUM('Capital Projects (Nominal)'!$H32:AB32),0))/'Capital Projects (Real)'!$B32,IF(V$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AB125)+SUM('Capital Projects (Nominal)'!$H32:AB32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(W$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(W$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AC125)+SUM('Capital Projects (Nominal)'!$H32:AC32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(W$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AC125)+SUM('Capital Projects (Nominal)'!$H32:AC32),0))/'Capital Projects (Real)'!$B32,IF(W$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AC125)+SUM('Capital Projects (Nominal)'!$H32:AC32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(X$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(X$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AD125)+SUM('Capital Projects (Nominal)'!$H32:AD32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(X$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AD125)+SUM('Capital Projects (Nominal)'!$H32:AD32),0))/'Capital Projects (Real)'!$B32,IF(X$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AD125)+SUM('Capital Projects (Nominal)'!$H32:AD32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(Y$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AE125)+SUM('Capital Projects (Nominal)'!$H32:AE32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(Y$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AE125)+SUM('Capital Projects (Nominal)'!$H32:AE32),0))/'Capital Projects (Real)'!$B32,IF(Y$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AE125)+SUM('Capital Projects (Nominal)'!$H32:AE32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(Z$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AF125)+SUM('Capital Projects (Nominal)'!$H32:AF32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(Z$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AF125)+SUM('Capital Projects (Nominal)'!$H32:AF32),0))/'Capital Projects (Real)'!$B32,IF(Z$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AF125)+SUM('Capital Projects (Nominal)'!$H32:AF32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(AA$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AG125)+SUM('Capital Projects (Nominal)'!$H32:AG32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(AA$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AG125)+SUM('Capital Projects (Nominal)'!$H32:AG32),0))/'Capital Projects (Real)'!$B32,IF(AA$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AG125)+SUM('Capital Projects (Nominal)'!$H32:AG32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(AB$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AH125)+SUM('Capital Projects (Nominal)'!$H32:AH32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(AB$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AH125)+SUM('Capital Projects (Nominal)'!$H32:AH32),0))/'Capital Projects (Real)'!$B32,IF(AB$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AH125)+SUM('Capital Projects (Nominal)'!$H32:AH32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(AC$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AI125)+SUM('Capital Projects (Nominal)'!$H32:AI32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(AC$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AI125)+SUM('Capital Projects (Nominal)'!$H32:AI32),0))/'Capital Projects (Real)'!$B32,IF(AC$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AI125)+SUM('Capital Projects (Nominal)'!$H32:AI32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(AD$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AJ125)+SUM('Capital Projects (Nominal)'!$H32:AJ32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(AD$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AJ125)+SUM('Capital Projects (Nominal)'!$H32:AJ32),0))/'Capital Projects (Real)'!$B32,IF(AD$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AJ125)+SUM('Capital Projects (Nominal)'!$H32:AJ32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,IF(AE$2='Capital Projects (Real)'!$D32,(SUM('Capital Projects (Nominal)'!$H125:AK125)+SUM('Capital Projects (Nominal)'!$H32:AK32))*(13-'Capital Projects (Nominal)'!$E32)/12,IF(AE$2>'Capital Projects (Real)'!$D32,SUM('Capital Projects (Nominal)'!$H125:AK125)+SUM('Capital Projects (Nominal)'!$H32:AK32),0))/'Capital Projects (Real)'!$B32,IF(AE$2='Capital Projects (Real)'!$D32+'Capital Projects (Real)'!$B32,(SUM('Capital Projects (Nominal)'!$H125:AK125)+SUM('Capital Projects (Nominal)'!$H32:AK32))*('Capital Projects (Nominal)'!$E32-1)/12/'Capital Projects (Nominal)'!$B32,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A33","v":"Capital Improvements, 2039"},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(B$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(B$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:H126)+SUM('Capital Projects (Nominal)'!$H33:H33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(B$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:H126)+SUM('Capital Projects (Nominal)'!$H33:H33),0))/'Capital Projects (Real)'!$B33,IF(B$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:H126)+SUM('Capital Projects (Nominal)'!$H33:H33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(C$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(C$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:I126)+SUM('Capital Projects (Nominal)'!$H33:I33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(C$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:I126)+SUM('Capital Projects (Nominal)'!$H33:I33),0))/'Capital Projects (Real)'!$B33,IF(C$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:I126)+SUM('Capital Projects (Nominal)'!$H33:I33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(D$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(D$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:J126)+SUM('Capital Projects (Nominal)'!$H33:J33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(D$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:J126)+SUM('Capital Projects (Nominal)'!$H33:J33),0))/'Capital Projects (Real)'!$B33,IF(D$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:J126)+SUM('Capital Projects (Nominal)'!$H33:J33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(E$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(E$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:K126)+SUM('Capital Projects (Nominal)'!$H33:K33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(E$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:K126)+SUM('Capital Projects (Nominal)'!$H33:K33),0))/'Capital Projects (Real)'!$B33,IF(E$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:K126)+SUM('Capital Projects (Nominal)'!$H33:K33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(F$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(F$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:L126)+SUM('Capital Projects (Nominal)'!$H33:L33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(F$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:L126)+SUM('Capital Projects (Nominal)'!$H33:L33),0))/'Capital Projects (Real)'!$B33,IF(F$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:L126)+SUM('Capital Projects (Nominal)'!$H33:L33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(G$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(G$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:M126)+SUM('Capital Projects (Nominal)'!$H33:M33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(G$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:M126)+SUM('Capital Projects (Nominal)'!$H33:M33),0))/'Capital Projects (Real)'!$B33,IF(G$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:M126)+SUM('Capital Projects (Nominal)'!$H33:M33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(H$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(H$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:N126)+SUM('Capital Projects (Nominal)'!$H33:N33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(H$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:N126)+SUM('Capital Projects (Nominal)'!$H33:N33),0))/'Capital Projects (Real)'!$B33,IF(H$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:N126)+SUM('Capital Projects (Nominal)'!$H33:N33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(I$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(I$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:O126)+SUM('Capital Projects (Nominal)'!$H33:O33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(I$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:O126)+SUM('Capital Projects (Nominal)'!$H33:O33),0))/'Capital Projects (Real)'!$B33,IF(I$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:O126)+SUM('Capital Projects (Nominal)'!$H33:O33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(J$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(J$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:P126)+SUM('Capital Projects (Nominal)'!$H33:P33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(J$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:P126)+SUM('Capital Projects (Nominal)'!$H33:P33),0))/'Capital Projects (Real)'!$B33,IF(J$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:P126)+SUM('Capital Projects (Nominal)'!$H33:P33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(K$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(K$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:Q126)+SUM('Capital Projects (Nominal)'!$H33:Q33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(K$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:Q126)+SUM('Capital Projects (Nominal)'!$H33:Q33),0))/'Capital Projects (Real)'!$B33,IF(K$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:Q126)+SUM('Capital Projects (Nominal)'!$H33:Q33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(L$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(L$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:R126)+SUM('Capital Projects (Nominal)'!$H33:R33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(L$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:R126)+SUM('Capital Projects (Nominal)'!$H33:R33),0))/'Capital Projects (Real)'!$B33,IF(L$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:R126)+SUM('Capital Projects (Nominal)'!$H33:R33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(M$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(M$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:S126)+SUM('Capital Projects (Nominal)'!$H33:S33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(M$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:S126)+SUM('Capital Projects (Nominal)'!$H33:S33),0))/'Capital Projects (Real)'!$B33,IF(M$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:S126)+SUM('Capital Projects (Nominal)'!$H33:S33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(N$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(N$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:T126)+SUM('Capital Projects (Nominal)'!$H33:T33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(N$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:T126)+SUM('Capital Projects (Nominal)'!$H33:T33),0))/'Capital Projects (Real)'!$B33,IF(N$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:T126)+SUM('Capital Projects (Nominal)'!$H33:T33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(O$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(O$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:U126)+SUM('Capital Projects (Nominal)'!$H33:U33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(O$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:U126)+SUM('Capital Projects (Nominal)'!$H33:U33),0))/'Capital Projects (Real)'!$B33,IF(O$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:U126)+SUM('Capital Projects (Nominal)'!$H33:U33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(P$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(P$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:V126)+SUM('Capital Projects (Nominal)'!$H33:V33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(P$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:V126)+SUM('Capital Projects (Nominal)'!$H33:V33),0))/'Capital Projects (Real)'!$B33,IF(P$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:V126)+SUM('Capital Projects (Nominal)'!$H33:V33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(Q$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:W126)+SUM('Capital Projects (Nominal)'!$H33:W33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(Q$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:W126)+SUM('Capital Projects (Nominal)'!$H33:W33),0))/'Capital Projects (Real)'!$B33,IF(Q$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:W126)+SUM('Capital Projects (Nominal)'!$H33:W33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(R$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(R$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:X126)+SUM('Capital Projects (Nominal)'!$H33:X33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(R$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:X126)+SUM('Capital Projects (Nominal)'!$H33:X33),0))/'Capital Projects (Real)'!$B33,IF(R$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:X126)+SUM('Capital Projects (Nominal)'!$H33:X33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(S$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(S$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:Y126)+SUM('Capital Projects (Nominal)'!$H33:Y33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(S$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:Y126)+SUM('Capital Projects (Nominal)'!$H33:Y33),0))/'Capital Projects (Real)'!$B33,IF(S$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:Y126)+SUM('Capital Projects (Nominal)'!$H33:Y33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(T$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(T$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:Z126)+SUM('Capital Projects (Nominal)'!$H33:Z33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(T$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:Z126)+SUM('Capital Projects (Nominal)'!$H33:Z33),0))/'Capital Projects (Real)'!$B33,IF(T$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:Z126)+SUM('Capital Projects (Nominal)'!$H33:Z33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(U$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(U$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AA126)+SUM('Capital Projects (Nominal)'!$H33:AA33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(U$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AA126)+SUM('Capital Projects (Nominal)'!$H33:AA33),0))/'Capital Projects (Real)'!$B33,IF(U$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AA126)+SUM('Capital Projects (Nominal)'!$H33:AA33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":28.444444444444446},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(V$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(V$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AB126)+SUM('Capital Projects (Nominal)'!$H33:AB33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(V$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AB126)+SUM('Capital Projects (Nominal)'!$H33:AB33),0))/'Capital Projects (Real)'!$B33,IF(V$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AB126)+SUM('Capital Projects (Nominal)'!$H33:AB33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(W$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(W$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AC126)+SUM('Capital Projects (Nominal)'!$H33:AC33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(W$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AC126)+SUM('Capital Projects (Nominal)'!$H33:AC33),0))/'Capital Projects (Real)'!$B33,IF(W$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AC126)+SUM('Capital Projects (Nominal)'!$H33:AC33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(X$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(X$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AD126)+SUM('Capital Projects (Nominal)'!$H33:AD33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(X$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AD126)+SUM('Capital Projects (Nominal)'!$H33:AD33),0))/'Capital Projects (Real)'!$B33,IF(X$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AD126)+SUM('Capital Projects (Nominal)'!$H33:AD33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(Y$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AE126)+SUM('Capital Projects (Nominal)'!$H33:AE33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(Y$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AE126)+SUM('Capital Projects (Nominal)'!$H33:AE33),0))/'Capital Projects (Real)'!$B33,IF(Y$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AE126)+SUM('Capital Projects (Nominal)'!$H33:AE33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(Z$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AF126)+SUM('Capital Projects (Nominal)'!$H33:AF33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(Z$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AF126)+SUM('Capital Projects (Nominal)'!$H33:AF33),0))/'Capital Projects (Real)'!$B33,IF(Z$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AF126)+SUM('Capital Projects (Nominal)'!$H33:AF33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(AA$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AG126)+SUM('Capital Projects (Nominal)'!$H33:AG33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(AA$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AG126)+SUM('Capital Projects (Nominal)'!$H33:AG33),0))/'Capital Projects (Real)'!$B33,IF(AA$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AG126)+SUM('Capital Projects (Nominal)'!$H33:AG33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(AB$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AH126)+SUM('Capital Projects (Nominal)'!$H33:AH33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(AB$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AH126)+SUM('Capital Projects (Nominal)'!$H33:AH33),0))/'Capital Projects (Real)'!$B33,IF(AB$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AH126)+SUM('Capital Projects (Nominal)'!$H33:AH33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(AC$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AI126)+SUM('Capital Projects (Nominal)'!$H33:AI33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(AC$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AI126)+SUM('Capital Projects (Nominal)'!$H33:AI33),0))/'Capital Projects (Real)'!$B33,IF(AC$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AI126)+SUM('Capital Projects (Nominal)'!$H33:AI33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(AD$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AJ126)+SUM('Capital Projects (Nominal)'!$H33:AJ33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(AD$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AJ126)+SUM('Capital Projects (Nominal)'!$H33:AJ33),0))/'Capital Projects (Real)'!$B33,IF(AD$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AJ126)+SUM('Capital Projects (Nominal)'!$H33:AJ33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,IF(AE$2='Capital Projects (Real)'!$D33,(SUM('Capital Projects (Nominal)'!$H126:AK126)+SUM('Capital Projects (Nominal)'!$H33:AK33))*(13-'Capital Projects (Nominal)'!$E33)/12,IF(AE$2>'Capital Projects (Real)'!$D33,SUM('Capital Projects (Nominal)'!$H126:AK126)+SUM('Capital Projects (Nominal)'!$H33:AK33),0))/'Capital Projects (Real)'!$B33,IF(AE$2='Capital Projects (Real)'!$D33+'Capital Projects (Real)'!$B33,(SUM('Capital Projects (Nominal)'!$H126:AK126)+SUM('Capital Projects (Nominal)'!$H33:AK33))*('Capital Projects (Nominal)'!$E33-1)/12/'Capital Projects (Nominal)'!$B33,0)),0)","v":341.33333333333331}]
[{"$f":"'Capital Projects (Real)'!A34","v":"Capital Improvements, 2040"},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(B$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(B$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:H127)+SUM('Capital Projects (Nominal)'!$H34:H34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(B$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:H127)+SUM('Capital Projects (Nominal)'!$H34:H34),0))/'Capital Projects (Real)'!$B34,IF(B$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:H127)+SUM('Capital Projects (Nominal)'!$H34:H34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(C$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(C$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:I127)+SUM('Capital Projects (Nominal)'!$H34:I34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(C$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:I127)+SUM('Capital Projects (Nominal)'!$H34:I34),0))/'Capital Projects (Real)'!$B34,IF(C$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:I127)+SUM('Capital Projects (Nominal)'!$H34:I34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(D$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(D$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:J127)+SUM('Capital Projects (Nominal)'!$H34:J34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(D$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:J127)+SUM('Capital Projects (Nominal)'!$H34:J34),0))/'Capital Projects (Real)'!$B34,IF(D$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:J127)+SUM('Capital Projects (Nominal)'!$H34:J34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(E$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(E$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:K127)+SUM('Capital Projects (Nominal)'!$H34:K34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(E$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:K127)+SUM('Capital Projects (Nominal)'!$H34:K34),0))/'Capital Projects (Real)'!$B34,IF(E$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:K127)+SUM('Capital Projects (Nominal)'!$H34:K34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(F$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(F$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:L127)+SUM('Capital Projects (Nominal)'!$H34:L34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(F$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:L127)+SUM('Capital Projects (Nominal)'!$H34:L34),0))/'Capital Projects (Real)'!$B34,IF(F$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:L127)+SUM('Capital Projects (Nominal)'!$H34:L34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(G$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(G$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:M127)+SUM('Capital Projects (Nominal)'!$H34:M34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(G$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:M127)+SUM('Capital Projects (Nominal)'!$H34:M34),0))/'Capital Projects (Real)'!$B34,IF(G$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:M127)+SUM('Capital Projects (Nominal)'!$H34:M34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(H$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(H$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:N127)+SUM('Capital Projects (Nominal)'!$H34:N34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(H$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:N127)+SUM('Capital Projects (Nominal)'!$H34:N34),0))/'Capital Projects (Real)'!$B34,IF(H$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:N127)+SUM('Capital Projects (Nominal)'!$H34:N34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(I$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(I$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:O127)+SUM('Capital Projects (Nominal)'!$H34:O34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(I$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:O127)+SUM('Capital Projects (Nominal)'!$H34:O34),0))/'Capital Projects (Real)'!$B34,IF(I$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:O127)+SUM('Capital Projects (Nominal)'!$H34:O34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(J$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(J$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:P127)+SUM('Capital Projects (Nominal)'!$H34:P34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(J$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:P127)+SUM('Capital Projects (Nominal)'!$H34:P34),0))/'Capital Projects (Real)'!$B34,IF(J$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:P127)+SUM('Capital Projects (Nominal)'!$H34:P34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(K$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(K$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:Q127)+SUM('Capital Projects (Nominal)'!$H34:Q34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(K$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:Q127)+SUM('Capital Projects (Nominal)'!$H34:Q34),0))/'Capital Projects (Real)'!$B34,IF(K$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:Q127)+SUM('Capital Projects (Nominal)'!$H34:Q34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(L$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(L$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:R127)+SUM('Capital Projects (Nominal)'!$H34:R34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(L$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:R127)+SUM('Capital Projects (Nominal)'!$H34:R34),0))/'Capital Projects (Real)'!$B34,IF(L$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:R127)+SUM('Capital Projects (Nominal)'!$H34:R34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(M$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(M$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:S127)+SUM('Capital Projects (Nominal)'!$H34:S34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(M$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:S127)+SUM('Capital Projects (Nominal)'!$H34:S34),0))/'Capital Projects (Real)'!$B34,IF(M$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:S127)+SUM('Capital Projects (Nominal)'!$H34:S34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(N$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(N$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:T127)+SUM('Capital Projects (Nominal)'!$H34:T34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(N$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:T127)+SUM('Capital Projects (Nominal)'!$H34:T34),0))/'Capital Projects (Real)'!$B34,IF(N$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:T127)+SUM('Capital Projects (Nominal)'!$H34:T34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(O$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(O$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:U127)+SUM('Capital Projects (Nominal)'!$H34:U34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(O$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:U127)+SUM('Capital Projects (Nominal)'!$H34:U34),0))/'Capital Projects (Real)'!$B34,IF(O$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:U127)+SUM('Capital Projects (Nominal)'!$H34:U34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(P$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(P$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:V127)+SUM('Capital Projects (Nominal)'!$H34:V34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(P$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:V127)+SUM('Capital Projects (Nominal)'!$H34:V34),0))/'Capital Projects (Real)'!$B34,IF(P$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:V127)+SUM('Capital Projects (Nominal)'!$H34:V34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(Q$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:W127)+SUM('Capital Projects (Nominal)'!$H34:W34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(Q$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:W127)+SUM('Capital Projects (Nominal)'!$H34:W34),0))/'Capital Projects (Real)'!$B34,IF(Q$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:W127)+SUM('Capital Projects (Nominal)'!$H34:W34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(R$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(R$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:X127)+SUM('Capital Projects (Nominal)'!$H34:X34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(R$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:X127)+SUM('Capital Projects (Nominal)'!$H34:X34),0))/'Capital Projects (Real)'!$B34,IF(R$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:X127)+SUM('Capital Projects (Nominal)'!$H34:X34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(S$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(S$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:Y127)+SUM('Capital Projects (Nominal)'!$H34:Y34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(S$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:Y127)+SUM('Capital Projects (Nominal)'!$H34:Y34),0))/'Capital Projects (Real)'!$B34,IF(S$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:Y127)+SUM('Capital Projects (Nominal)'!$H34:Y34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(T$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(T$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:Z127)+SUM('Capital Projects (Nominal)'!$H34:Z34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(T$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:Z127)+SUM('Capital Projects (Nominal)'!$H34:Z34),0))/'Capital Projects (Real)'!$B34,IF(T$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:Z127)+SUM('Capital Projects (Nominal)'!$H34:Z34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(U$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(U$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AA127)+SUM('Capital Projects (Nominal)'!$H34:AA34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(U$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AA127)+SUM('Capital Projects (Nominal)'!$H34:AA34),0))/'Capital Projects (Real)'!$B34,IF(U$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AA127)+SUM('Capital Projects (Nominal)'!$H34:AA34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(V$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(V$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AB127)+SUM('Capital Projects (Nominal)'!$H34:AB34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(V$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AB127)+SUM('Capital Projects (Nominal)'!$H34:AB34),0))/'Capital Projects (Real)'!$B34,IF(V$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AB127)+SUM('Capital Projects (Nominal)'!$H34:AB34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(W$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(W$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AC127)+SUM('Capital Projects (Nominal)'!$H34:AC34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(W$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AC127)+SUM('Capital Projects (Nominal)'!$H34:AC34),0))/'Capital Projects (Real)'!$B34,IF(W$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AC127)+SUM('Capital Projects (Nominal)'!$H34:AC34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(X$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(X$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AD127)+SUM('Capital Projects (Nominal)'!$H34:AD34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(X$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AD127)+SUM('Capital Projects (Nominal)'!$H34:AD34),0))/'Capital Projects (Real)'!$B34,IF(X$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AD127)+SUM('Capital Projects (Nominal)'!$H34:AD34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(Y$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AE127)+SUM('Capital Projects (Nominal)'!$H34:AE34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(Y$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AE127)+SUM('Capital Projects (Nominal)'!$H34:AE34),0))/'Capital Projects (Real)'!$B34,IF(Y$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AE127)+SUM('Capital Projects (Nominal)'!$H34:AE34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(Z$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AF127)+SUM('Capital Projects (Nominal)'!$H34:AF34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(Z$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AF127)+SUM('Capital Projects (Nominal)'!$H34:AF34),0))/'Capital Projects (Real)'!$B34,IF(Z$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AF127)+SUM('Capital Projects (Nominal)'!$H34:AF34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(AA$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AG127)+SUM('Capital Projects (Nominal)'!$H34:AG34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(AA$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AG127)+SUM('Capital Projects (Nominal)'!$H34:AG34),0))/'Capital Projects (Real)'!$B34,IF(AA$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AG127)+SUM('Capital Projects (Nominal)'!$H34:AG34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(AB$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AH127)+SUM('Capital Projects (Nominal)'!$H34:AH34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(AB$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AH127)+SUM('Capital Projects (Nominal)'!$H34:AH34),0))/'Capital Projects (Real)'!$B34,IF(AB$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AH127)+SUM('Capital Projects (Nominal)'!$H34:AH34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(AC$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AI127)+SUM('Capital Projects (Nominal)'!$H34:AI34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(AC$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AI127)+SUM('Capital Projects (Nominal)'!$H34:AI34),0))/'Capital Projects (Real)'!$B34,IF(AC$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AI127)+SUM('Capital Projects (Nominal)'!$H34:AI34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(AD$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AJ127)+SUM('Capital Projects (Nominal)'!$H34:AJ34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(AD$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AJ127)+SUM('Capital Projects (Nominal)'!$H34:AJ34),0))/'Capital Projects (Real)'!$B34,IF(AD$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AJ127)+SUM('Capital Projects (Nominal)'!$H34:AJ34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,IF(AE$2='Capital Projects (Real)'!$D34,(SUM('Capital Projects (Nominal)'!$H127:AK127)+SUM('Capital Projects (Nominal)'!$H34:AK34))*(13-'Capital Projects (Nominal)'!$E34)/12,IF(AE$2>'Capital Projects (Real)'!$D34,SUM('Capital Projects (Nominal)'!$H127:AK127)+SUM('Capital Projects (Nominal)'!$H34:AK34),0))/'Capital Projects (Real)'!$B34,IF(AE$2='Capital Projects (Real)'!$D34+'Capital Projects (Real)'!$B34,(SUM('Capital Projects (Nominal)'!$H127:AK127)+SUM('Capital Projects (Nominal)'!$H34:AK34))*('Capital Projects (Nominal)'!$E34-1)/12/'Capital Projects (Nominal)'!$B34,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A35","v":"Capital Improvements, 2041"},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(B$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(B$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:H128)+SUM('Capital Projects (Nominal)'!$H35:H35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(B$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:H128)+SUM('Capital Projects (Nominal)'!$H35:H35),0))/'Capital Projects (Real)'!$B35,IF(B$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:H128)+SUM('Capital Projects (Nominal)'!$H35:H35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(C$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(C$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:I128)+SUM('Capital Projects (Nominal)'!$H35:I35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(C$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:I128)+SUM('Capital Projects (Nominal)'!$H35:I35),0))/'Capital Projects (Real)'!$B35,IF(C$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:I128)+SUM('Capital Projects (Nominal)'!$H35:I35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(D$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(D$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:J128)+SUM('Capital Projects (Nominal)'!$H35:J35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(D$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:J128)+SUM('Capital Projects (Nominal)'!$H35:J35),0))/'Capital Projects (Real)'!$B35,IF(D$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:J128)+SUM('Capital Projects (Nominal)'!$H35:J35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(E$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(E$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:K128)+SUM('Capital Projects (Nominal)'!$H35:K35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(E$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:K128)+SUM('Capital Projects (Nominal)'!$H35:K35),0))/'Capital Projects (Real)'!$B35,IF(E$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:K128)+SUM('Capital Projects (Nominal)'!$H35:K35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(F$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(F$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:L128)+SUM('Capital Projects (Nominal)'!$H35:L35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(F$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:L128)+SUM('Capital Projects (Nominal)'!$H35:L35),0))/'Capital Projects (Real)'!$B35,IF(F$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:L128)+SUM('Capital Projects (Nominal)'!$H35:L35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(G$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(G$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:M128)+SUM('Capital Projects (Nominal)'!$H35:M35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(G$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:M128)+SUM('Capital Projects (Nominal)'!$H35:M35),0))/'Capital Projects (Real)'!$B35,IF(G$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:M128)+SUM('Capital Projects (Nominal)'!$H35:M35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(H$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(H$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:N128)+SUM('Capital Projects (Nominal)'!$H35:N35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(H$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:N128)+SUM('Capital Projects (Nominal)'!$H35:N35),0))/'Capital Projects (Real)'!$B35,IF(H$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:N128)+SUM('Capital Projects (Nominal)'!$H35:N35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(I$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(I$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:O128)+SUM('Capital Projects (Nominal)'!$H35:O35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(I$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:O128)+SUM('Capital Projects (Nominal)'!$H35:O35),0))/'Capital Projects (Real)'!$B35,IF(I$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:O128)+SUM('Capital Projects (Nominal)'!$H35:O35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(J$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(J$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:P128)+SUM('Capital Projects (Nominal)'!$H35:P35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(J$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:P128)+SUM('Capital Projects (Nominal)'!$H35:P35),0))/'Capital Projects (Real)'!$B35,IF(J$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:P128)+SUM('Capital Projects (Nominal)'!$H35:P35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(K$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(K$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:Q128)+SUM('Capital Projects (Nominal)'!$H35:Q35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(K$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:Q128)+SUM('Capital Projects (Nominal)'!$H35:Q35),0))/'Capital Projects (Real)'!$B35,IF(K$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:Q128)+SUM('Capital Projects (Nominal)'!$H35:Q35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(L$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(L$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:R128)+SUM('Capital Projects (Nominal)'!$H35:R35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(L$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:R128)+SUM('Capital Projects (Nominal)'!$H35:R35),0))/'Capital Projects (Real)'!$B35,IF(L$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:R128)+SUM('Capital Projects (Nominal)'!$H35:R35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(M$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(M$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:S128)+SUM('Capital Projects (Nominal)'!$H35:S35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(M$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:S128)+SUM('Capital Projects (Nominal)'!$H35:S35),0))/'Capital Projects (Real)'!$B35,IF(M$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:S128)+SUM('Capital Projects (Nominal)'!$H35:S35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(N$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(N$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:T128)+SUM('Capital Projects (Nominal)'!$H35:T35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(N$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:T128)+SUM('Capital Projects (Nominal)'!$H35:T35),0))/'Capital Projects (Real)'!$B35,IF(N$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:T128)+SUM('Capital Projects (Nominal)'!$H35:T35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(O$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(O$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:U128)+SUM('Capital Projects (Nominal)'!$H35:U35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(O$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:U128)+SUM('Capital Projects (Nominal)'!$H35:U35),0))/'Capital Projects (Real)'!$B35,IF(O$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:U128)+SUM('Capital Projects (Nominal)'!$H35:U35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(P$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(P$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:V128)+SUM('Capital Projects (Nominal)'!$H35:V35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(P$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:V128)+SUM('Capital Projects (Nominal)'!$H35:V35),0))/'Capital Projects (Real)'!$B35,IF(P$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:V128)+SUM('Capital Projects (Nominal)'!$H35:V35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(Q$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:W128)+SUM('Capital Projects (Nominal)'!$H35:W35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(Q$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:W128)+SUM('Capital Projects (Nominal)'!$H35:W35),0))/'Capital Projects (Real)'!$B35,IF(Q$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:W128)+SUM('Capital Projects (Nominal)'!$H35:W35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(R$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(R$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:X128)+SUM('Capital Projects (Nominal)'!$H35:X35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(R$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:X128)+SUM('Capital Projects (Nominal)'!$H35:X35),0))/'Capital Projects (Real)'!$B35,IF(R$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:X128)+SUM('Capital Projects (Nominal)'!$H35:X35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(S$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(S$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:Y128)+SUM('Capital Projects (Nominal)'!$H35:Y35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(S$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:Y128)+SUM('Capital Projects (Nominal)'!$H35:Y35),0))/'Capital Projects (Real)'!$B35,IF(S$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:Y128)+SUM('Capital Projects (Nominal)'!$H35:Y35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(T$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(T$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:Z128)+SUM('Capital Projects (Nominal)'!$H35:Z35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(T$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:Z128)+SUM('Capital Projects (Nominal)'!$H35:Z35),0))/'Capital Projects (Real)'!$B35,IF(T$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:Z128)+SUM('Capital Projects (Nominal)'!$H35:Z35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(U$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(U$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AA128)+SUM('Capital Projects (Nominal)'!$H35:AA35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(U$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AA128)+SUM('Capital Projects (Nominal)'!$H35:AA35),0))/'Capital Projects (Real)'!$B35,IF(U$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AA128)+SUM('Capital Projects (Nominal)'!$H35:AA35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(V$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(V$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AB128)+SUM('Capital Projects (Nominal)'!$H35:AB35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(V$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AB128)+SUM('Capital Projects (Nominal)'!$H35:AB35),0))/'Capital Projects (Real)'!$B35,IF(V$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AB128)+SUM('Capital Projects (Nominal)'!$H35:AB35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(W$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(W$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AC128)+SUM('Capital Projects (Nominal)'!$H35:AC35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(W$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AC128)+SUM('Capital Projects (Nominal)'!$H35:AC35),0))/'Capital Projects (Real)'!$B35,IF(W$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AC128)+SUM('Capital Projects (Nominal)'!$H35:AC35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(X$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(X$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AD128)+SUM('Capital Projects (Nominal)'!$H35:AD35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(X$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AD128)+SUM('Capital Projects (Nominal)'!$H35:AD35),0))/'Capital Projects (Real)'!$B35,IF(X$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AD128)+SUM('Capital Projects (Nominal)'!$H35:AD35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(Y$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AE128)+SUM('Capital Projects (Nominal)'!$H35:AE35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(Y$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AE128)+SUM('Capital Projects (Nominal)'!$H35:AE35),0))/'Capital Projects (Real)'!$B35,IF(Y$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AE128)+SUM('Capital Projects (Nominal)'!$H35:AE35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(Z$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AF128)+SUM('Capital Projects (Nominal)'!$H35:AF35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(Z$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AF128)+SUM('Capital Projects (Nominal)'!$H35:AF35),0))/'Capital Projects (Real)'!$B35,IF(Z$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AF128)+SUM('Capital Projects (Nominal)'!$H35:AF35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(AA$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AG128)+SUM('Capital Projects (Nominal)'!$H35:AG35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(AA$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AG128)+SUM('Capital Projects (Nominal)'!$H35:AG35),0))/'Capital Projects (Real)'!$B35,IF(AA$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AG128)+SUM('Capital Projects (Nominal)'!$H35:AG35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(AB$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AH128)+SUM('Capital Projects (Nominal)'!$H35:AH35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(AB$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AH128)+SUM('Capital Projects (Nominal)'!$H35:AH35),0))/'Capital Projects (Real)'!$B35,IF(AB$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AH128)+SUM('Capital Projects (Nominal)'!$H35:AH35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(AC$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AI128)+SUM('Capital Projects (Nominal)'!$H35:AI35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(AC$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AI128)+SUM('Capital Projects (Nominal)'!$H35:AI35),0))/'Capital Projects (Real)'!$B35,IF(AC$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AI128)+SUM('Capital Projects (Nominal)'!$H35:AI35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(AD$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AJ128)+SUM('Capital Projects (Nominal)'!$H35:AJ35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(AD$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AJ128)+SUM('Capital Projects (Nominal)'!$H35:AJ35),0))/'Capital Projects (Real)'!$B35,IF(AD$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AJ128)+SUM('Capital Projects (Nominal)'!$H35:AJ35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,IF(AE$2='Capital Projects (Real)'!$D35,(SUM('Capital Projects (Nominal)'!$H128:AK128)+SUM('Capital Projects (Nominal)'!$H35:AK35))*(13-'Capital Projects (Nominal)'!$E35)/12,IF(AE$2>'Capital Projects (Real)'!$D35,SUM('Capital Projects (Nominal)'!$H128:AK128)+SUM('Capital Projects (Nominal)'!$H35:AK35),0))/'Capital Projects (Real)'!$B35,IF(AE$2='Capital Projects (Real)'!$D35+'Capital Projects (Real)'!$B35,(SUM('Capital Projects (Nominal)'!$H128:AK128)+SUM('Capital Projects (Nominal)'!$H35:AK35))*('Capital Projects (Nominal)'!$E35-1)/12/'Capital Projects (Nominal)'!$B35,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A36","v":"Capital Improvements, 2042"},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(B$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(B$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:H129)+SUM('Capital Projects (Nominal)'!$H36:H36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(B$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:H129)+SUM('Capital Projects (Nominal)'!$H36:H36),0))/'Capital Projects (Real)'!$B36,IF(B$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:H129)+SUM('Capital Projects (Nominal)'!$H36:H36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(C$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(C$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:I129)+SUM('Capital Projects (Nominal)'!$H36:I36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(C$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:I129)+SUM('Capital Projects (Nominal)'!$H36:I36),0))/'Capital Projects (Real)'!$B36,IF(C$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:I129)+SUM('Capital Projects (Nominal)'!$H36:I36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(D$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(D$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:J129)+SUM('Capital Projects (Nominal)'!$H36:J36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(D$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:J129)+SUM('Capital Projects (Nominal)'!$H36:J36),0))/'Capital Projects (Real)'!$B36,IF(D$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:J129)+SUM('Capital Projects (Nominal)'!$H36:J36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(E$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(E$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:K129)+SUM('Capital Projects (Nominal)'!$H36:K36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(E$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:K129)+SUM('Capital Projects (Nominal)'!$H36:K36),0))/'Capital Projects (Real)'!$B36,IF(E$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:K129)+SUM('Capital Projects (Nominal)'!$H36:K36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(F$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(F$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:L129)+SUM('Capital Projects (Nominal)'!$H36:L36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(F$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:L129)+SUM('Capital Projects (Nominal)'!$H36:L36),0))/'Capital Projects (Real)'!$B36,IF(F$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:L129)+SUM('Capital Projects (Nominal)'!$H36:L36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(G$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(G$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:M129)+SUM('Capital Projects (Nominal)'!$H36:M36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(G$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:M129)+SUM('Capital Projects (Nominal)'!$H36:M36),0))/'Capital Projects (Real)'!$B36,IF(G$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:M129)+SUM('Capital Projects (Nominal)'!$H36:M36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(H$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(H$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:N129)+SUM('Capital Projects (Nominal)'!$H36:N36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(H$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:N129)+SUM('Capital Projects (Nominal)'!$H36:N36),0))/'Capital Projects (Real)'!$B36,IF(H$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:N129)+SUM('Capital Projects (Nominal)'!$H36:N36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(I$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(I$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:O129)+SUM('Capital Projects (Nominal)'!$H36:O36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(I$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:O129)+SUM('Capital Projects (Nominal)'!$H36:O36),0))/'Capital Projects (Real)'!$B36,IF(I$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:O129)+SUM('Capital Projects (Nominal)'!$H36:O36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(J$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(J$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:P129)+SUM('Capital Projects (Nominal)'!$H36:P36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(J$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:P129)+SUM('Capital Projects (Nominal)'!$H36:P36),0))/'Capital Projects (Real)'!$B36,IF(J$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:P129)+SUM('Capital Projects (Nominal)'!$H36:P36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(K$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(K$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:Q129)+SUM('Capital Projects (Nominal)'!$H36:Q36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(K$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:Q129)+SUM('Capital Projects (Nominal)'!$H36:Q36),0))/'Capital Projects (Real)'!$B36,IF(K$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:Q129)+SUM('Capital Projects (Nominal)'!$H36:Q36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(L$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(L$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:R129)+SUM('Capital Projects (Nominal)'!$H36:R36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(L$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:R129)+SUM('Capital Projects (Nominal)'!$H36:R36),0))/'Capital Projects (Real)'!$B36,IF(L$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:R129)+SUM('Capital Projects (Nominal)'!$H36:R36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(M$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(M$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:S129)+SUM('Capital Projects (Nominal)'!$H36:S36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(M$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:S129)+SUM('Capital Projects (Nominal)'!$H36:S36),0))/'Capital Projects (Real)'!$B36,IF(M$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:S129)+SUM('Capital Projects (Nominal)'!$H36:S36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(N$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(N$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:T129)+SUM('Capital Projects (Nominal)'!$H36:T36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(N$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:T129)+SUM('Capital Projects (Nominal)'!$H36:T36),0))/'Capital Projects (Real)'!$B36,IF(N$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:T129)+SUM('Capital Projects (Nominal)'!$H36:T36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(O$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(O$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:U129)+SUM('Capital Projects (Nominal)'!$H36:U36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(O$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:U129)+SUM('Capital Projects (Nominal)'!$H36:U36),0))/'Capital Projects (Real)'!$B36,IF(O$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:U129)+SUM('Capital Projects (Nominal)'!$H36:U36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(P$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(P$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:V129)+SUM('Capital Projects (Nominal)'!$H36:V36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(P$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:V129)+SUM('Capital Projects (Nominal)'!$H36:V36),0))/'Capital Projects (Real)'!$B36,IF(P$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:V129)+SUM('Capital Projects (Nominal)'!$H36:V36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(Q$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:W129)+SUM('Capital Projects (Nominal)'!$H36:W36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(Q$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:W129)+SUM('Capital Projects (Nominal)'!$H36:W36),0))/'Capital Projects (Real)'!$B36,IF(Q$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:W129)+SUM('Capital Projects (Nominal)'!$H36:W36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(R$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(R$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:X129)+SUM('Capital Projects (Nominal)'!$H36:X36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(R$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:X129)+SUM('Capital Projects (Nominal)'!$H36:X36),0))/'Capital Projects (Real)'!$B36,IF(R$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:X129)+SUM('Capital Projects (Nominal)'!$H36:X36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(S$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(S$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:Y129)+SUM('Capital Projects (Nominal)'!$H36:Y36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(S$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:Y129)+SUM('Capital Projects (Nominal)'!$H36:Y36),0))/'Capital Projects (Real)'!$B36,IF(S$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:Y129)+SUM('Capital Projects (Nominal)'!$H36:Y36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(T$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(T$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:Z129)+SUM('Capital Projects (Nominal)'!$H36:Z36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(T$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:Z129)+SUM('Capital Projects (Nominal)'!$H36:Z36),0))/'Capital Projects (Real)'!$B36,IF(T$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:Z129)+SUM('Capital Projects (Nominal)'!$H36:Z36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(U$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(U$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AA129)+SUM('Capital Projects (Nominal)'!$H36:AA36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(U$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AA129)+SUM('Capital Projects (Nominal)'!$H36:AA36),0))/'Capital Projects (Real)'!$B36,IF(U$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AA129)+SUM('Capital Projects (Nominal)'!$H36:AA36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(V$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(V$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AB129)+SUM('Capital Projects (Nominal)'!$H36:AB36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(V$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AB129)+SUM('Capital Projects (Nominal)'!$H36:AB36),0))/'Capital Projects (Real)'!$B36,IF(V$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AB129)+SUM('Capital Projects (Nominal)'!$H36:AB36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(W$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(W$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AC129)+SUM('Capital Projects (Nominal)'!$H36:AC36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(W$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AC129)+SUM('Capital Projects (Nominal)'!$H36:AC36),0))/'Capital Projects (Real)'!$B36,IF(W$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AC129)+SUM('Capital Projects (Nominal)'!$H36:AC36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(X$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(X$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AD129)+SUM('Capital Projects (Nominal)'!$H36:AD36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(X$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AD129)+SUM('Capital Projects (Nominal)'!$H36:AD36),0))/'Capital Projects (Real)'!$B36,IF(X$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AD129)+SUM('Capital Projects (Nominal)'!$H36:AD36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":18876.457142857143},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(Y$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AE129)+SUM('Capital Projects (Nominal)'!$H36:AE36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(Y$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AE129)+SUM('Capital Projects (Nominal)'!$H36:AE36),0))/'Capital Projects (Real)'!$B36,IF(Y$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AE129)+SUM('Capital Projects (Nominal)'!$H36:AE36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(Z$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AF129)+SUM('Capital Projects (Nominal)'!$H36:AF36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(Z$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AF129)+SUM('Capital Projects (Nominal)'!$H36:AF36),0))/'Capital Projects (Real)'!$B36,IF(Z$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AF129)+SUM('Capital Projects (Nominal)'!$H36:AF36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(AA$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AG129)+SUM('Capital Projects (Nominal)'!$H36:AG36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(AA$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AG129)+SUM('Capital Projects (Nominal)'!$H36:AG36),0))/'Capital Projects (Real)'!$B36,IF(AA$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AG129)+SUM('Capital Projects (Nominal)'!$H36:AG36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(AB$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AH129)+SUM('Capital Projects (Nominal)'!$H36:AH36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(AB$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AH129)+SUM('Capital Projects (Nominal)'!$H36:AH36),0))/'Capital Projects (Real)'!$B36,IF(AB$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AH129)+SUM('Capital Projects (Nominal)'!$H36:AH36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(AC$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AI129)+SUM('Capital Projects (Nominal)'!$H36:AI36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(AC$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AI129)+SUM('Capital Projects (Nominal)'!$H36:AI36),0))/'Capital Projects (Real)'!$B36,IF(AC$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AI129)+SUM('Capital Projects (Nominal)'!$H36:AI36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(AD$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AJ129)+SUM('Capital Projects (Nominal)'!$H36:AJ36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(AD$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AJ129)+SUM('Capital Projects (Nominal)'!$H36:AJ36),0))/'Capital Projects (Real)'!$B36,IF(AD$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AJ129)+SUM('Capital Projects (Nominal)'!$H36:AJ36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,IF(AE$2='Capital Projects (Real)'!$D36,(SUM('Capital Projects (Nominal)'!$H129:AK129)+SUM('Capital Projects (Nominal)'!$H36:AK36))*(13-'Capital Projects (Nominal)'!$E36)/12,IF(AE$2>'Capital Projects (Real)'!$D36,SUM('Capital Projects (Nominal)'!$H129:AK129)+SUM('Capital Projects (Nominal)'!$H36:AK36),0))/'Capital Projects (Real)'!$B36,IF(AE$2='Capital Projects (Real)'!$D36+'Capital Projects (Real)'!$B36,(SUM('Capital Projects (Nominal)'!$H129:AK129)+SUM('Capital Projects (Nominal)'!$H36:AK36))*('Capital Projects (Nominal)'!$E36-1)/12/'Capital Projects (Nominal)'!$B36,0)),0)","v":28314.685714285715}]
[{"$f":"'Capital Projects (Real)'!A37","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(B$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(B$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:H130)+SUM('Capital Projects (Nominal)'!$H37:H37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(B$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:H130)+SUM('Capital Projects (Nominal)'!$H37:H37),0))/'Capital Projects (Real)'!$B37,IF(B$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:H130)+SUM('Capital Projects (Nominal)'!$H37:H37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(C$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(C$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:I130)+SUM('Capital Projects (Nominal)'!$H37:I37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(C$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:I130)+SUM('Capital Projects (Nominal)'!$H37:I37),0))/'Capital Projects (Real)'!$B37,IF(C$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:I130)+SUM('Capital Projects (Nominal)'!$H37:I37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(D$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(D$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:J130)+SUM('Capital Projects (Nominal)'!$H37:J37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(D$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:J130)+SUM('Capital Projects (Nominal)'!$H37:J37),0))/'Capital Projects (Real)'!$B37,IF(D$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:J130)+SUM('Capital Projects (Nominal)'!$H37:J37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(E$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(E$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:K130)+SUM('Capital Projects (Nominal)'!$H37:K37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(E$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:K130)+SUM('Capital Projects (Nominal)'!$H37:K37),0))/'Capital Projects (Real)'!$B37,IF(E$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:K130)+SUM('Capital Projects (Nominal)'!$H37:K37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(F$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(F$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:L130)+SUM('Capital Projects (Nominal)'!$H37:L37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(F$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:L130)+SUM('Capital Projects (Nominal)'!$H37:L37),0))/'Capital Projects (Real)'!$B37,IF(F$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:L130)+SUM('Capital Projects (Nominal)'!$H37:L37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(G$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(G$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:M130)+SUM('Capital Projects (Nominal)'!$H37:M37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(G$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:M130)+SUM('Capital Projects (Nominal)'!$H37:M37),0))/'Capital Projects (Real)'!$B37,IF(G$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:M130)+SUM('Capital Projects (Nominal)'!$H37:M37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(H$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(H$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:N130)+SUM('Capital Projects (Nominal)'!$H37:N37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(H$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:N130)+SUM('Capital Projects (Nominal)'!$H37:N37),0))/'Capital Projects (Real)'!$B37,IF(H$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:N130)+SUM('Capital Projects (Nominal)'!$H37:N37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(I$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(I$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:O130)+SUM('Capital Projects (Nominal)'!$H37:O37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(I$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:O130)+SUM('Capital Projects (Nominal)'!$H37:O37),0))/'Capital Projects (Real)'!$B37,IF(I$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:O130)+SUM('Capital Projects (Nominal)'!$H37:O37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(J$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(J$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:P130)+SUM('Capital Projects (Nominal)'!$H37:P37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(J$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:P130)+SUM('Capital Projects (Nominal)'!$H37:P37),0))/'Capital Projects (Real)'!$B37,IF(J$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:P130)+SUM('Capital Projects (Nominal)'!$H37:P37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(K$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(K$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:Q130)+SUM('Capital Projects (Nominal)'!$H37:Q37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(K$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:Q130)+SUM('Capital Projects (Nominal)'!$H37:Q37),0))/'Capital Projects (Real)'!$B37,IF(K$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:Q130)+SUM('Capital Projects (Nominal)'!$H37:Q37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(L$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(L$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:R130)+SUM('Capital Projects (Nominal)'!$H37:R37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(L$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:R130)+SUM('Capital Projects (Nominal)'!$H37:R37),0))/'Capital Projects (Real)'!$B37,IF(L$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:R130)+SUM('Capital Projects (Nominal)'!$H37:R37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(M$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(M$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:S130)+SUM('Capital Projects (Nominal)'!$H37:S37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(M$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:S130)+SUM('Capital Projects (Nominal)'!$H37:S37),0))/'Capital Projects (Real)'!$B37,IF(M$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:S130)+SUM('Capital Projects (Nominal)'!$H37:S37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(N$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(N$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:T130)+SUM('Capital Projects (Nominal)'!$H37:T37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(N$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:T130)+SUM('Capital Projects (Nominal)'!$H37:T37),0))/'Capital Projects (Real)'!$B37,IF(N$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:T130)+SUM('Capital Projects (Nominal)'!$H37:T37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(O$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(O$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:U130)+SUM('Capital Projects (Nominal)'!$H37:U37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(O$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:U130)+SUM('Capital Projects (Nominal)'!$H37:U37),0))/'Capital Projects (Real)'!$B37,IF(O$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:U130)+SUM('Capital Projects (Nominal)'!$H37:U37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(P$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(P$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:V130)+SUM('Capital Projects (Nominal)'!$H37:V37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(P$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:V130)+SUM('Capital Projects (Nominal)'!$H37:V37),0))/'Capital Projects (Real)'!$B37,IF(P$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:V130)+SUM('Capital Projects (Nominal)'!$H37:V37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(Q$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:W130)+SUM('Capital Projects (Nominal)'!$H37:W37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(Q$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:W130)+SUM('Capital Projects (Nominal)'!$H37:W37),0))/'Capital Projects (Real)'!$B37,IF(Q$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:W130)+SUM('Capital Projects (Nominal)'!$H37:W37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(R$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(R$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:X130)+SUM('Capital Projects (Nominal)'!$H37:X37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(R$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:X130)+SUM('Capital Projects (Nominal)'!$H37:X37),0))/'Capital Projects (Real)'!$B37,IF(R$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:X130)+SUM('Capital Projects (Nominal)'!$H37:X37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(S$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(S$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:Y130)+SUM('Capital Projects (Nominal)'!$H37:Y37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(S$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:Y130)+SUM('Capital Projects (Nominal)'!$H37:Y37),0))/'Capital Projects (Real)'!$B37,IF(S$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:Y130)+SUM('Capital Projects (Nominal)'!$H37:Y37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(T$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(T$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:Z130)+SUM('Capital Projects (Nominal)'!$H37:Z37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(T$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:Z130)+SUM('Capital Projects (Nominal)'!$H37:Z37),0))/'Capital Projects (Real)'!$B37,IF(T$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:Z130)+SUM('Capital Projects (Nominal)'!$H37:Z37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(U$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(U$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AA130)+SUM('Capital Projects (Nominal)'!$H37:AA37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(U$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AA130)+SUM('Capital Projects (Nominal)'!$H37:AA37),0))/'Capital Projects (Real)'!$B37,IF(U$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AA130)+SUM('Capital Projects (Nominal)'!$H37:AA37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(V$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(V$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AB130)+SUM('Capital Projects (Nominal)'!$H37:AB37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(V$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AB130)+SUM('Capital Projects (Nominal)'!$H37:AB37),0))/'Capital Projects (Real)'!$B37,IF(V$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AB130)+SUM('Capital Projects (Nominal)'!$H37:AB37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(W$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(W$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AC130)+SUM('Capital Projects (Nominal)'!$H37:AC37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(W$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AC130)+SUM('Capital Projects (Nominal)'!$H37:AC37),0))/'Capital Projects (Real)'!$B37,IF(W$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AC130)+SUM('Capital Projects (Nominal)'!$H37:AC37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(X$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(X$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AD130)+SUM('Capital Projects (Nominal)'!$H37:AD37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(X$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AD130)+SUM('Capital Projects (Nominal)'!$H37:AD37),0))/'Capital Projects (Real)'!$B37,IF(X$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AD130)+SUM('Capital Projects (Nominal)'!$H37:AD37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(Y$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AE130)+SUM('Capital Projects (Nominal)'!$H37:AE37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(Y$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AE130)+SUM('Capital Projects (Nominal)'!$H37:AE37),0))/'Capital Projects (Real)'!$B37,IF(Y$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AE130)+SUM('Capital Projects (Nominal)'!$H37:AE37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(Z$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AF130)+SUM('Capital Projects (Nominal)'!$H37:AF37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(Z$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AF130)+SUM('Capital Projects (Nominal)'!$H37:AF37),0))/'Capital Projects (Real)'!$B37,IF(Z$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AF130)+SUM('Capital Projects (Nominal)'!$H37:AF37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(AA$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AG130)+SUM('Capital Projects (Nominal)'!$H37:AG37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(AA$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AG130)+SUM('Capital Projects (Nominal)'!$H37:AG37),0))/'Capital Projects (Real)'!$B37,IF(AA$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AG130)+SUM('Capital Projects (Nominal)'!$H37:AG37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(AB$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AH130)+SUM('Capital Projects (Nominal)'!$H37:AH37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(AB$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AH130)+SUM('Capital Projects (Nominal)'!$H37:AH37),0))/'Capital Projects (Real)'!$B37,IF(AB$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AH130)+SUM('Capital Projects (Nominal)'!$H37:AH37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(AC$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AI130)+SUM('Capital Projects (Nominal)'!$H37:AI37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(AC$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AI130)+SUM('Capital Projects (Nominal)'!$H37:AI37),0))/'Capital Projects (Real)'!$B37,IF(AC$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AI130)+SUM('Capital Projects (Nominal)'!$H37:AI37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(AD$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AJ130)+SUM('Capital Projects (Nominal)'!$H37:AJ37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(AD$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AJ130)+SUM('Capital Projects (Nominal)'!$H37:AJ37),0))/'Capital Projects (Real)'!$B37,IF(AD$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AJ130)+SUM('Capital Projects (Nominal)'!$H37:AJ37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,IF(AE$2='Capital Projects (Real)'!$D37,(SUM('Capital Projects (Nominal)'!$H130:AK130)+SUM('Capital Projects (Nominal)'!$H37:AK37))*(13-'Capital Projects (Nominal)'!$E37)/12,IF(AE$2>'Capital Projects (Real)'!$D37,SUM('Capital Projects (Nominal)'!$H130:AK130)+SUM('Capital Projects (Nominal)'!$H37:AK37),0))/'Capital Projects (Real)'!$B37,IF(AE$2='Capital Projects (Real)'!$D37+'Capital Projects (Real)'!$B37,(SUM('Capital Projects (Nominal)'!$H130:AK130)+SUM('Capital Projects (Nominal)'!$H37:AK37))*('Capital Projects (Nominal)'!$E37-1)/12/'Capital Projects (Nominal)'!$B37,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A38","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(B$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(B$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:H131)+SUM('Capital Projects (Nominal)'!$H38:H38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(B$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:H131)+SUM('Capital Projects (Nominal)'!$H38:H38),0))/'Capital Projects (Real)'!$B38,IF(B$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:H131)+SUM('Capital Projects (Nominal)'!$H38:H38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(C$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(C$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:I131)+SUM('Capital Projects (Nominal)'!$H38:I38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(C$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:I131)+SUM('Capital Projects (Nominal)'!$H38:I38),0))/'Capital Projects (Real)'!$B38,IF(C$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:I131)+SUM('Capital Projects (Nominal)'!$H38:I38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(D$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(D$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:J131)+SUM('Capital Projects (Nominal)'!$H38:J38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(D$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:J131)+SUM('Capital Projects (Nominal)'!$H38:J38),0))/'Capital Projects (Real)'!$B38,IF(D$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:J131)+SUM('Capital Projects (Nominal)'!$H38:J38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(E$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(E$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:K131)+SUM('Capital Projects (Nominal)'!$H38:K38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(E$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:K131)+SUM('Capital Projects (Nominal)'!$H38:K38),0))/'Capital Projects (Real)'!$B38,IF(E$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:K131)+SUM('Capital Projects (Nominal)'!$H38:K38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(F$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(F$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:L131)+SUM('Capital Projects (Nominal)'!$H38:L38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(F$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:L131)+SUM('Capital Projects (Nominal)'!$H38:L38),0))/'Capital Projects (Real)'!$B38,IF(F$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:L131)+SUM('Capital Projects (Nominal)'!$H38:L38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(G$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(G$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:M131)+SUM('Capital Projects (Nominal)'!$H38:M38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(G$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:M131)+SUM('Capital Projects (Nominal)'!$H38:M38),0))/'Capital Projects (Real)'!$B38,IF(G$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:M131)+SUM('Capital Projects (Nominal)'!$H38:M38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(H$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(H$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:N131)+SUM('Capital Projects (Nominal)'!$H38:N38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(H$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:N131)+SUM('Capital Projects (Nominal)'!$H38:N38),0))/'Capital Projects (Real)'!$B38,IF(H$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:N131)+SUM('Capital Projects (Nominal)'!$H38:N38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(I$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(I$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:O131)+SUM('Capital Projects (Nominal)'!$H38:O38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(I$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:O131)+SUM('Capital Projects (Nominal)'!$H38:O38),0))/'Capital Projects (Real)'!$B38,IF(I$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:O131)+SUM('Capital Projects (Nominal)'!$H38:O38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(J$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(J$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:P131)+SUM('Capital Projects (Nominal)'!$H38:P38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(J$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:P131)+SUM('Capital Projects (Nominal)'!$H38:P38),0))/'Capital Projects (Real)'!$B38,IF(J$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:P131)+SUM('Capital Projects (Nominal)'!$H38:P38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(K$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(K$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:Q131)+SUM('Capital Projects (Nominal)'!$H38:Q38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(K$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:Q131)+SUM('Capital Projects (Nominal)'!$H38:Q38),0))/'Capital Projects (Real)'!$B38,IF(K$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:Q131)+SUM('Capital Projects (Nominal)'!$H38:Q38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(L$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(L$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:R131)+SUM('Capital Projects (Nominal)'!$H38:R38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(L$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:R131)+SUM('Capital Projects (Nominal)'!$H38:R38),0))/'Capital Projects (Real)'!$B38,IF(L$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:R131)+SUM('Capital Projects (Nominal)'!$H38:R38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(M$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(M$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:S131)+SUM('Capital Projects (Nominal)'!$H38:S38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(M$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:S131)+SUM('Capital Projects (Nominal)'!$H38:S38),0))/'Capital Projects (Real)'!$B38,IF(M$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:S131)+SUM('Capital Projects (Nominal)'!$H38:S38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(N$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(N$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:T131)+SUM('Capital Projects (Nominal)'!$H38:T38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(N$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:T131)+SUM('Capital Projects (Nominal)'!$H38:T38),0))/'Capital Projects (Real)'!$B38,IF(N$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:T131)+SUM('Capital Projects (Nominal)'!$H38:T38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(O$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(O$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:U131)+SUM('Capital Projects (Nominal)'!$H38:U38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(O$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:U131)+SUM('Capital Projects (Nominal)'!$H38:U38),0))/'Capital Projects (Real)'!$B38,IF(O$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:U131)+SUM('Capital Projects (Nominal)'!$H38:U38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(P$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(P$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:V131)+SUM('Capital Projects (Nominal)'!$H38:V38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(P$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:V131)+SUM('Capital Projects (Nominal)'!$H38:V38),0))/'Capital Projects (Real)'!$B38,IF(P$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:V131)+SUM('Capital Projects (Nominal)'!$H38:V38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(Q$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:W131)+SUM('Capital Projects (Nominal)'!$H38:W38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(Q$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:W131)+SUM('Capital Projects (Nominal)'!$H38:W38),0))/'Capital Projects (Real)'!$B38,IF(Q$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:W131)+SUM('Capital Projects (Nominal)'!$H38:W38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(R$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(R$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:X131)+SUM('Capital Projects (Nominal)'!$H38:X38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(R$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:X131)+SUM('Capital Projects (Nominal)'!$H38:X38),0))/'Capital Projects (Real)'!$B38,IF(R$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:X131)+SUM('Capital Projects (Nominal)'!$H38:X38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(S$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(S$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:Y131)+SUM('Capital Projects (Nominal)'!$H38:Y38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(S$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:Y131)+SUM('Capital Projects (Nominal)'!$H38:Y38),0))/'Capital Projects (Real)'!$B38,IF(S$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:Y131)+SUM('Capital Projects (Nominal)'!$H38:Y38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(T$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(T$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:Z131)+SUM('Capital Projects (Nominal)'!$H38:Z38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(T$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:Z131)+SUM('Capital Projects (Nominal)'!$H38:Z38),0))/'Capital Projects (Real)'!$B38,IF(T$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:Z131)+SUM('Capital Projects (Nominal)'!$H38:Z38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(U$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(U$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AA131)+SUM('Capital Projects (Nominal)'!$H38:AA38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(U$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AA131)+SUM('Capital Projects (Nominal)'!$H38:AA38),0))/'Capital Projects (Real)'!$B38,IF(U$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AA131)+SUM('Capital Projects (Nominal)'!$H38:AA38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(V$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(V$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AB131)+SUM('Capital Projects (Nominal)'!$H38:AB38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(V$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AB131)+SUM('Capital Projects (Nominal)'!$H38:AB38),0))/'Capital Projects (Real)'!$B38,IF(V$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AB131)+SUM('Capital Projects (Nominal)'!$H38:AB38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(W$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(W$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AC131)+SUM('Capital Projects (Nominal)'!$H38:AC38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(W$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AC131)+SUM('Capital Projects (Nominal)'!$H38:AC38),0))/'Capital Projects (Real)'!$B38,IF(W$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AC131)+SUM('Capital Projects (Nominal)'!$H38:AC38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(X$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(X$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AD131)+SUM('Capital Projects (Nominal)'!$H38:AD38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(X$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AD131)+SUM('Capital Projects (Nominal)'!$H38:AD38),0))/'Capital Projects (Real)'!$B38,IF(X$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AD131)+SUM('Capital Projects (Nominal)'!$H38:AD38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(Y$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AE131)+SUM('Capital Projects (Nominal)'!$H38:AE38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(Y$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AE131)+SUM('Capital Projects (Nominal)'!$H38:AE38),0))/'Capital Projects (Real)'!$B38,IF(Y$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AE131)+SUM('Capital Projects (Nominal)'!$H38:AE38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(Z$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AF131)+SUM('Capital Projects (Nominal)'!$H38:AF38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(Z$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AF131)+SUM('Capital Projects (Nominal)'!$H38:AF38),0))/'Capital Projects (Real)'!$B38,IF(Z$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AF131)+SUM('Capital Projects (Nominal)'!$H38:AF38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(AA$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AG131)+SUM('Capital Projects (Nominal)'!$H38:AG38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(AA$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AG131)+SUM('Capital Projects (Nominal)'!$H38:AG38),0))/'Capital Projects (Real)'!$B38,IF(AA$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AG131)+SUM('Capital Projects (Nominal)'!$H38:AG38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(AB$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AH131)+SUM('Capital Projects (Nominal)'!$H38:AH38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(AB$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AH131)+SUM('Capital Projects (Nominal)'!$H38:AH38),0))/'Capital Projects (Real)'!$B38,IF(AB$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AH131)+SUM('Capital Projects (Nominal)'!$H38:AH38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(AC$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AI131)+SUM('Capital Projects (Nominal)'!$H38:AI38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(AC$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AI131)+SUM('Capital Projects (Nominal)'!$H38:AI38),0))/'Capital Projects (Real)'!$B38,IF(AC$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AI131)+SUM('Capital Projects (Nominal)'!$H38:AI38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(AD$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AJ131)+SUM('Capital Projects (Nominal)'!$H38:AJ38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(AD$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AJ131)+SUM('Capital Projects (Nominal)'!$H38:AJ38),0))/'Capital Projects (Real)'!$B38,IF(AD$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AJ131)+SUM('Capital Projects (Nominal)'!$H38:AJ38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,IF(AE$2='Capital Projects (Real)'!$D38,(SUM('Capital Projects (Nominal)'!$H131:AK131)+SUM('Capital Projects (Nominal)'!$H38:AK38))*(13-'Capital Projects (Nominal)'!$E38)/12,IF(AE$2>'Capital Projects (Real)'!$D38,SUM('Capital Projects (Nominal)'!$H131:AK131)+SUM('Capital Projects (Nominal)'!$H38:AK38),0))/'Capital Projects (Real)'!$B38,IF(AE$2='Capital Projects (Real)'!$D38+'Capital Projects (Real)'!$B38,(SUM('Capital Projects (Nominal)'!$H131:AK131)+SUM('Capital Projects (Nominal)'!$H38:AK38))*('Capital Projects (Nominal)'!$E38-1)/12/'Capital Projects (Nominal)'!$B38,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A39","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(B$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(B$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:H132)+SUM('Capital Projects (Nominal)'!$H39:H39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(B$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:H132)+SUM('Capital Projects (Nominal)'!$H39:H39),0))/'Capital Projects (Real)'!$B39,IF(B$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:H132)+SUM('Capital Projects (Nominal)'!$H39:H39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(C$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(C$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:I132)+SUM('Capital Projects (Nominal)'!$H39:I39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(C$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:I132)+SUM('Capital Projects (Nominal)'!$H39:I39),0))/'Capital Projects (Real)'!$B39,IF(C$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:I132)+SUM('Capital Projects (Nominal)'!$H39:I39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(D$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(D$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:J132)+SUM('Capital Projects (Nominal)'!$H39:J39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(D$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:J132)+SUM('Capital Projects (Nominal)'!$H39:J39),0))/'Capital Projects (Real)'!$B39,IF(D$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:J132)+SUM('Capital Projects (Nominal)'!$H39:J39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(E$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(E$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:K132)+SUM('Capital Projects (Nominal)'!$H39:K39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(E$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:K132)+SUM('Capital Projects (Nominal)'!$H39:K39),0))/'Capital Projects (Real)'!$B39,IF(E$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:K132)+SUM('Capital Projects (Nominal)'!$H39:K39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(F$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(F$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:L132)+SUM('Capital Projects (Nominal)'!$H39:L39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(F$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:L132)+SUM('Capital Projects (Nominal)'!$H39:L39),0))/'Capital Projects (Real)'!$B39,IF(F$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:L132)+SUM('Capital Projects (Nominal)'!$H39:L39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(G$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(G$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:M132)+SUM('Capital Projects (Nominal)'!$H39:M39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(G$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:M132)+SUM('Capital Projects (Nominal)'!$H39:M39),0))/'Capital Projects (Real)'!$B39,IF(G$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:M132)+SUM('Capital Projects (Nominal)'!$H39:M39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(H$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(H$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:N132)+SUM('Capital Projects (Nominal)'!$H39:N39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(H$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:N132)+SUM('Capital Projects (Nominal)'!$H39:N39),0))/'Capital Projects (Real)'!$B39,IF(H$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:N132)+SUM('Capital Projects (Nominal)'!$H39:N39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(I$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(I$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:O132)+SUM('Capital Projects (Nominal)'!$H39:O39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(I$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:O132)+SUM('Capital Projects (Nominal)'!$H39:O39),0))/'Capital Projects (Real)'!$B39,IF(I$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:O132)+SUM('Capital Projects (Nominal)'!$H39:O39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(J$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(J$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:P132)+SUM('Capital Projects (Nominal)'!$H39:P39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(J$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:P132)+SUM('Capital Projects (Nominal)'!$H39:P39),0))/'Capital Projects (Real)'!$B39,IF(J$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:P132)+SUM('Capital Projects (Nominal)'!$H39:P39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(K$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(K$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:Q132)+SUM('Capital Projects (Nominal)'!$H39:Q39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(K$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:Q132)+SUM('Capital Projects (Nominal)'!$H39:Q39),0))/'Capital Projects (Real)'!$B39,IF(K$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:Q132)+SUM('Capital Projects (Nominal)'!$H39:Q39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(L$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(L$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:R132)+SUM('Capital Projects (Nominal)'!$H39:R39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(L$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:R132)+SUM('Capital Projects (Nominal)'!$H39:R39),0))/'Capital Projects (Real)'!$B39,IF(L$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:R132)+SUM('Capital Projects (Nominal)'!$H39:R39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(M$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(M$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:S132)+SUM('Capital Projects (Nominal)'!$H39:S39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(M$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:S132)+SUM('Capital Projects (Nominal)'!$H39:S39),0))/'Capital Projects (Real)'!$B39,IF(M$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:S132)+SUM('Capital Projects (Nominal)'!$H39:S39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(N$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(N$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:T132)+SUM('Capital Projects (Nominal)'!$H39:T39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(N$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:T132)+SUM('Capital Projects (Nominal)'!$H39:T39),0))/'Capital Projects (Real)'!$B39,IF(N$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:T132)+SUM('Capital Projects (Nominal)'!$H39:T39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(O$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(O$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:U132)+SUM('Capital Projects (Nominal)'!$H39:U39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(O$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:U132)+SUM('Capital Projects (Nominal)'!$H39:U39),0))/'Capital Projects (Real)'!$B39,IF(O$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:U132)+SUM('Capital Projects (Nominal)'!$H39:U39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(P$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(P$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:V132)+SUM('Capital Projects (Nominal)'!$H39:V39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(P$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:V132)+SUM('Capital Projects (Nominal)'!$H39:V39),0))/'Capital Projects (Real)'!$B39,IF(P$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:V132)+SUM('Capital Projects (Nominal)'!$H39:V39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(Q$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:W132)+SUM('Capital Projects (Nominal)'!$H39:W39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(Q$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:W132)+SUM('Capital Projects (Nominal)'!$H39:W39),0))/'Capital Projects (Real)'!$B39,IF(Q$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:W132)+SUM('Capital Projects (Nominal)'!$H39:W39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(R$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(R$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:X132)+SUM('Capital Projects (Nominal)'!$H39:X39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(R$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:X132)+SUM('Capital Projects (Nominal)'!$H39:X39),0))/'Capital Projects (Real)'!$B39,IF(R$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:X132)+SUM('Capital Projects (Nominal)'!$H39:X39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(S$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(S$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:Y132)+SUM('Capital Projects (Nominal)'!$H39:Y39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(S$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:Y132)+SUM('Capital Projects (Nominal)'!$H39:Y39),0))/'Capital Projects (Real)'!$B39,IF(S$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:Y132)+SUM('Capital Projects (Nominal)'!$H39:Y39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(T$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(T$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:Z132)+SUM('Capital Projects (Nominal)'!$H39:Z39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(T$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:Z132)+SUM('Capital Projects (Nominal)'!$H39:Z39),0))/'Capital Projects (Real)'!$B39,IF(T$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:Z132)+SUM('Capital Projects (Nominal)'!$H39:Z39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(U$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(U$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AA132)+SUM('Capital Projects (Nominal)'!$H39:AA39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(U$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AA132)+SUM('Capital Projects (Nominal)'!$H39:AA39),0))/'Capital Projects (Real)'!$B39,IF(U$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AA132)+SUM('Capital Projects (Nominal)'!$H39:AA39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(V$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(V$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AB132)+SUM('Capital Projects (Nominal)'!$H39:AB39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(V$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AB132)+SUM('Capital Projects (Nominal)'!$H39:AB39),0))/'Capital Projects (Real)'!$B39,IF(V$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AB132)+SUM('Capital Projects (Nominal)'!$H39:AB39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(W$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(W$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AC132)+SUM('Capital Projects (Nominal)'!$H39:AC39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(W$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AC132)+SUM('Capital Projects (Nominal)'!$H39:AC39),0))/'Capital Projects (Real)'!$B39,IF(W$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AC132)+SUM('Capital Projects (Nominal)'!$H39:AC39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(X$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(X$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AD132)+SUM('Capital Projects (Nominal)'!$H39:AD39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(X$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AD132)+SUM('Capital Projects (Nominal)'!$H39:AD39),0))/'Capital Projects (Real)'!$B39,IF(X$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AD132)+SUM('Capital Projects (Nominal)'!$H39:AD39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(Y$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AE132)+SUM('Capital Projects (Nominal)'!$H39:AE39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(Y$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AE132)+SUM('Capital Projects (Nominal)'!$H39:AE39),0))/'Capital Projects (Real)'!$B39,IF(Y$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AE132)+SUM('Capital Projects (Nominal)'!$H39:AE39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(Z$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AF132)+SUM('Capital Projects (Nominal)'!$H39:AF39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(Z$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AF132)+SUM('Capital Projects (Nominal)'!$H39:AF39),0))/'Capital Projects (Real)'!$B39,IF(Z$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AF132)+SUM('Capital Projects (Nominal)'!$H39:AF39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(AA$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AG132)+SUM('Capital Projects (Nominal)'!$H39:AG39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(AA$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AG132)+SUM('Capital Projects (Nominal)'!$H39:AG39),0))/'Capital Projects (Real)'!$B39,IF(AA$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AG132)+SUM('Capital Projects (Nominal)'!$H39:AG39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(AB$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AH132)+SUM('Capital Projects (Nominal)'!$H39:AH39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(AB$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AH132)+SUM('Capital Projects (Nominal)'!$H39:AH39),0))/'Capital Projects (Real)'!$B39,IF(AB$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AH132)+SUM('Capital Projects (Nominal)'!$H39:AH39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(AC$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AI132)+SUM('Capital Projects (Nominal)'!$H39:AI39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(AC$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AI132)+SUM('Capital Projects (Nominal)'!$H39:AI39),0))/'Capital Projects (Real)'!$B39,IF(AC$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AI132)+SUM('Capital Projects (Nominal)'!$H39:AI39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(AD$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AJ132)+SUM('Capital Projects (Nominal)'!$H39:AJ39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(AD$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AJ132)+SUM('Capital Projects (Nominal)'!$H39:AJ39),0))/'Capital Projects (Real)'!$B39,IF(AD$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AJ132)+SUM('Capital Projects (Nominal)'!$H39:AJ39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,IF(AE$2='Capital Projects (Real)'!$D39,(SUM('Capital Projects (Nominal)'!$H132:AK132)+SUM('Capital Projects (Nominal)'!$H39:AK39))*(13-'Capital Projects (Nominal)'!$E39)/12,IF(AE$2>'Capital Projects (Real)'!$D39,SUM('Capital Projects (Nominal)'!$H132:AK132)+SUM('Capital Projects (Nominal)'!$H39:AK39),0))/'Capital Projects (Real)'!$B39,IF(AE$2='Capital Projects (Real)'!$D39+'Capital Projects (Real)'!$B39,(SUM('Capital Projects (Nominal)'!$H132:AK132)+SUM('Capital Projects (Nominal)'!$H39:AK39))*('Capital Projects (Nominal)'!$E39-1)/12/'Capital Projects (Nominal)'!$B39,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A40","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(B$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(B$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:H133)+SUM('Capital Projects (Nominal)'!$H40:H40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(B$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:H133)+SUM('Capital Projects (Nominal)'!$H40:H40),0))/'Capital Projects (Real)'!$B40,IF(B$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:H133)+SUM('Capital Projects (Nominal)'!$H40:H40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(C$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(C$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:I133)+SUM('Capital Projects (Nominal)'!$H40:I40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(C$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:I133)+SUM('Capital Projects (Nominal)'!$H40:I40),0))/'Capital Projects (Real)'!$B40,IF(C$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:I133)+SUM('Capital Projects (Nominal)'!$H40:I40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(D$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(D$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:J133)+SUM('Capital Projects (Nominal)'!$H40:J40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(D$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:J133)+SUM('Capital Projects (Nominal)'!$H40:J40),0))/'Capital Projects (Real)'!$B40,IF(D$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:J133)+SUM('Capital Projects (Nominal)'!$H40:J40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(E$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(E$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:K133)+SUM('Capital Projects (Nominal)'!$H40:K40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(E$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:K133)+SUM('Capital Projects (Nominal)'!$H40:K40),0))/'Capital Projects (Real)'!$B40,IF(E$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:K133)+SUM('Capital Projects (Nominal)'!$H40:K40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(F$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(F$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:L133)+SUM('Capital Projects (Nominal)'!$H40:L40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(F$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:L133)+SUM('Capital Projects (Nominal)'!$H40:L40),0))/'Capital Projects (Real)'!$B40,IF(F$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:L133)+SUM('Capital Projects (Nominal)'!$H40:L40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(G$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(G$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:M133)+SUM('Capital Projects (Nominal)'!$H40:M40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(G$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:M133)+SUM('Capital Projects (Nominal)'!$H40:M40),0))/'Capital Projects (Real)'!$B40,IF(G$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:M133)+SUM('Capital Projects (Nominal)'!$H40:M40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(H$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(H$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:N133)+SUM('Capital Projects (Nominal)'!$H40:N40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(H$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:N133)+SUM('Capital Projects (Nominal)'!$H40:N40),0))/'Capital Projects (Real)'!$B40,IF(H$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:N133)+SUM('Capital Projects (Nominal)'!$H40:N40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(I$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(I$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:O133)+SUM('Capital Projects (Nominal)'!$H40:O40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(I$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:O133)+SUM('Capital Projects (Nominal)'!$H40:O40),0))/'Capital Projects (Real)'!$B40,IF(I$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:O133)+SUM('Capital Projects (Nominal)'!$H40:O40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(J$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(J$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:P133)+SUM('Capital Projects (Nominal)'!$H40:P40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(J$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:P133)+SUM('Capital Projects (Nominal)'!$H40:P40),0))/'Capital Projects (Real)'!$B40,IF(J$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:P133)+SUM('Capital Projects (Nominal)'!$H40:P40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(K$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(K$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:Q133)+SUM('Capital Projects (Nominal)'!$H40:Q40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(K$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:Q133)+SUM('Capital Projects (Nominal)'!$H40:Q40),0))/'Capital Projects (Real)'!$B40,IF(K$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:Q133)+SUM('Capital Projects (Nominal)'!$H40:Q40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(L$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(L$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:R133)+SUM('Capital Projects (Nominal)'!$H40:R40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(L$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:R133)+SUM('Capital Projects (Nominal)'!$H40:R40),0))/'Capital Projects (Real)'!$B40,IF(L$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:R133)+SUM('Capital Projects (Nominal)'!$H40:R40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(M$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(M$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:S133)+SUM('Capital Projects (Nominal)'!$H40:S40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(M$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:S133)+SUM('Capital Projects (Nominal)'!$H40:S40),0))/'Capital Projects (Real)'!$B40,IF(M$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:S133)+SUM('Capital Projects (Nominal)'!$H40:S40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(N$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(N$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:T133)+SUM('Capital Projects (Nominal)'!$H40:T40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(N$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:T133)+SUM('Capital Projects (Nominal)'!$H40:T40),0))/'Capital Projects (Real)'!$B40,IF(N$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:T133)+SUM('Capital Projects (Nominal)'!$H40:T40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(O$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(O$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:U133)+SUM('Capital Projects (Nominal)'!$H40:U40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(O$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:U133)+SUM('Capital Projects (Nominal)'!$H40:U40),0))/'Capital Projects (Real)'!$B40,IF(O$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:U133)+SUM('Capital Projects (Nominal)'!$H40:U40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(P$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(P$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:V133)+SUM('Capital Projects (Nominal)'!$H40:V40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(P$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:V133)+SUM('Capital Projects (Nominal)'!$H40:V40),0))/'Capital Projects (Real)'!$B40,IF(P$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:V133)+SUM('Capital Projects (Nominal)'!$H40:V40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(Q$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:W133)+SUM('Capital Projects (Nominal)'!$H40:W40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(Q$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:W133)+SUM('Capital Projects (Nominal)'!$H40:W40),0))/'Capital Projects (Real)'!$B40,IF(Q$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:W133)+SUM('Capital Projects (Nominal)'!$H40:W40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(R$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(R$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:X133)+SUM('Capital Projects (Nominal)'!$H40:X40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(R$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:X133)+SUM('Capital Projects (Nominal)'!$H40:X40),0))/'Capital Projects (Real)'!$B40,IF(R$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:X133)+SUM('Capital Projects (Nominal)'!$H40:X40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(S$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(S$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:Y133)+SUM('Capital Projects (Nominal)'!$H40:Y40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(S$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:Y133)+SUM('Capital Projects (Nominal)'!$H40:Y40),0))/'Capital Projects (Real)'!$B40,IF(S$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:Y133)+SUM('Capital Projects (Nominal)'!$H40:Y40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(T$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(T$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:Z133)+SUM('Capital Projects (Nominal)'!$H40:Z40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(T$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:Z133)+SUM('Capital Projects (Nominal)'!$H40:Z40),0))/'Capital Projects (Real)'!$B40,IF(T$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:Z133)+SUM('Capital Projects (Nominal)'!$H40:Z40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(U$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(U$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AA133)+SUM('Capital Projects (Nominal)'!$H40:AA40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(U$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AA133)+SUM('Capital Projects (Nominal)'!$H40:AA40),0))/'Capital Projects (Real)'!$B40,IF(U$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AA133)+SUM('Capital Projects (Nominal)'!$H40:AA40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(V$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(V$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AB133)+SUM('Capital Projects (Nominal)'!$H40:AB40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(V$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AB133)+SUM('Capital Projects (Nominal)'!$H40:AB40),0))/'Capital Projects (Real)'!$B40,IF(V$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AB133)+SUM('Capital Projects (Nominal)'!$H40:AB40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(W$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(W$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AC133)+SUM('Capital Projects (Nominal)'!$H40:AC40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(W$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AC133)+SUM('Capital Projects (Nominal)'!$H40:AC40),0))/'Capital Projects (Real)'!$B40,IF(W$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AC133)+SUM('Capital Projects (Nominal)'!$H40:AC40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(X$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(X$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AD133)+SUM('Capital Projects (Nominal)'!$H40:AD40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(X$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AD133)+SUM('Capital Projects (Nominal)'!$H40:AD40),0))/'Capital Projects (Real)'!$B40,IF(X$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AD133)+SUM('Capital Projects (Nominal)'!$H40:AD40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(Y$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AE133)+SUM('Capital Projects (Nominal)'!$H40:AE40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(Y$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AE133)+SUM('Capital Projects (Nominal)'!$H40:AE40),0))/'Capital Projects (Real)'!$B40,IF(Y$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AE133)+SUM('Capital Projects (Nominal)'!$H40:AE40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(Z$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AF133)+SUM('Capital Projects (Nominal)'!$H40:AF40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(Z$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AF133)+SUM('Capital Projects (Nominal)'!$H40:AF40),0))/'Capital Projects (Real)'!$B40,IF(Z$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AF133)+SUM('Capital Projects (Nominal)'!$H40:AF40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(AA$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AG133)+SUM('Capital Projects (Nominal)'!$H40:AG40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(AA$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AG133)+SUM('Capital Projects (Nominal)'!$H40:AG40),0))/'Capital Projects (Real)'!$B40,IF(AA$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AG133)+SUM('Capital Projects (Nominal)'!$H40:AG40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(AB$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AH133)+SUM('Capital Projects (Nominal)'!$H40:AH40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(AB$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AH133)+SUM('Capital Projects (Nominal)'!$H40:AH40),0))/'Capital Projects (Real)'!$B40,IF(AB$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AH133)+SUM('Capital Projects (Nominal)'!$H40:AH40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(AC$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AI133)+SUM('Capital Projects (Nominal)'!$H40:AI40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(AC$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AI133)+SUM('Capital Projects (Nominal)'!$H40:AI40),0))/'Capital Projects (Real)'!$B40,IF(AC$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AI133)+SUM('Capital Projects (Nominal)'!$H40:AI40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(AD$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AJ133)+SUM('Capital Projects (Nominal)'!$H40:AJ40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(AD$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AJ133)+SUM('Capital Projects (Nominal)'!$H40:AJ40),0))/'Capital Projects (Real)'!$B40,IF(AD$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AJ133)+SUM('Capital Projects (Nominal)'!$H40:AJ40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,IF(AE$2='Capital Projects (Real)'!$D40,(SUM('Capital Projects (Nominal)'!$H133:AK133)+SUM('Capital Projects (Nominal)'!$H40:AK40))*(13-'Capital Projects (Nominal)'!$E40)/12,IF(AE$2>'Capital Projects (Real)'!$D40,SUM('Capital Projects (Nominal)'!$H133:AK133)+SUM('Capital Projects (Nominal)'!$H40:AK40),0))/'Capital Projects (Real)'!$B40,IF(AE$2='Capital Projects (Real)'!$D40+'Capital Projects (Real)'!$B40,(SUM('Capital Projects (Nominal)'!$H133:AK133)+SUM('Capital Projects (Nominal)'!$H40:AK40))*('Capital Projects (Nominal)'!$E40-1)/12/'Capital Projects (Nominal)'!$B40,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A41","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(B$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(B$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:H134)+SUM('Capital Projects (Nominal)'!$H41:H41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(B$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:H134)+SUM('Capital Projects (Nominal)'!$H41:H41),0))/'Capital Projects (Real)'!$B41,IF(B$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:H134)+SUM('Capital Projects (Nominal)'!$H41:H41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(C$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(C$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:I134)+SUM('Capital Projects (Nominal)'!$H41:I41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(C$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:I134)+SUM('Capital Projects (Nominal)'!$H41:I41),0))/'Capital Projects (Real)'!$B41,IF(C$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:I134)+SUM('Capital Projects (Nominal)'!$H41:I41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(D$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(D$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:J134)+SUM('Capital Projects (Nominal)'!$H41:J41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(D$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:J134)+SUM('Capital Projects (Nominal)'!$H41:J41),0))/'Capital Projects (Real)'!$B41,IF(D$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:J134)+SUM('Capital Projects (Nominal)'!$H41:J41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(E$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(E$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:K134)+SUM('Capital Projects (Nominal)'!$H41:K41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(E$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:K134)+SUM('Capital Projects (Nominal)'!$H41:K41),0))/'Capital Projects (Real)'!$B41,IF(E$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:K134)+SUM('Capital Projects (Nominal)'!$H41:K41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(F$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(F$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:L134)+SUM('Capital Projects (Nominal)'!$H41:L41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(F$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:L134)+SUM('Capital Projects (Nominal)'!$H41:L41),0))/'Capital Projects (Real)'!$B41,IF(F$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:L134)+SUM('Capital Projects (Nominal)'!$H41:L41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(G$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(G$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:M134)+SUM('Capital Projects (Nominal)'!$H41:M41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(G$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:M134)+SUM('Capital Projects (Nominal)'!$H41:M41),0))/'Capital Projects (Real)'!$B41,IF(G$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:M134)+SUM('Capital Projects (Nominal)'!$H41:M41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(H$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(H$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:N134)+SUM('Capital Projects (Nominal)'!$H41:N41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(H$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:N134)+SUM('Capital Projects (Nominal)'!$H41:N41),0))/'Capital Projects (Real)'!$B41,IF(H$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:N134)+SUM('Capital Projects (Nominal)'!$H41:N41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(I$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(I$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:O134)+SUM('Capital Projects (Nominal)'!$H41:O41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(I$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:O134)+SUM('Capital Projects (Nominal)'!$H41:O41),0))/'Capital Projects (Real)'!$B41,IF(I$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:O134)+SUM('Capital Projects (Nominal)'!$H41:O41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(J$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(J$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:P134)+SUM('Capital Projects (Nominal)'!$H41:P41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(J$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:P134)+SUM('Capital Projects (Nominal)'!$H41:P41),0))/'Capital Projects (Real)'!$B41,IF(J$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:P134)+SUM('Capital Projects (Nominal)'!$H41:P41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(K$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(K$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:Q134)+SUM('Capital Projects (Nominal)'!$H41:Q41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(K$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:Q134)+SUM('Capital Projects (Nominal)'!$H41:Q41),0))/'Capital Projects (Real)'!$B41,IF(K$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:Q134)+SUM('Capital Projects (Nominal)'!$H41:Q41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(L$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(L$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:R134)+SUM('Capital Projects (Nominal)'!$H41:R41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(L$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:R134)+SUM('Capital Projects (Nominal)'!$H41:R41),0))/'Capital Projects (Real)'!$B41,IF(L$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:R134)+SUM('Capital Projects (Nominal)'!$H41:R41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(M$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(M$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:S134)+SUM('Capital Projects (Nominal)'!$H41:S41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(M$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:S134)+SUM('Capital Projects (Nominal)'!$H41:S41),0))/'Capital Projects (Real)'!$B41,IF(M$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:S134)+SUM('Capital Projects (Nominal)'!$H41:S41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(N$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(N$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:T134)+SUM('Capital Projects (Nominal)'!$H41:T41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(N$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:T134)+SUM('Capital Projects (Nominal)'!$H41:T41),0))/'Capital Projects (Real)'!$B41,IF(N$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:T134)+SUM('Capital Projects (Nominal)'!$H41:T41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(O$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(O$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:U134)+SUM('Capital Projects (Nominal)'!$H41:U41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(O$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:U134)+SUM('Capital Projects (Nominal)'!$H41:U41),0))/'Capital Projects (Real)'!$B41,IF(O$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:U134)+SUM('Capital Projects (Nominal)'!$H41:U41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(P$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(P$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:V134)+SUM('Capital Projects (Nominal)'!$H41:V41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(P$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:V134)+SUM('Capital Projects (Nominal)'!$H41:V41),0))/'Capital Projects (Real)'!$B41,IF(P$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:V134)+SUM('Capital Projects (Nominal)'!$H41:V41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(Q$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:W134)+SUM('Capital Projects (Nominal)'!$H41:W41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(Q$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:W134)+SUM('Capital Projects (Nominal)'!$H41:W41),0))/'Capital Projects (Real)'!$B41,IF(Q$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:W134)+SUM('Capital Projects (Nominal)'!$H41:W41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(R$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(R$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:X134)+SUM('Capital Projects (Nominal)'!$H41:X41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(R$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:X134)+SUM('Capital Projects (Nominal)'!$H41:X41),0))/'Capital Projects (Real)'!$B41,IF(R$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:X134)+SUM('Capital Projects (Nominal)'!$H41:X41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(S$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(S$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:Y134)+SUM('Capital Projects (Nominal)'!$H41:Y41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(S$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:Y134)+SUM('Capital Projects (Nominal)'!$H41:Y41),0))/'Capital Projects (Real)'!$B41,IF(S$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:Y134)+SUM('Capital Projects (Nominal)'!$H41:Y41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(T$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(T$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:Z134)+SUM('Capital Projects (Nominal)'!$H41:Z41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(T$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:Z134)+SUM('Capital Projects (Nominal)'!$H41:Z41),0))/'Capital Projects (Real)'!$B41,IF(T$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:Z134)+SUM('Capital Projects (Nominal)'!$H41:Z41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(U$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(U$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AA134)+SUM('Capital Projects (Nominal)'!$H41:AA41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(U$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AA134)+SUM('Capital Projects (Nominal)'!$H41:AA41),0))/'Capital Projects (Real)'!$B41,IF(U$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AA134)+SUM('Capital Projects (Nominal)'!$H41:AA41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(V$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(V$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AB134)+SUM('Capital Projects (Nominal)'!$H41:AB41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(V$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AB134)+SUM('Capital Projects (Nominal)'!$H41:AB41),0))/'Capital Projects (Real)'!$B41,IF(V$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AB134)+SUM('Capital Projects (Nominal)'!$H41:AB41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(W$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(W$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AC134)+SUM('Capital Projects (Nominal)'!$H41:AC41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(W$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AC134)+SUM('Capital Projects (Nominal)'!$H41:AC41),0))/'Capital Projects (Real)'!$B41,IF(W$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AC134)+SUM('Capital Projects (Nominal)'!$H41:AC41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(X$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(X$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AD134)+SUM('Capital Projects (Nominal)'!$H41:AD41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(X$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AD134)+SUM('Capital Projects (Nominal)'!$H41:AD41),0))/'Capital Projects (Real)'!$B41,IF(X$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AD134)+SUM('Capital Projects (Nominal)'!$H41:AD41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(Y$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AE134)+SUM('Capital Projects (Nominal)'!$H41:AE41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(Y$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AE134)+SUM('Capital Projects (Nominal)'!$H41:AE41),0))/'Capital Projects (Real)'!$B41,IF(Y$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AE134)+SUM('Capital Projects (Nominal)'!$H41:AE41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(Z$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AF134)+SUM('Capital Projects (Nominal)'!$H41:AF41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(Z$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AF134)+SUM('Capital Projects (Nominal)'!$H41:AF41),0))/'Capital Projects (Real)'!$B41,IF(Z$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AF134)+SUM('Capital Projects (Nominal)'!$H41:AF41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(AA$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AG134)+SUM('Capital Projects (Nominal)'!$H41:AG41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(AA$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AG134)+SUM('Capital Projects (Nominal)'!$H41:AG41),0))/'Capital Projects (Real)'!$B41,IF(AA$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AG134)+SUM('Capital Projects (Nominal)'!$H41:AG41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(AB$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AH134)+SUM('Capital Projects (Nominal)'!$H41:AH41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(AB$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AH134)+SUM('Capital Projects (Nominal)'!$H41:AH41),0))/'Capital Projects (Real)'!$B41,IF(AB$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AH134)+SUM('Capital Projects (Nominal)'!$H41:AH41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(AC$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AI134)+SUM('Capital Projects (Nominal)'!$H41:AI41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(AC$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AI134)+SUM('Capital Projects (Nominal)'!$H41:AI41),0))/'Capital Projects (Real)'!$B41,IF(AC$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AI134)+SUM('Capital Projects (Nominal)'!$H41:AI41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(AD$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AJ134)+SUM('Capital Projects (Nominal)'!$H41:AJ41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(AD$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AJ134)+SUM('Capital Projects (Nominal)'!$H41:AJ41),0))/'Capital Projects (Real)'!$B41,IF(AD$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AJ134)+SUM('Capital Projects (Nominal)'!$H41:AJ41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,IF(AE$2='Capital Projects (Real)'!$D41,(SUM('Capital Projects (Nominal)'!$H134:AK134)+SUM('Capital Projects (Nominal)'!$H41:AK41))*(13-'Capital Projects (Nominal)'!$E41)/12,IF(AE$2>'Capital Projects (Real)'!$D41,SUM('Capital Projects (Nominal)'!$H134:AK134)+SUM('Capital Projects (Nominal)'!$H41:AK41),0))/'Capital Projects (Real)'!$B41,IF(AE$2='Capital Projects (Real)'!$D41+'Capital Projects (Real)'!$B41,(SUM('Capital Projects (Nominal)'!$H134:AK134)+SUM('Capital Projects (Nominal)'!$H41:AK41))*('Capital Projects (Nominal)'!$E41-1)/12/'Capital Projects (Nominal)'!$B41,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A42","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(B$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(B$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:H135)+SUM('Capital Projects (Nominal)'!$H42:H42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(B$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:H135)+SUM('Capital Projects (Nominal)'!$H42:H42),0))/'Capital Projects (Real)'!$B42,IF(B$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:H135)+SUM('Capital Projects (Nominal)'!$H42:H42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(C$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(C$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:I135)+SUM('Capital Projects (Nominal)'!$H42:I42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(C$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:I135)+SUM('Capital Projects (Nominal)'!$H42:I42),0))/'Capital Projects (Real)'!$B42,IF(C$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:I135)+SUM('Capital Projects (Nominal)'!$H42:I42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(D$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(D$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:J135)+SUM('Capital Projects (Nominal)'!$H42:J42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(D$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:J135)+SUM('Capital Projects (Nominal)'!$H42:J42),0))/'Capital Projects (Real)'!$B42,IF(D$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:J135)+SUM('Capital Projects (Nominal)'!$H42:J42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(E$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(E$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:K135)+SUM('Capital Projects (Nominal)'!$H42:K42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(E$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:K135)+SUM('Capital Projects (Nominal)'!$H42:K42),0))/'Capital Projects (Real)'!$B42,IF(E$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:K135)+SUM('Capital Projects (Nominal)'!$H42:K42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(F$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(F$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:L135)+SUM('Capital Projects (Nominal)'!$H42:L42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(F$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:L135)+SUM('Capital Projects (Nominal)'!$H42:L42),0))/'Capital Projects (Real)'!$B42,IF(F$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:L135)+SUM('Capital Projects (Nominal)'!$H42:L42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(G$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(G$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:M135)+SUM('Capital Projects (Nominal)'!$H42:M42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(G$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:M135)+SUM('Capital Projects (Nominal)'!$H42:M42),0))/'Capital Projects (Real)'!$B42,IF(G$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:M135)+SUM('Capital Projects (Nominal)'!$H42:M42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(H$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(H$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:N135)+SUM('Capital Projects (Nominal)'!$H42:N42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(H$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:N135)+SUM('Capital Projects (Nominal)'!$H42:N42),0))/'Capital Projects (Real)'!$B42,IF(H$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:N135)+SUM('Capital Projects (Nominal)'!$H42:N42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(I$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(I$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:O135)+SUM('Capital Projects (Nominal)'!$H42:O42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(I$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:O135)+SUM('Capital Projects (Nominal)'!$H42:O42),0))/'Capital Projects (Real)'!$B42,IF(I$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:O135)+SUM('Capital Projects (Nominal)'!$H42:O42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(J$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(J$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:P135)+SUM('Capital Projects (Nominal)'!$H42:P42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(J$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:P135)+SUM('Capital Projects (Nominal)'!$H42:P42),0))/'Capital Projects (Real)'!$B42,IF(J$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:P135)+SUM('Capital Projects (Nominal)'!$H42:P42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(K$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(K$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:Q135)+SUM('Capital Projects (Nominal)'!$H42:Q42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(K$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:Q135)+SUM('Capital Projects (Nominal)'!$H42:Q42),0))/'Capital Projects (Real)'!$B42,IF(K$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:Q135)+SUM('Capital Projects (Nominal)'!$H42:Q42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(L$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(L$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:R135)+SUM('Capital Projects (Nominal)'!$H42:R42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(L$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:R135)+SUM('Capital Projects (Nominal)'!$H42:R42),0))/'Capital Projects (Real)'!$B42,IF(L$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:R135)+SUM('Capital Projects (Nominal)'!$H42:R42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(M$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(M$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:S135)+SUM('Capital Projects (Nominal)'!$H42:S42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(M$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:S135)+SUM('Capital Projects (Nominal)'!$H42:S42),0))/'Capital Projects (Real)'!$B42,IF(M$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:S135)+SUM('Capital Projects (Nominal)'!$H42:S42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(N$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(N$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:T135)+SUM('Capital Projects (Nominal)'!$H42:T42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(N$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:T135)+SUM('Capital Projects (Nominal)'!$H42:T42),0))/'Capital Projects (Real)'!$B42,IF(N$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:T135)+SUM('Capital Projects (Nominal)'!$H42:T42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(O$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(O$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:U135)+SUM('Capital Projects (Nominal)'!$H42:U42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(O$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:U135)+SUM('Capital Projects (Nominal)'!$H42:U42),0))/'Capital Projects (Real)'!$B42,IF(O$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:U135)+SUM('Capital Projects (Nominal)'!$H42:U42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(P$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(P$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:V135)+SUM('Capital Projects (Nominal)'!$H42:V42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(P$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:V135)+SUM('Capital Projects (Nominal)'!$H42:V42),0))/'Capital Projects (Real)'!$B42,IF(P$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:V135)+SUM('Capital Projects (Nominal)'!$H42:V42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(Q$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:W135)+SUM('Capital Projects (Nominal)'!$H42:W42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(Q$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:W135)+SUM('Capital Projects (Nominal)'!$H42:W42),0))/'Capital Projects (Real)'!$B42,IF(Q$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:W135)+SUM('Capital Projects (Nominal)'!$H42:W42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(R$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(R$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:X135)+SUM('Capital Projects (Nominal)'!$H42:X42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(R$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:X135)+SUM('Capital Projects (Nominal)'!$H42:X42),0))/'Capital Projects (Real)'!$B42,IF(R$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:X135)+SUM('Capital Projects (Nominal)'!$H42:X42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(S$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(S$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:Y135)+SUM('Capital Projects (Nominal)'!$H42:Y42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(S$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:Y135)+SUM('Capital Projects (Nominal)'!$H42:Y42),0))/'Capital Projects (Real)'!$B42,IF(S$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:Y135)+SUM('Capital Projects (Nominal)'!$H42:Y42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(T$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(T$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:Z135)+SUM('Capital Projects (Nominal)'!$H42:Z42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(T$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:Z135)+SUM('Capital Projects (Nominal)'!$H42:Z42),0))/'Capital Projects (Real)'!$B42,IF(T$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:Z135)+SUM('Capital Projects (Nominal)'!$H42:Z42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(U$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(U$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AA135)+SUM('Capital Projects (Nominal)'!$H42:AA42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(U$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AA135)+SUM('Capital Projects (Nominal)'!$H42:AA42),0))/'Capital Projects (Real)'!$B42,IF(U$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AA135)+SUM('Capital Projects (Nominal)'!$H42:AA42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(V$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(V$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AB135)+SUM('Capital Projects (Nominal)'!$H42:AB42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(V$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AB135)+SUM('Capital Projects (Nominal)'!$H42:AB42),0))/'Capital Projects (Real)'!$B42,IF(V$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AB135)+SUM('Capital Projects (Nominal)'!$H42:AB42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(W$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(W$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AC135)+SUM('Capital Projects (Nominal)'!$H42:AC42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(W$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AC135)+SUM('Capital Projects (Nominal)'!$H42:AC42),0))/'Capital Projects (Real)'!$B42,IF(W$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AC135)+SUM('Capital Projects (Nominal)'!$H42:AC42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(X$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(X$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AD135)+SUM('Capital Projects (Nominal)'!$H42:AD42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(X$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AD135)+SUM('Capital Projects (Nominal)'!$H42:AD42),0))/'Capital Projects (Real)'!$B42,IF(X$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AD135)+SUM('Capital Projects (Nominal)'!$H42:AD42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(Y$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AE135)+SUM('Capital Projects (Nominal)'!$H42:AE42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(Y$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AE135)+SUM('Capital Projects (Nominal)'!$H42:AE42),0))/'Capital Projects (Real)'!$B42,IF(Y$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AE135)+SUM('Capital Projects (Nominal)'!$H42:AE42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(Z$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AF135)+SUM('Capital Projects (Nominal)'!$H42:AF42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(Z$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AF135)+SUM('Capital Projects (Nominal)'!$H42:AF42),0))/'Capital Projects (Real)'!$B42,IF(Z$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AF135)+SUM('Capital Projects (Nominal)'!$H42:AF42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(AA$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AG135)+SUM('Capital Projects (Nominal)'!$H42:AG42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(AA$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AG135)+SUM('Capital Projects (Nominal)'!$H42:AG42),0))/'Capital Projects (Real)'!$B42,IF(AA$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AG135)+SUM('Capital Projects (Nominal)'!$H42:AG42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(AB$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AH135)+SUM('Capital Projects (Nominal)'!$H42:AH42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(AB$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AH135)+SUM('Capital Projects (Nominal)'!$H42:AH42),0))/'Capital Projects (Real)'!$B42,IF(AB$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AH135)+SUM('Capital Projects (Nominal)'!$H42:AH42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(AC$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AI135)+SUM('Capital Projects (Nominal)'!$H42:AI42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(AC$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AI135)+SUM('Capital Projects (Nominal)'!$H42:AI42),0))/'Capital Projects (Real)'!$B42,IF(AC$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AI135)+SUM('Capital Projects (Nominal)'!$H42:AI42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(AD$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AJ135)+SUM('Capital Projects (Nominal)'!$H42:AJ42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(AD$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AJ135)+SUM('Capital Projects (Nominal)'!$H42:AJ42),0))/'Capital Projects (Real)'!$B42,IF(AD$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AJ135)+SUM('Capital Projects (Nominal)'!$H42:AJ42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,IF(AE$2='Capital Projects (Real)'!$D42,(SUM('Capital Projects (Nominal)'!$H135:AK135)+SUM('Capital Projects (Nominal)'!$H42:AK42))*(13-'Capital Projects (Nominal)'!$E42)/12,IF(AE$2>'Capital Projects (Real)'!$D42,SUM('Capital Projects (Nominal)'!$H135:AK135)+SUM('Capital Projects (Nominal)'!$H42:AK42),0))/'Capital Projects (Real)'!$B42,IF(AE$2='Capital Projects (Real)'!$D42+'Capital Projects (Real)'!$B42,(SUM('Capital Projects (Nominal)'!$H135:AK135)+SUM('Capital Projects (Nominal)'!$H42:AK42))*('Capital Projects (Nominal)'!$E42-1)/12/'Capital Projects (Nominal)'!$B42,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A43","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(B$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(B$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:H136)+SUM('Capital Projects (Nominal)'!$H43:H43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(B$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:H136)+SUM('Capital Projects (Nominal)'!$H43:H43),0))/'Capital Projects (Real)'!$B43,IF(B$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:H136)+SUM('Capital Projects (Nominal)'!$H43:H43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(C$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(C$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:I136)+SUM('Capital Projects (Nominal)'!$H43:I43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(C$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:I136)+SUM('Capital Projects (Nominal)'!$H43:I43),0))/'Capital Projects (Real)'!$B43,IF(C$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:I136)+SUM('Capital Projects (Nominal)'!$H43:I43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(D$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(D$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:J136)+SUM('Capital Projects (Nominal)'!$H43:J43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(D$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:J136)+SUM('Capital Projects (Nominal)'!$H43:J43),0))/'Capital Projects (Real)'!$B43,IF(D$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:J136)+SUM('Capital Projects (Nominal)'!$H43:J43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(E$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(E$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:K136)+SUM('Capital Projects (Nominal)'!$H43:K43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(E$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:K136)+SUM('Capital Projects (Nominal)'!$H43:K43),0))/'Capital Projects (Real)'!$B43,IF(E$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:K136)+SUM('Capital Projects (Nominal)'!$H43:K43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(F$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(F$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:L136)+SUM('Capital Projects (Nominal)'!$H43:L43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(F$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:L136)+SUM('Capital Projects (Nominal)'!$H43:L43),0))/'Capital Projects (Real)'!$B43,IF(F$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:L136)+SUM('Capital Projects (Nominal)'!$H43:L43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(G$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(G$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:M136)+SUM('Capital Projects (Nominal)'!$H43:M43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(G$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:M136)+SUM('Capital Projects (Nominal)'!$H43:M43),0))/'Capital Projects (Real)'!$B43,IF(G$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:M136)+SUM('Capital Projects (Nominal)'!$H43:M43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(H$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(H$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:N136)+SUM('Capital Projects (Nominal)'!$H43:N43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(H$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:N136)+SUM('Capital Projects (Nominal)'!$H43:N43),0))/'Capital Projects (Real)'!$B43,IF(H$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:N136)+SUM('Capital Projects (Nominal)'!$H43:N43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(I$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(I$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:O136)+SUM('Capital Projects (Nominal)'!$H43:O43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(I$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:O136)+SUM('Capital Projects (Nominal)'!$H43:O43),0))/'Capital Projects (Real)'!$B43,IF(I$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:O136)+SUM('Capital Projects (Nominal)'!$H43:O43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(J$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(J$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:P136)+SUM('Capital Projects (Nominal)'!$H43:P43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(J$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:P136)+SUM('Capital Projects (Nominal)'!$H43:P43),0))/'Capital Projects (Real)'!$B43,IF(J$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:P136)+SUM('Capital Projects (Nominal)'!$H43:P43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(K$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(K$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:Q136)+SUM('Capital Projects (Nominal)'!$H43:Q43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(K$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:Q136)+SUM('Capital Projects (Nominal)'!$H43:Q43),0))/'Capital Projects (Real)'!$B43,IF(K$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:Q136)+SUM('Capital Projects (Nominal)'!$H43:Q43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(L$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(L$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:R136)+SUM('Capital Projects (Nominal)'!$H43:R43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(L$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:R136)+SUM('Capital Projects (Nominal)'!$H43:R43),0))/'Capital Projects (Real)'!$B43,IF(L$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:R136)+SUM('Capital Projects (Nominal)'!$H43:R43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(M$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(M$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:S136)+SUM('Capital Projects (Nominal)'!$H43:S43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(M$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:S136)+SUM('Capital Projects (Nominal)'!$H43:S43),0))/'Capital Projects (Real)'!$B43,IF(M$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:S136)+SUM('Capital Projects (Nominal)'!$H43:S43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(N$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(N$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:T136)+SUM('Capital Projects (Nominal)'!$H43:T43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(N$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:T136)+SUM('Capital Projects (Nominal)'!$H43:T43),0))/'Capital Projects (Real)'!$B43,IF(N$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:T136)+SUM('Capital Projects (Nominal)'!$H43:T43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(O$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(O$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:U136)+SUM('Capital Projects (Nominal)'!$H43:U43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(O$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:U136)+SUM('Capital Projects (Nominal)'!$H43:U43),0))/'Capital Projects (Real)'!$B43,IF(O$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:U136)+SUM('Capital Projects (Nominal)'!$H43:U43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(P$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(P$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:V136)+SUM('Capital Projects (Nominal)'!$H43:V43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(P$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:V136)+SUM('Capital Projects (Nominal)'!$H43:V43),0))/'Capital Projects (Real)'!$B43,IF(P$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:V136)+SUM('Capital Projects (Nominal)'!$H43:V43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(Q$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:W136)+SUM('Capital Projects (Nominal)'!$H43:W43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(Q$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:W136)+SUM('Capital Projects (Nominal)'!$H43:W43),0))/'Capital Projects (Real)'!$B43,IF(Q$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:W136)+SUM('Capital Projects (Nominal)'!$H43:W43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(R$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(R$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:X136)+SUM('Capital Projects (Nominal)'!$H43:X43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(R$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:X136)+SUM('Capital Projects (Nominal)'!$H43:X43),0))/'Capital Projects (Real)'!$B43,IF(R$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:X136)+SUM('Capital Projects (Nominal)'!$H43:X43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(S$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(S$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:Y136)+SUM('Capital Projects (Nominal)'!$H43:Y43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(S$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:Y136)+SUM('Capital Projects (Nominal)'!$H43:Y43),0))/'Capital Projects (Real)'!$B43,IF(S$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:Y136)+SUM('Capital Projects (Nominal)'!$H43:Y43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(T$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(T$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:Z136)+SUM('Capital Projects (Nominal)'!$H43:Z43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(T$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:Z136)+SUM('Capital Projects (Nominal)'!$H43:Z43),0))/'Capital Projects (Real)'!$B43,IF(T$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:Z136)+SUM('Capital Projects (Nominal)'!$H43:Z43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(U$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(U$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AA136)+SUM('Capital Projects (Nominal)'!$H43:AA43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(U$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AA136)+SUM('Capital Projects (Nominal)'!$H43:AA43),0))/'Capital Projects (Real)'!$B43,IF(U$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AA136)+SUM('Capital Projects (Nominal)'!$H43:AA43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(V$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(V$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AB136)+SUM('Capital Projects (Nominal)'!$H43:AB43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(V$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AB136)+SUM('Capital Projects (Nominal)'!$H43:AB43),0))/'Capital Projects (Real)'!$B43,IF(V$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AB136)+SUM('Capital Projects (Nominal)'!$H43:AB43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(W$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(W$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AC136)+SUM('Capital Projects (Nominal)'!$H43:AC43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(W$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AC136)+SUM('Capital Projects (Nominal)'!$H43:AC43),0))/'Capital Projects (Real)'!$B43,IF(W$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AC136)+SUM('Capital Projects (Nominal)'!$H43:AC43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(X$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(X$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AD136)+SUM('Capital Projects (Nominal)'!$H43:AD43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(X$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AD136)+SUM('Capital Projects (Nominal)'!$H43:AD43),0))/'Capital Projects (Real)'!$B43,IF(X$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AD136)+SUM('Capital Projects (Nominal)'!$H43:AD43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(Y$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AE136)+SUM('Capital Projects (Nominal)'!$H43:AE43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(Y$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AE136)+SUM('Capital Projects (Nominal)'!$H43:AE43),0))/'Capital Projects (Real)'!$B43,IF(Y$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AE136)+SUM('Capital Projects (Nominal)'!$H43:AE43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(Z$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AF136)+SUM('Capital Projects (Nominal)'!$H43:AF43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(Z$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AF136)+SUM('Capital Projects (Nominal)'!$H43:AF43),0))/'Capital Projects (Real)'!$B43,IF(Z$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AF136)+SUM('Capital Projects (Nominal)'!$H43:AF43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(AA$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AG136)+SUM('Capital Projects (Nominal)'!$H43:AG43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(AA$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AG136)+SUM('Capital Projects (Nominal)'!$H43:AG43),0))/'Capital Projects (Real)'!$B43,IF(AA$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AG136)+SUM('Capital Projects (Nominal)'!$H43:AG43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(AB$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AH136)+SUM('Capital Projects (Nominal)'!$H43:AH43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(AB$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AH136)+SUM('Capital Projects (Nominal)'!$H43:AH43),0))/'Capital Projects (Real)'!$B43,IF(AB$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AH136)+SUM('Capital Projects (Nominal)'!$H43:AH43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(AC$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AI136)+SUM('Capital Projects (Nominal)'!$H43:AI43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(AC$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AI136)+SUM('Capital Projects (Nominal)'!$H43:AI43),0))/'Capital Projects (Real)'!$B43,IF(AC$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AI136)+SUM('Capital Projects (Nominal)'!$H43:AI43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(AD$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AJ136)+SUM('Capital Projects (Nominal)'!$H43:AJ43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(AD$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AJ136)+SUM('Capital Projects (Nominal)'!$H43:AJ43),0))/'Capital Projects (Real)'!$B43,IF(AD$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AJ136)+SUM('Capital Projects (Nominal)'!$H43:AJ43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,IF(AE$2='Capital Projects (Real)'!$D43,(SUM('Capital Projects (Nominal)'!$H136:AK136)+SUM('Capital Projects (Nominal)'!$H43:AK43))*(13-'Capital Projects (Nominal)'!$E43)/12,IF(AE$2>'Capital Projects (Real)'!$D43,SUM('Capital Projects (Nominal)'!$H136:AK136)+SUM('Capital Projects (Nominal)'!$H43:AK43),0))/'Capital Projects (Real)'!$B43,IF(AE$2='Capital Projects (Real)'!$D43+'Capital Projects (Real)'!$B43,(SUM('Capital Projects (Nominal)'!$H136:AK136)+SUM('Capital Projects (Nominal)'!$H43:AK43))*('Capital Projects (Nominal)'!$E43-1)/12/'Capital Projects (Nominal)'!$B43,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A44","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(B$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(B$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:H137)+SUM('Capital Projects (Nominal)'!$H44:H44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(B$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:H137)+SUM('Capital Projects (Nominal)'!$H44:H44),0))/'Capital Projects (Real)'!$B44,IF(B$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:H137)+SUM('Capital Projects (Nominal)'!$H44:H44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(C$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(C$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:I137)+SUM('Capital Projects (Nominal)'!$H44:I44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(C$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:I137)+SUM('Capital Projects (Nominal)'!$H44:I44),0))/'Capital Projects (Real)'!$B44,IF(C$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:I137)+SUM('Capital Projects (Nominal)'!$H44:I44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(D$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(D$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:J137)+SUM('Capital Projects (Nominal)'!$H44:J44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(D$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:J137)+SUM('Capital Projects (Nominal)'!$H44:J44),0))/'Capital Projects (Real)'!$B44,IF(D$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:J137)+SUM('Capital Projects (Nominal)'!$H44:J44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(E$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(E$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:K137)+SUM('Capital Projects (Nominal)'!$H44:K44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(E$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:K137)+SUM('Capital Projects (Nominal)'!$H44:K44),0))/'Capital Projects (Real)'!$B44,IF(E$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:K137)+SUM('Capital Projects (Nominal)'!$H44:K44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(F$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(F$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:L137)+SUM('Capital Projects (Nominal)'!$H44:L44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(F$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:L137)+SUM('Capital Projects (Nominal)'!$H44:L44),0))/'Capital Projects (Real)'!$B44,IF(F$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:L137)+SUM('Capital Projects (Nominal)'!$H44:L44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(G$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(G$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:M137)+SUM('Capital Projects (Nominal)'!$H44:M44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(G$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:M137)+SUM('Capital Projects (Nominal)'!$H44:M44),0))/'Capital Projects (Real)'!$B44,IF(G$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:M137)+SUM('Capital Projects (Nominal)'!$H44:M44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(H$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(H$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:N137)+SUM('Capital Projects (Nominal)'!$H44:N44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(H$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:N137)+SUM('Capital Projects (Nominal)'!$H44:N44),0))/'Capital Projects (Real)'!$B44,IF(H$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:N137)+SUM('Capital Projects (Nominal)'!$H44:N44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(I$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(I$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:O137)+SUM('Capital Projects (Nominal)'!$H44:O44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(I$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:O137)+SUM('Capital Projects (Nominal)'!$H44:O44),0))/'Capital Projects (Real)'!$B44,IF(I$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:O137)+SUM('Capital Projects (Nominal)'!$H44:O44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(J$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(J$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:P137)+SUM('Capital Projects (Nominal)'!$H44:P44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(J$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:P137)+SUM('Capital Projects (Nominal)'!$H44:P44),0))/'Capital Projects (Real)'!$B44,IF(J$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:P137)+SUM('Capital Projects (Nominal)'!$H44:P44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(K$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(K$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:Q137)+SUM('Capital Projects (Nominal)'!$H44:Q44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(K$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:Q137)+SUM('Capital Projects (Nominal)'!$H44:Q44),0))/'Capital Projects (Real)'!$B44,IF(K$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:Q137)+SUM('Capital Projects (Nominal)'!$H44:Q44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(L$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(L$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:R137)+SUM('Capital Projects (Nominal)'!$H44:R44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(L$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:R137)+SUM('Capital Projects (Nominal)'!$H44:R44),0))/'Capital Projects (Real)'!$B44,IF(L$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:R137)+SUM('Capital Projects (Nominal)'!$H44:R44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(M$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(M$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:S137)+SUM('Capital Projects (Nominal)'!$H44:S44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(M$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:S137)+SUM('Capital Projects (Nominal)'!$H44:S44),0))/'Capital Projects (Real)'!$B44,IF(M$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:S137)+SUM('Capital Projects (Nominal)'!$H44:S44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(N$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(N$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:T137)+SUM('Capital Projects (Nominal)'!$H44:T44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(N$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:T137)+SUM('Capital Projects (Nominal)'!$H44:T44),0))/'Capital Projects (Real)'!$B44,IF(N$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:T137)+SUM('Capital Projects (Nominal)'!$H44:T44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(O$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(O$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:U137)+SUM('Capital Projects (Nominal)'!$H44:U44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(O$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:U137)+SUM('Capital Projects (Nominal)'!$H44:U44),0))/'Capital Projects (Real)'!$B44,IF(O$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:U137)+SUM('Capital Projects (Nominal)'!$H44:U44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(P$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(P$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:V137)+SUM('Capital Projects (Nominal)'!$H44:V44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(P$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:V137)+SUM('Capital Projects (Nominal)'!$H44:V44),0))/'Capital Projects (Real)'!$B44,IF(P$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:V137)+SUM('Capital Projects (Nominal)'!$H44:V44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(Q$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:W137)+SUM('Capital Projects (Nominal)'!$H44:W44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(Q$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:W137)+SUM('Capital Projects (Nominal)'!$H44:W44),0))/'Capital Projects (Real)'!$B44,IF(Q$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:W137)+SUM('Capital Projects (Nominal)'!$H44:W44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(R$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(R$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:X137)+SUM('Capital Projects (Nominal)'!$H44:X44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(R$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:X137)+SUM('Capital Projects (Nominal)'!$H44:X44),0))/'Capital Projects (Real)'!$B44,IF(R$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:X137)+SUM('Capital Projects (Nominal)'!$H44:X44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(S$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(S$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:Y137)+SUM('Capital Projects (Nominal)'!$H44:Y44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(S$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:Y137)+SUM('Capital Projects (Nominal)'!$H44:Y44),0))/'Capital Projects (Real)'!$B44,IF(S$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:Y137)+SUM('Capital Projects (Nominal)'!$H44:Y44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(T$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(T$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:Z137)+SUM('Capital Projects (Nominal)'!$H44:Z44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(T$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:Z137)+SUM('Capital Projects (Nominal)'!$H44:Z44),0))/'Capital Projects (Real)'!$B44,IF(T$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:Z137)+SUM('Capital Projects (Nominal)'!$H44:Z44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(U$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(U$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AA137)+SUM('Capital Projects (Nominal)'!$H44:AA44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(U$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AA137)+SUM('Capital Projects (Nominal)'!$H44:AA44),0))/'Capital Projects (Real)'!$B44,IF(U$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AA137)+SUM('Capital Projects (Nominal)'!$H44:AA44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(V$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(V$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AB137)+SUM('Capital Projects (Nominal)'!$H44:AB44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(V$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AB137)+SUM('Capital Projects (Nominal)'!$H44:AB44),0))/'Capital Projects (Real)'!$B44,IF(V$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AB137)+SUM('Capital Projects (Nominal)'!$H44:AB44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(W$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(W$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AC137)+SUM('Capital Projects (Nominal)'!$H44:AC44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(W$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AC137)+SUM('Capital Projects (Nominal)'!$H44:AC44),0))/'Capital Projects (Real)'!$B44,IF(W$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AC137)+SUM('Capital Projects (Nominal)'!$H44:AC44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(X$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(X$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AD137)+SUM('Capital Projects (Nominal)'!$H44:AD44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(X$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AD137)+SUM('Capital Projects (Nominal)'!$H44:AD44),0))/'Capital Projects (Real)'!$B44,IF(X$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AD137)+SUM('Capital Projects (Nominal)'!$H44:AD44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(Y$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AE137)+SUM('Capital Projects (Nominal)'!$H44:AE44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(Y$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AE137)+SUM('Capital Projects (Nominal)'!$H44:AE44),0))/'Capital Projects (Real)'!$B44,IF(Y$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AE137)+SUM('Capital Projects (Nominal)'!$H44:AE44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(Z$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AF137)+SUM('Capital Projects (Nominal)'!$H44:AF44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(Z$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AF137)+SUM('Capital Projects (Nominal)'!$H44:AF44),0))/'Capital Projects (Real)'!$B44,IF(Z$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AF137)+SUM('Capital Projects (Nominal)'!$H44:AF44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(AA$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AG137)+SUM('Capital Projects (Nominal)'!$H44:AG44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(AA$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AG137)+SUM('Capital Projects (Nominal)'!$H44:AG44),0))/'Capital Projects (Real)'!$B44,IF(AA$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AG137)+SUM('Capital Projects (Nominal)'!$H44:AG44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(AB$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AH137)+SUM('Capital Projects (Nominal)'!$H44:AH44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(AB$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AH137)+SUM('Capital Projects (Nominal)'!$H44:AH44),0))/'Capital Projects (Real)'!$B44,IF(AB$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AH137)+SUM('Capital Projects (Nominal)'!$H44:AH44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(AC$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AI137)+SUM('Capital Projects (Nominal)'!$H44:AI44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(AC$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AI137)+SUM('Capital Projects (Nominal)'!$H44:AI44),0))/'Capital Projects (Real)'!$B44,IF(AC$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AI137)+SUM('Capital Projects (Nominal)'!$H44:AI44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(AD$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AJ137)+SUM('Capital Projects (Nominal)'!$H44:AJ44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(AD$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AJ137)+SUM('Capital Projects (Nominal)'!$H44:AJ44),0))/'Capital Projects (Real)'!$B44,IF(AD$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AJ137)+SUM('Capital Projects (Nominal)'!$H44:AJ44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,IF(AE$2='Capital Projects (Real)'!$D44,(SUM('Capital Projects (Nominal)'!$H137:AK137)+SUM('Capital Projects (Nominal)'!$H44:AK44))*(13-'Capital Projects (Nominal)'!$E44)/12,IF(AE$2>'Capital Projects (Real)'!$D44,SUM('Capital Projects (Nominal)'!$H137:AK137)+SUM('Capital Projects (Nominal)'!$H44:AK44),0))/'Capital Projects (Real)'!$B44,IF(AE$2='Capital Projects (Real)'!$D44+'Capital Projects (Real)'!$B44,(SUM('Capital Projects (Nominal)'!$H137:AK137)+SUM('Capital Projects (Nominal)'!$H44:AK44))*('Capital Projects (Nominal)'!$E44-1)/12/'Capital Projects (Nominal)'!$B44,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A45","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(B$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(B$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:H138)+SUM('Capital Projects (Nominal)'!$H45:H45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(B$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:H138)+SUM('Capital Projects (Nominal)'!$H45:H45),0))/'Capital Projects (Real)'!$B45,IF(B$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:H138)+SUM('Capital Projects (Nominal)'!$H45:H45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(C$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(C$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:I138)+SUM('Capital Projects (Nominal)'!$H45:I45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(C$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:I138)+SUM('Capital Projects (Nominal)'!$H45:I45),0))/'Capital Projects (Real)'!$B45,IF(C$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:I138)+SUM('Capital Projects (Nominal)'!$H45:I45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(D$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(D$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:J138)+SUM('Capital Projects (Nominal)'!$H45:J45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(D$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:J138)+SUM('Capital Projects (Nominal)'!$H45:J45),0))/'Capital Projects (Real)'!$B45,IF(D$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:J138)+SUM('Capital Projects (Nominal)'!$H45:J45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(E$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(E$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:K138)+SUM('Capital Projects (Nominal)'!$H45:K45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(E$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:K138)+SUM('Capital Projects (Nominal)'!$H45:K45),0))/'Capital Projects (Real)'!$B45,IF(E$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:K138)+SUM('Capital Projects (Nominal)'!$H45:K45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(F$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(F$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:L138)+SUM('Capital Projects (Nominal)'!$H45:L45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(F$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:L138)+SUM('Capital Projects (Nominal)'!$H45:L45),0))/'Capital Projects (Real)'!$B45,IF(F$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:L138)+SUM('Capital Projects (Nominal)'!$H45:L45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(G$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(G$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:M138)+SUM('Capital Projects (Nominal)'!$H45:M45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(G$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:M138)+SUM('Capital Projects (Nominal)'!$H45:M45),0))/'Capital Projects (Real)'!$B45,IF(G$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:M138)+SUM('Capital Projects (Nominal)'!$H45:M45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(H$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(H$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:N138)+SUM('Capital Projects (Nominal)'!$H45:N45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(H$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:N138)+SUM('Capital Projects (Nominal)'!$H45:N45),0))/'Capital Projects (Real)'!$B45,IF(H$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:N138)+SUM('Capital Projects (Nominal)'!$H45:N45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(I$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(I$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:O138)+SUM('Capital Projects (Nominal)'!$H45:O45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(I$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:O138)+SUM('Capital Projects (Nominal)'!$H45:O45),0))/'Capital Projects (Real)'!$B45,IF(I$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:O138)+SUM('Capital Projects (Nominal)'!$H45:O45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(J$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(J$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:P138)+SUM('Capital Projects (Nominal)'!$H45:P45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(J$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:P138)+SUM('Capital Projects (Nominal)'!$H45:P45),0))/'Capital Projects (Real)'!$B45,IF(J$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:P138)+SUM('Capital Projects (Nominal)'!$H45:P45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(K$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(K$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:Q138)+SUM('Capital Projects (Nominal)'!$H45:Q45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(K$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:Q138)+SUM('Capital Projects (Nominal)'!$H45:Q45),0))/'Capital Projects (Real)'!$B45,IF(K$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:Q138)+SUM('Capital Projects (Nominal)'!$H45:Q45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(L$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(L$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:R138)+SUM('Capital Projects (Nominal)'!$H45:R45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(L$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:R138)+SUM('Capital Projects (Nominal)'!$H45:R45),0))/'Capital Projects (Real)'!$B45,IF(L$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:R138)+SUM('Capital Projects (Nominal)'!$H45:R45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(M$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(M$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:S138)+SUM('Capital Projects (Nominal)'!$H45:S45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(M$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:S138)+SUM('Capital Projects (Nominal)'!$H45:S45),0))/'Capital Projects (Real)'!$B45,IF(M$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:S138)+SUM('Capital Projects (Nominal)'!$H45:S45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(N$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(N$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:T138)+SUM('Capital Projects (Nominal)'!$H45:T45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(N$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:T138)+SUM('Capital Projects (Nominal)'!$H45:T45),0))/'Capital Projects (Real)'!$B45,IF(N$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:T138)+SUM('Capital Projects (Nominal)'!$H45:T45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(O$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(O$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:U138)+SUM('Capital Projects (Nominal)'!$H45:U45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(O$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:U138)+SUM('Capital Projects (Nominal)'!$H45:U45),0))/'Capital Projects (Real)'!$B45,IF(O$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:U138)+SUM('Capital Projects (Nominal)'!$H45:U45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(P$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(P$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:V138)+SUM('Capital Projects (Nominal)'!$H45:V45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(P$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:V138)+SUM('Capital Projects (Nominal)'!$H45:V45),0))/'Capital Projects (Real)'!$B45,IF(P$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:V138)+SUM('Capital Projects (Nominal)'!$H45:V45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(Q$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:W138)+SUM('Capital Projects (Nominal)'!$H45:W45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(Q$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:W138)+SUM('Capital Projects (Nominal)'!$H45:W45),0))/'Capital Projects (Real)'!$B45,IF(Q$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:W138)+SUM('Capital Projects (Nominal)'!$H45:W45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(R$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(R$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:X138)+SUM('Capital Projects (Nominal)'!$H45:X45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(R$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:X138)+SUM('Capital Projects (Nominal)'!$H45:X45),0))/'Capital Projects (Real)'!$B45,IF(R$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:X138)+SUM('Capital Projects (Nominal)'!$H45:X45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(S$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(S$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:Y138)+SUM('Capital Projects (Nominal)'!$H45:Y45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(S$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:Y138)+SUM('Capital Projects (Nominal)'!$H45:Y45),0))/'Capital Projects (Real)'!$B45,IF(S$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:Y138)+SUM('Capital Projects (Nominal)'!$H45:Y45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(T$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(T$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:Z138)+SUM('Capital Projects (Nominal)'!$H45:Z45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(T$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:Z138)+SUM('Capital Projects (Nominal)'!$H45:Z45),0))/'Capital Projects (Real)'!$B45,IF(T$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:Z138)+SUM('Capital Projects (Nominal)'!$H45:Z45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(U$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(U$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AA138)+SUM('Capital Projects (Nominal)'!$H45:AA45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(U$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AA138)+SUM('Capital Projects (Nominal)'!$H45:AA45),0))/'Capital Projects (Real)'!$B45,IF(U$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AA138)+SUM('Capital Projects (Nominal)'!$H45:AA45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(V$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(V$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AB138)+SUM('Capital Projects (Nominal)'!$H45:AB45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(V$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AB138)+SUM('Capital Projects (Nominal)'!$H45:AB45),0))/'Capital Projects (Real)'!$B45,IF(V$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AB138)+SUM('Capital Projects (Nominal)'!$H45:AB45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(W$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(W$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AC138)+SUM('Capital Projects (Nominal)'!$H45:AC45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(W$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AC138)+SUM('Capital Projects (Nominal)'!$H45:AC45),0))/'Capital Projects (Real)'!$B45,IF(W$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AC138)+SUM('Capital Projects (Nominal)'!$H45:AC45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(X$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(X$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AD138)+SUM('Capital Projects (Nominal)'!$H45:AD45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(X$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AD138)+SUM('Capital Projects (Nominal)'!$H45:AD45),0))/'Capital Projects (Real)'!$B45,IF(X$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AD138)+SUM('Capital Projects (Nominal)'!$H45:AD45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(Y$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AE138)+SUM('Capital Projects (Nominal)'!$H45:AE45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(Y$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AE138)+SUM('Capital Projects (Nominal)'!$H45:AE45),0))/'Capital Projects (Real)'!$B45,IF(Y$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AE138)+SUM('Capital Projects (Nominal)'!$H45:AE45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(Z$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AF138)+SUM('Capital Projects (Nominal)'!$H45:AF45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(Z$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AF138)+SUM('Capital Projects (Nominal)'!$H45:AF45),0))/'Capital Projects (Real)'!$B45,IF(Z$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AF138)+SUM('Capital Projects (Nominal)'!$H45:AF45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(AA$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AG138)+SUM('Capital Projects (Nominal)'!$H45:AG45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(AA$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AG138)+SUM('Capital Projects (Nominal)'!$H45:AG45),0))/'Capital Projects (Real)'!$B45,IF(AA$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AG138)+SUM('Capital Projects (Nominal)'!$H45:AG45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(AB$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AH138)+SUM('Capital Projects (Nominal)'!$H45:AH45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(AB$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AH138)+SUM('Capital Projects (Nominal)'!$H45:AH45),0))/'Capital Projects (Real)'!$B45,IF(AB$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AH138)+SUM('Capital Projects (Nominal)'!$H45:AH45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(AC$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AI138)+SUM('Capital Projects (Nominal)'!$H45:AI45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(AC$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AI138)+SUM('Capital Projects (Nominal)'!$H45:AI45),0))/'Capital Projects (Real)'!$B45,IF(AC$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AI138)+SUM('Capital Projects (Nominal)'!$H45:AI45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(AD$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AJ138)+SUM('Capital Projects (Nominal)'!$H45:AJ45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(AD$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AJ138)+SUM('Capital Projects (Nominal)'!$H45:AJ45),0))/'Capital Projects (Real)'!$B45,IF(AD$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AJ138)+SUM('Capital Projects (Nominal)'!$H45:AJ45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,IF(AE$2='Capital Projects (Real)'!$D45,(SUM('Capital Projects (Nominal)'!$H138:AK138)+SUM('Capital Projects (Nominal)'!$H45:AK45))*(13-'Capital Projects (Nominal)'!$E45)/12,IF(AE$2>'Capital Projects (Real)'!$D45,SUM('Capital Projects (Nominal)'!$H138:AK138)+SUM('Capital Projects (Nominal)'!$H45:AK45),0))/'Capital Projects (Real)'!$B45,IF(AE$2='Capital Projects (Real)'!$D45+'Capital Projects (Real)'!$B45,(SUM('Capital Projects (Nominal)'!$H138:AK138)+SUM('Capital Projects (Nominal)'!$H45:AK45))*('Capital Projects (Nominal)'!$E45-1)/12/'Capital Projects (Nominal)'!$B45,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A46","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(B$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(B$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:H139)+SUM('Capital Projects (Nominal)'!$H46:H46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(B$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:H139)+SUM('Capital Projects (Nominal)'!$H46:H46),0))/'Capital Projects (Real)'!$B46,IF(B$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:H139)+SUM('Capital Projects (Nominal)'!$H46:H46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(C$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(C$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:I139)+SUM('Capital Projects (Nominal)'!$H46:I46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(C$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:I139)+SUM('Capital Projects (Nominal)'!$H46:I46),0))/'Capital Projects (Real)'!$B46,IF(C$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:I139)+SUM('Capital Projects (Nominal)'!$H46:I46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(D$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(D$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:J139)+SUM('Capital Projects (Nominal)'!$H46:J46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(D$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:J139)+SUM('Capital Projects (Nominal)'!$H46:J46),0))/'Capital Projects (Real)'!$B46,IF(D$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:J139)+SUM('Capital Projects (Nominal)'!$H46:J46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(E$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(E$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:K139)+SUM('Capital Projects (Nominal)'!$H46:K46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(E$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:K139)+SUM('Capital Projects (Nominal)'!$H46:K46),0))/'Capital Projects (Real)'!$B46,IF(E$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:K139)+SUM('Capital Projects (Nominal)'!$H46:K46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(F$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(F$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:L139)+SUM('Capital Projects (Nominal)'!$H46:L46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(F$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:L139)+SUM('Capital Projects (Nominal)'!$H46:L46),0))/'Capital Projects (Real)'!$B46,IF(F$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:L139)+SUM('Capital Projects (Nominal)'!$H46:L46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(G$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(G$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:M139)+SUM('Capital Projects (Nominal)'!$H46:M46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(G$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:M139)+SUM('Capital Projects (Nominal)'!$H46:M46),0))/'Capital Projects (Real)'!$B46,IF(G$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:M139)+SUM('Capital Projects (Nominal)'!$H46:M46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(H$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(H$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:N139)+SUM('Capital Projects (Nominal)'!$H46:N46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(H$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:N139)+SUM('Capital Projects (Nominal)'!$H46:N46),0))/'Capital Projects (Real)'!$B46,IF(H$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:N139)+SUM('Capital Projects (Nominal)'!$H46:N46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(I$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(I$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:O139)+SUM('Capital Projects (Nominal)'!$H46:O46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(I$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:O139)+SUM('Capital Projects (Nominal)'!$H46:O46),0))/'Capital Projects (Real)'!$B46,IF(I$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:O139)+SUM('Capital Projects (Nominal)'!$H46:O46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(J$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(J$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:P139)+SUM('Capital Projects (Nominal)'!$H46:P46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(J$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:P139)+SUM('Capital Projects (Nominal)'!$H46:P46),0))/'Capital Projects (Real)'!$B46,IF(J$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:P139)+SUM('Capital Projects (Nominal)'!$H46:P46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(K$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(K$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:Q139)+SUM('Capital Projects (Nominal)'!$H46:Q46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(K$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:Q139)+SUM('Capital Projects (Nominal)'!$H46:Q46),0))/'Capital Projects (Real)'!$B46,IF(K$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:Q139)+SUM('Capital Projects (Nominal)'!$H46:Q46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(L$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(L$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:R139)+SUM('Capital Projects (Nominal)'!$H46:R46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(L$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:R139)+SUM('Capital Projects (Nominal)'!$H46:R46),0))/'Capital Projects (Real)'!$B46,IF(L$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:R139)+SUM('Capital Projects (Nominal)'!$H46:R46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(M$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(M$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:S139)+SUM('Capital Projects (Nominal)'!$H46:S46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(M$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:S139)+SUM('Capital Projects (Nominal)'!$H46:S46),0))/'Capital Projects (Real)'!$B46,IF(M$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:S139)+SUM('Capital Projects (Nominal)'!$H46:S46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(N$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(N$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:T139)+SUM('Capital Projects (Nominal)'!$H46:T46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(N$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:T139)+SUM('Capital Projects (Nominal)'!$H46:T46),0))/'Capital Projects (Real)'!$B46,IF(N$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:T139)+SUM('Capital Projects (Nominal)'!$H46:T46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(O$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(O$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:U139)+SUM('Capital Projects (Nominal)'!$H46:U46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(O$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:U139)+SUM('Capital Projects (Nominal)'!$H46:U46),0))/'Capital Projects (Real)'!$B46,IF(O$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:U139)+SUM('Capital Projects (Nominal)'!$H46:U46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(P$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(P$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:V139)+SUM('Capital Projects (Nominal)'!$H46:V46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(P$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:V139)+SUM('Capital Projects (Nominal)'!$H46:V46),0))/'Capital Projects (Real)'!$B46,IF(P$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:V139)+SUM('Capital Projects (Nominal)'!$H46:V46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(Q$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:W139)+SUM('Capital Projects (Nominal)'!$H46:W46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(Q$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:W139)+SUM('Capital Projects (Nominal)'!$H46:W46),0))/'Capital Projects (Real)'!$B46,IF(Q$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:W139)+SUM('Capital Projects (Nominal)'!$H46:W46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(R$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(R$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:X139)+SUM('Capital Projects (Nominal)'!$H46:X46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(R$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:X139)+SUM('Capital Projects (Nominal)'!$H46:X46),0))/'Capital Projects (Real)'!$B46,IF(R$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:X139)+SUM('Capital Projects (Nominal)'!$H46:X46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(S$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(S$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:Y139)+SUM('Capital Projects (Nominal)'!$H46:Y46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(S$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:Y139)+SUM('Capital Projects (Nominal)'!$H46:Y46),0))/'Capital Projects (Real)'!$B46,IF(S$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:Y139)+SUM('Capital Projects (Nominal)'!$H46:Y46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(T$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(T$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:Z139)+SUM('Capital Projects (Nominal)'!$H46:Z46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(T$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:Z139)+SUM('Capital Projects (Nominal)'!$H46:Z46),0))/'Capital Projects (Real)'!$B46,IF(T$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:Z139)+SUM('Capital Projects (Nominal)'!$H46:Z46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(U$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(U$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AA139)+SUM('Capital Projects (Nominal)'!$H46:AA46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(U$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AA139)+SUM('Capital Projects (Nominal)'!$H46:AA46),0))/'Capital Projects (Real)'!$B46,IF(U$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AA139)+SUM('Capital Projects (Nominal)'!$H46:AA46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(V$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(V$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AB139)+SUM('Capital Projects (Nominal)'!$H46:AB46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(V$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AB139)+SUM('Capital Projects (Nominal)'!$H46:AB46),0))/'Capital Projects (Real)'!$B46,IF(V$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AB139)+SUM('Capital Projects (Nominal)'!$H46:AB46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(W$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(W$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AC139)+SUM('Capital Projects (Nominal)'!$H46:AC46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(W$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AC139)+SUM('Capital Projects (Nominal)'!$H46:AC46),0))/'Capital Projects (Real)'!$B46,IF(W$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AC139)+SUM('Capital Projects (Nominal)'!$H46:AC46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(X$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(X$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AD139)+SUM('Capital Projects (Nominal)'!$H46:AD46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(X$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AD139)+SUM('Capital Projects (Nominal)'!$H46:AD46),0))/'Capital Projects (Real)'!$B46,IF(X$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AD139)+SUM('Capital Projects (Nominal)'!$H46:AD46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(Y$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AE139)+SUM('Capital Projects (Nominal)'!$H46:AE46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(Y$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AE139)+SUM('Capital Projects (Nominal)'!$H46:AE46),0))/'Capital Projects (Real)'!$B46,IF(Y$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AE139)+SUM('Capital Projects (Nominal)'!$H46:AE46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(Z$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AF139)+SUM('Capital Projects (Nominal)'!$H46:AF46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(Z$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AF139)+SUM('Capital Projects (Nominal)'!$H46:AF46),0))/'Capital Projects (Real)'!$B46,IF(Z$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AF139)+SUM('Capital Projects (Nominal)'!$H46:AF46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(AA$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AG139)+SUM('Capital Projects (Nominal)'!$H46:AG46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(AA$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AG139)+SUM('Capital Projects (Nominal)'!$H46:AG46),0))/'Capital Projects (Real)'!$B46,IF(AA$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AG139)+SUM('Capital Projects (Nominal)'!$H46:AG46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(AB$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AH139)+SUM('Capital Projects (Nominal)'!$H46:AH46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(AB$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AH139)+SUM('Capital Projects (Nominal)'!$H46:AH46),0))/'Capital Projects (Real)'!$B46,IF(AB$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AH139)+SUM('Capital Projects (Nominal)'!$H46:AH46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(AC$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AI139)+SUM('Capital Projects (Nominal)'!$H46:AI46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(AC$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AI139)+SUM('Capital Projects (Nominal)'!$H46:AI46),0))/'Capital Projects (Real)'!$B46,IF(AC$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AI139)+SUM('Capital Projects (Nominal)'!$H46:AI46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(AD$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AJ139)+SUM('Capital Projects (Nominal)'!$H46:AJ46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(AD$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AJ139)+SUM('Capital Projects (Nominal)'!$H46:AJ46),0))/'Capital Projects (Real)'!$B46,IF(AD$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AJ139)+SUM('Capital Projects (Nominal)'!$H46:AJ46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,IF(AE$2='Capital Projects (Real)'!$D46,(SUM('Capital Projects (Nominal)'!$H139:AK139)+SUM('Capital Projects (Nominal)'!$H46:AK46))*(13-'Capital Projects (Nominal)'!$E46)/12,IF(AE$2>'Capital Projects (Real)'!$D46,SUM('Capital Projects (Nominal)'!$H139:AK139)+SUM('Capital Projects (Nominal)'!$H46:AK46),0))/'Capital Projects (Real)'!$B46,IF(AE$2='Capital Projects (Real)'!$D46+'Capital Projects (Real)'!$B46,(SUM('Capital Projects (Nominal)'!$H139:AK139)+SUM('Capital Projects (Nominal)'!$H46:AK46))*('Capital Projects (Nominal)'!$E46-1)/12/'Capital Projects (Nominal)'!$B46,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A47","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(B$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(B$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:H140)+SUM('Capital Projects (Nominal)'!$H47:H47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(B$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:H140)+SUM('Capital Projects (Nominal)'!$H47:H47),0))/'Capital Projects (Real)'!$B47,IF(B$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:H140)+SUM('Capital Projects (Nominal)'!$H47:H47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(C$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(C$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:I140)+SUM('Capital Projects (Nominal)'!$H47:I47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(C$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:I140)+SUM('Capital Projects (Nominal)'!$H47:I47),0))/'Capital Projects (Real)'!$B47,IF(C$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:I140)+SUM('Capital Projects (Nominal)'!$H47:I47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(D$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(D$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:J140)+SUM('Capital Projects (Nominal)'!$H47:J47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(D$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:J140)+SUM('Capital Projects (Nominal)'!$H47:J47),0))/'Capital Projects (Real)'!$B47,IF(D$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:J140)+SUM('Capital Projects (Nominal)'!$H47:J47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(E$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(E$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:K140)+SUM('Capital Projects (Nominal)'!$H47:K47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(E$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:K140)+SUM('Capital Projects (Nominal)'!$H47:K47),0))/'Capital Projects (Real)'!$B47,IF(E$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:K140)+SUM('Capital Projects (Nominal)'!$H47:K47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(F$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(F$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:L140)+SUM('Capital Projects (Nominal)'!$H47:L47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(F$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:L140)+SUM('Capital Projects (Nominal)'!$H47:L47),0))/'Capital Projects (Real)'!$B47,IF(F$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:L140)+SUM('Capital Projects (Nominal)'!$H47:L47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(G$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(G$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:M140)+SUM('Capital Projects (Nominal)'!$H47:M47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(G$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:M140)+SUM('Capital Projects (Nominal)'!$H47:M47),0))/'Capital Projects (Real)'!$B47,IF(G$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:M140)+SUM('Capital Projects (Nominal)'!$H47:M47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(H$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(H$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:N140)+SUM('Capital Projects (Nominal)'!$H47:N47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(H$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:N140)+SUM('Capital Projects (Nominal)'!$H47:N47),0))/'Capital Projects (Real)'!$B47,IF(H$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:N140)+SUM('Capital Projects (Nominal)'!$H47:N47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(I$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(I$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:O140)+SUM('Capital Projects (Nominal)'!$H47:O47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(I$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:O140)+SUM('Capital Projects (Nominal)'!$H47:O47),0))/'Capital Projects (Real)'!$B47,IF(I$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:O140)+SUM('Capital Projects (Nominal)'!$H47:O47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(J$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(J$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:P140)+SUM('Capital Projects (Nominal)'!$H47:P47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(J$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:P140)+SUM('Capital Projects (Nominal)'!$H47:P47),0))/'Capital Projects (Real)'!$B47,IF(J$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:P140)+SUM('Capital Projects (Nominal)'!$H47:P47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(K$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(K$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:Q140)+SUM('Capital Projects (Nominal)'!$H47:Q47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(K$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:Q140)+SUM('Capital Projects (Nominal)'!$H47:Q47),0))/'Capital Projects (Real)'!$B47,IF(K$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:Q140)+SUM('Capital Projects (Nominal)'!$H47:Q47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(L$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(L$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:R140)+SUM('Capital Projects (Nominal)'!$H47:R47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(L$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:R140)+SUM('Capital Projects (Nominal)'!$H47:R47),0))/'Capital Projects (Real)'!$B47,IF(L$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:R140)+SUM('Capital Projects (Nominal)'!$H47:R47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(M$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(M$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:S140)+SUM('Capital Projects (Nominal)'!$H47:S47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(M$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:S140)+SUM('Capital Projects (Nominal)'!$H47:S47),0))/'Capital Projects (Real)'!$B47,IF(M$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:S140)+SUM('Capital Projects (Nominal)'!$H47:S47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(N$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(N$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:T140)+SUM('Capital Projects (Nominal)'!$H47:T47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(N$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:T140)+SUM('Capital Projects (Nominal)'!$H47:T47),0))/'Capital Projects (Real)'!$B47,IF(N$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:T140)+SUM('Capital Projects (Nominal)'!$H47:T47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(O$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(O$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:U140)+SUM('Capital Projects (Nominal)'!$H47:U47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(O$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:U140)+SUM('Capital Projects (Nominal)'!$H47:U47),0))/'Capital Projects (Real)'!$B47,IF(O$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:U140)+SUM('Capital Projects (Nominal)'!$H47:U47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(P$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(P$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:V140)+SUM('Capital Projects (Nominal)'!$H47:V47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(P$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:V140)+SUM('Capital Projects (Nominal)'!$H47:V47),0))/'Capital Projects (Real)'!$B47,IF(P$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:V140)+SUM('Capital Projects (Nominal)'!$H47:V47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(Q$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:W140)+SUM('Capital Projects (Nominal)'!$H47:W47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(Q$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:W140)+SUM('Capital Projects (Nominal)'!$H47:W47),0))/'Capital Projects (Real)'!$B47,IF(Q$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:W140)+SUM('Capital Projects (Nominal)'!$H47:W47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(R$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(R$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:X140)+SUM('Capital Projects (Nominal)'!$H47:X47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(R$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:X140)+SUM('Capital Projects (Nominal)'!$H47:X47),0))/'Capital Projects (Real)'!$B47,IF(R$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:X140)+SUM('Capital Projects (Nominal)'!$H47:X47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(S$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(S$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:Y140)+SUM('Capital Projects (Nominal)'!$H47:Y47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(S$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:Y140)+SUM('Capital Projects (Nominal)'!$H47:Y47),0))/'Capital Projects (Real)'!$B47,IF(S$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:Y140)+SUM('Capital Projects (Nominal)'!$H47:Y47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(T$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(T$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:Z140)+SUM('Capital Projects (Nominal)'!$H47:Z47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(T$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:Z140)+SUM('Capital Projects (Nominal)'!$H47:Z47),0))/'Capital Projects (Real)'!$B47,IF(T$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:Z140)+SUM('Capital Projects (Nominal)'!$H47:Z47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(U$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(U$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AA140)+SUM('Capital Projects (Nominal)'!$H47:AA47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(U$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AA140)+SUM('Capital Projects (Nominal)'!$H47:AA47),0))/'Capital Projects (Real)'!$B47,IF(U$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AA140)+SUM('Capital Projects (Nominal)'!$H47:AA47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(V$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(V$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AB140)+SUM('Capital Projects (Nominal)'!$H47:AB47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(V$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AB140)+SUM('Capital Projects (Nominal)'!$H47:AB47),0))/'Capital Projects (Real)'!$B47,IF(V$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AB140)+SUM('Capital Projects (Nominal)'!$H47:AB47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(W$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(W$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AC140)+SUM('Capital Projects (Nominal)'!$H47:AC47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(W$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AC140)+SUM('Capital Projects (Nominal)'!$H47:AC47),0))/'Capital Projects (Real)'!$B47,IF(W$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AC140)+SUM('Capital Projects (Nominal)'!$H47:AC47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(X$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(X$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AD140)+SUM('Capital Projects (Nominal)'!$H47:AD47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(X$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AD140)+SUM('Capital Projects (Nominal)'!$H47:AD47),0))/'Capital Projects (Real)'!$B47,IF(X$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AD140)+SUM('Capital Projects (Nominal)'!$H47:AD47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(Y$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AE140)+SUM('Capital Projects (Nominal)'!$H47:AE47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(Y$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AE140)+SUM('Capital Projects (Nominal)'!$H47:AE47),0))/'Capital Projects (Real)'!$B47,IF(Y$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AE140)+SUM('Capital Projects (Nominal)'!$H47:AE47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(Z$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AF140)+SUM('Capital Projects (Nominal)'!$H47:AF47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(Z$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AF140)+SUM('Capital Projects (Nominal)'!$H47:AF47),0))/'Capital Projects (Real)'!$B47,IF(Z$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AF140)+SUM('Capital Projects (Nominal)'!$H47:AF47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(AA$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AG140)+SUM('Capital Projects (Nominal)'!$H47:AG47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(AA$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AG140)+SUM('Capital Projects (Nominal)'!$H47:AG47),0))/'Capital Projects (Real)'!$B47,IF(AA$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AG140)+SUM('Capital Projects (Nominal)'!$H47:AG47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(AB$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AH140)+SUM('Capital Projects (Nominal)'!$H47:AH47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(AB$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AH140)+SUM('Capital Projects (Nominal)'!$H47:AH47),0))/'Capital Projects (Real)'!$B47,IF(AB$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AH140)+SUM('Capital Projects (Nominal)'!$H47:AH47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(AC$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AI140)+SUM('Capital Projects (Nominal)'!$H47:AI47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(AC$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AI140)+SUM('Capital Projects (Nominal)'!$H47:AI47),0))/'Capital Projects (Real)'!$B47,IF(AC$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AI140)+SUM('Capital Projects (Nominal)'!$H47:AI47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(AD$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AJ140)+SUM('Capital Projects (Nominal)'!$H47:AJ47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(AD$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AJ140)+SUM('Capital Projects (Nominal)'!$H47:AJ47),0))/'Capital Projects (Real)'!$B47,IF(AD$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AJ140)+SUM('Capital Projects (Nominal)'!$H47:AJ47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,IF(AE$2='Capital Projects (Real)'!$D47,(SUM('Capital Projects (Nominal)'!$H140:AK140)+SUM('Capital Projects (Nominal)'!$H47:AK47))*(13-'Capital Projects (Nominal)'!$E47)/12,IF(AE$2>'Capital Projects (Real)'!$D47,SUM('Capital Projects (Nominal)'!$H140:AK140)+SUM('Capital Projects (Nominal)'!$H47:AK47),0))/'Capital Projects (Real)'!$B47,IF(AE$2='Capital Projects (Real)'!$D47+'Capital Projects (Real)'!$B47,(SUM('Capital Projects (Nominal)'!$H140:AK140)+SUM('Capital Projects (Nominal)'!$H47:AK47))*('Capital Projects (Nominal)'!$E47-1)/12/'Capital Projects (Nominal)'!$B47,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A48","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(B$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(B$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:H141)+SUM('Capital Projects (Nominal)'!$H48:H48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(B$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:H141)+SUM('Capital Projects (Nominal)'!$H48:H48),0))/'Capital Projects (Real)'!$B48,IF(B$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:H141)+SUM('Capital Projects (Nominal)'!$H48:H48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(C$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(C$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:I141)+SUM('Capital Projects (Nominal)'!$H48:I48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(C$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:I141)+SUM('Capital Projects (Nominal)'!$H48:I48),0))/'Capital Projects (Real)'!$B48,IF(C$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:I141)+SUM('Capital Projects (Nominal)'!$H48:I48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(D$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(D$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:J141)+SUM('Capital Projects (Nominal)'!$H48:J48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(D$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:J141)+SUM('Capital Projects (Nominal)'!$H48:J48),0))/'Capital Projects (Real)'!$B48,IF(D$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:J141)+SUM('Capital Projects (Nominal)'!$H48:J48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(E$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(E$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:K141)+SUM('Capital Projects (Nominal)'!$H48:K48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(E$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:K141)+SUM('Capital Projects (Nominal)'!$H48:K48),0))/'Capital Projects (Real)'!$B48,IF(E$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:K141)+SUM('Capital Projects (Nominal)'!$H48:K48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(F$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(F$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:L141)+SUM('Capital Projects (Nominal)'!$H48:L48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(F$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:L141)+SUM('Capital Projects (Nominal)'!$H48:L48),0))/'Capital Projects (Real)'!$B48,IF(F$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:L141)+SUM('Capital Projects (Nominal)'!$H48:L48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(G$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(G$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:M141)+SUM('Capital Projects (Nominal)'!$H48:M48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(G$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:M141)+SUM('Capital Projects (Nominal)'!$H48:M48),0))/'Capital Projects (Real)'!$B48,IF(G$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:M141)+SUM('Capital Projects (Nominal)'!$H48:M48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(H$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(H$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:N141)+SUM('Capital Projects (Nominal)'!$H48:N48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(H$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:N141)+SUM('Capital Projects (Nominal)'!$H48:N48),0))/'Capital Projects (Real)'!$B48,IF(H$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:N141)+SUM('Capital Projects (Nominal)'!$H48:N48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(I$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(I$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:O141)+SUM('Capital Projects (Nominal)'!$H48:O48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(I$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:O141)+SUM('Capital Projects (Nominal)'!$H48:O48),0))/'Capital Projects (Real)'!$B48,IF(I$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:O141)+SUM('Capital Projects (Nominal)'!$H48:O48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(J$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(J$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:P141)+SUM('Capital Projects (Nominal)'!$H48:P48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(J$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:P141)+SUM('Capital Projects (Nominal)'!$H48:P48),0))/'Capital Projects (Real)'!$B48,IF(J$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:P141)+SUM('Capital Projects (Nominal)'!$H48:P48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(K$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(K$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:Q141)+SUM('Capital Projects (Nominal)'!$H48:Q48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(K$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:Q141)+SUM('Capital Projects (Nominal)'!$H48:Q48),0))/'Capital Projects (Real)'!$B48,IF(K$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:Q141)+SUM('Capital Projects (Nominal)'!$H48:Q48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(L$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(L$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:R141)+SUM('Capital Projects (Nominal)'!$H48:R48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(L$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:R141)+SUM('Capital Projects (Nominal)'!$H48:R48),0))/'Capital Projects (Real)'!$B48,IF(L$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:R141)+SUM('Capital Projects (Nominal)'!$H48:R48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(M$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(M$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:S141)+SUM('Capital Projects (Nominal)'!$H48:S48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(M$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:S141)+SUM('Capital Projects (Nominal)'!$H48:S48),0))/'Capital Projects (Real)'!$B48,IF(M$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:S141)+SUM('Capital Projects (Nominal)'!$H48:S48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(N$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(N$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:T141)+SUM('Capital Projects (Nominal)'!$H48:T48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(N$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:T141)+SUM('Capital Projects (Nominal)'!$H48:T48),0))/'Capital Projects (Real)'!$B48,IF(N$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:T141)+SUM('Capital Projects (Nominal)'!$H48:T48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(O$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(O$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:U141)+SUM('Capital Projects (Nominal)'!$H48:U48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(O$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:U141)+SUM('Capital Projects (Nominal)'!$H48:U48),0))/'Capital Projects (Real)'!$B48,IF(O$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:U141)+SUM('Capital Projects (Nominal)'!$H48:U48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(P$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(P$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:V141)+SUM('Capital Projects (Nominal)'!$H48:V48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(P$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:V141)+SUM('Capital Projects (Nominal)'!$H48:V48),0))/'Capital Projects (Real)'!$B48,IF(P$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:V141)+SUM('Capital Projects (Nominal)'!$H48:V48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(Q$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:W141)+SUM('Capital Projects (Nominal)'!$H48:W48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(Q$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:W141)+SUM('Capital Projects (Nominal)'!$H48:W48),0))/'Capital Projects (Real)'!$B48,IF(Q$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:W141)+SUM('Capital Projects (Nominal)'!$H48:W48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(R$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(R$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:X141)+SUM('Capital Projects (Nominal)'!$H48:X48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(R$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:X141)+SUM('Capital Projects (Nominal)'!$H48:X48),0))/'Capital Projects (Real)'!$B48,IF(R$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:X141)+SUM('Capital Projects (Nominal)'!$H48:X48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(S$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(S$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:Y141)+SUM('Capital Projects (Nominal)'!$H48:Y48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(S$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:Y141)+SUM('Capital Projects (Nominal)'!$H48:Y48),0))/'Capital Projects (Real)'!$B48,IF(S$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:Y141)+SUM('Capital Projects (Nominal)'!$H48:Y48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(T$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(T$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:Z141)+SUM('Capital Projects (Nominal)'!$H48:Z48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(T$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:Z141)+SUM('Capital Projects (Nominal)'!$H48:Z48),0))/'Capital Projects (Real)'!$B48,IF(T$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:Z141)+SUM('Capital Projects (Nominal)'!$H48:Z48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(U$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(U$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AA141)+SUM('Capital Projects (Nominal)'!$H48:AA48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(U$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AA141)+SUM('Capital Projects (Nominal)'!$H48:AA48),0))/'Capital Projects (Real)'!$B48,IF(U$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AA141)+SUM('Capital Projects (Nominal)'!$H48:AA48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(V$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(V$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AB141)+SUM('Capital Projects (Nominal)'!$H48:AB48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(V$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AB141)+SUM('Capital Projects (Nominal)'!$H48:AB48),0))/'Capital Projects (Real)'!$B48,IF(V$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AB141)+SUM('Capital Projects (Nominal)'!$H48:AB48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(W$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(W$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AC141)+SUM('Capital Projects (Nominal)'!$H48:AC48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(W$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AC141)+SUM('Capital Projects (Nominal)'!$H48:AC48),0))/'Capital Projects (Real)'!$B48,IF(W$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AC141)+SUM('Capital Projects (Nominal)'!$H48:AC48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(X$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(X$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AD141)+SUM('Capital Projects (Nominal)'!$H48:AD48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(X$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AD141)+SUM('Capital Projects (Nominal)'!$H48:AD48),0))/'Capital Projects (Real)'!$B48,IF(X$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AD141)+SUM('Capital Projects (Nominal)'!$H48:AD48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(Y$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AE141)+SUM('Capital Projects (Nominal)'!$H48:AE48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(Y$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AE141)+SUM('Capital Projects (Nominal)'!$H48:AE48),0))/'Capital Projects (Real)'!$B48,IF(Y$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AE141)+SUM('Capital Projects (Nominal)'!$H48:AE48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(Z$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AF141)+SUM('Capital Projects (Nominal)'!$H48:AF48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(Z$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AF141)+SUM('Capital Projects (Nominal)'!$H48:AF48),0))/'Capital Projects (Real)'!$B48,IF(Z$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AF141)+SUM('Capital Projects (Nominal)'!$H48:AF48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(AA$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AG141)+SUM('Capital Projects (Nominal)'!$H48:AG48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(AA$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AG141)+SUM('Capital Projects (Nominal)'!$H48:AG48),0))/'Capital Projects (Real)'!$B48,IF(AA$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AG141)+SUM('Capital Projects (Nominal)'!$H48:AG48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(AB$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AH141)+SUM('Capital Projects (Nominal)'!$H48:AH48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(AB$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AH141)+SUM('Capital Projects (Nominal)'!$H48:AH48),0))/'Capital Projects (Real)'!$B48,IF(AB$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AH141)+SUM('Capital Projects (Nominal)'!$H48:AH48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(AC$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AI141)+SUM('Capital Projects (Nominal)'!$H48:AI48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(AC$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AI141)+SUM('Capital Projects (Nominal)'!$H48:AI48),0))/'Capital Projects (Real)'!$B48,IF(AC$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AI141)+SUM('Capital Projects (Nominal)'!$H48:AI48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(AD$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AJ141)+SUM('Capital Projects (Nominal)'!$H48:AJ48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(AD$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AJ141)+SUM('Capital Projects (Nominal)'!$H48:AJ48),0))/'Capital Projects (Real)'!$B48,IF(AD$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AJ141)+SUM('Capital Projects (Nominal)'!$H48:AJ48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,IF(AE$2='Capital Projects (Real)'!$D48,(SUM('Capital Projects (Nominal)'!$H141:AK141)+SUM('Capital Projects (Nominal)'!$H48:AK48))*(13-'Capital Projects (Nominal)'!$E48)/12,IF(AE$2>'Capital Projects (Real)'!$D48,SUM('Capital Projects (Nominal)'!$H141:AK141)+SUM('Capital Projects (Nominal)'!$H48:AK48),0))/'Capital Projects (Real)'!$B48,IF(AE$2='Capital Projects (Real)'!$D48+'Capital Projects (Real)'!$B48,(SUM('Capital Projects (Nominal)'!$H141:AK141)+SUM('Capital Projects (Nominal)'!$H48:AK48))*('Capital Projects (Nominal)'!$E48-1)/12/'Capital Projects (Nominal)'!$B48,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A49","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(B$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(B$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:H142)+SUM('Capital Projects (Nominal)'!$H49:H49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(B$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:H142)+SUM('Capital Projects (Nominal)'!$H49:H49),0))/'Capital Projects (Real)'!$B49,IF(B$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:H142)+SUM('Capital Projects (Nominal)'!$H49:H49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(C$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(C$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:I142)+SUM('Capital Projects (Nominal)'!$H49:I49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(C$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:I142)+SUM('Capital Projects (Nominal)'!$H49:I49),0))/'Capital Projects (Real)'!$B49,IF(C$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:I142)+SUM('Capital Projects (Nominal)'!$H49:I49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(D$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(D$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:J142)+SUM('Capital Projects (Nominal)'!$H49:J49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(D$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:J142)+SUM('Capital Projects (Nominal)'!$H49:J49),0))/'Capital Projects (Real)'!$B49,IF(D$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:J142)+SUM('Capital Projects (Nominal)'!$H49:J49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(E$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(E$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:K142)+SUM('Capital Projects (Nominal)'!$H49:K49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(E$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:K142)+SUM('Capital Projects (Nominal)'!$H49:K49),0))/'Capital Projects (Real)'!$B49,IF(E$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:K142)+SUM('Capital Projects (Nominal)'!$H49:K49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(F$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(F$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:L142)+SUM('Capital Projects (Nominal)'!$H49:L49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(F$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:L142)+SUM('Capital Projects (Nominal)'!$H49:L49),0))/'Capital Projects (Real)'!$B49,IF(F$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:L142)+SUM('Capital Projects (Nominal)'!$H49:L49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(G$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(G$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:M142)+SUM('Capital Projects (Nominal)'!$H49:M49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(G$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:M142)+SUM('Capital Projects (Nominal)'!$H49:M49),0))/'Capital Projects (Real)'!$B49,IF(G$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:M142)+SUM('Capital Projects (Nominal)'!$H49:M49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(H$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(H$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:N142)+SUM('Capital Projects (Nominal)'!$H49:N49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(H$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:N142)+SUM('Capital Projects (Nominal)'!$H49:N49),0))/'Capital Projects (Real)'!$B49,IF(H$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:N142)+SUM('Capital Projects (Nominal)'!$H49:N49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(I$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(I$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:O142)+SUM('Capital Projects (Nominal)'!$H49:O49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(I$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:O142)+SUM('Capital Projects (Nominal)'!$H49:O49),0))/'Capital Projects (Real)'!$B49,IF(I$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:O142)+SUM('Capital Projects (Nominal)'!$H49:O49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(J$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(J$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:P142)+SUM('Capital Projects (Nominal)'!$H49:P49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(J$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:P142)+SUM('Capital Projects (Nominal)'!$H49:P49),0))/'Capital Projects (Real)'!$B49,IF(J$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:P142)+SUM('Capital Projects (Nominal)'!$H49:P49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(K$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(K$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:Q142)+SUM('Capital Projects (Nominal)'!$H49:Q49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(K$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:Q142)+SUM('Capital Projects (Nominal)'!$H49:Q49),0))/'Capital Projects (Real)'!$B49,IF(K$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:Q142)+SUM('Capital Projects (Nominal)'!$H49:Q49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(L$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(L$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:R142)+SUM('Capital Projects (Nominal)'!$H49:R49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(L$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:R142)+SUM('Capital Projects (Nominal)'!$H49:R49),0))/'Capital Projects (Real)'!$B49,IF(L$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:R142)+SUM('Capital Projects (Nominal)'!$H49:R49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(M$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(M$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:S142)+SUM('Capital Projects (Nominal)'!$H49:S49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(M$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:S142)+SUM('Capital Projects (Nominal)'!$H49:S49),0))/'Capital Projects (Real)'!$B49,IF(M$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:S142)+SUM('Capital Projects (Nominal)'!$H49:S49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(N$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(N$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:T142)+SUM('Capital Projects (Nominal)'!$H49:T49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(N$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:T142)+SUM('Capital Projects (Nominal)'!$H49:T49),0))/'Capital Projects (Real)'!$B49,IF(N$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:T142)+SUM('Capital Projects (Nominal)'!$H49:T49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(O$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(O$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:U142)+SUM('Capital Projects (Nominal)'!$H49:U49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(O$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:U142)+SUM('Capital Projects (Nominal)'!$H49:U49),0))/'Capital Projects (Real)'!$B49,IF(O$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:U142)+SUM('Capital Projects (Nominal)'!$H49:U49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(P$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(P$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:V142)+SUM('Capital Projects (Nominal)'!$H49:V49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(P$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:V142)+SUM('Capital Projects (Nominal)'!$H49:V49),0))/'Capital Projects (Real)'!$B49,IF(P$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:V142)+SUM('Capital Projects (Nominal)'!$H49:V49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(Q$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:W142)+SUM('Capital Projects (Nominal)'!$H49:W49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(Q$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:W142)+SUM('Capital Projects (Nominal)'!$H49:W49),0))/'Capital Projects (Real)'!$B49,IF(Q$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:W142)+SUM('Capital Projects (Nominal)'!$H49:W49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(R$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(R$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:X142)+SUM('Capital Projects (Nominal)'!$H49:X49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(R$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:X142)+SUM('Capital Projects (Nominal)'!$H49:X49),0))/'Capital Projects (Real)'!$B49,IF(R$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:X142)+SUM('Capital Projects (Nominal)'!$H49:X49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(S$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(S$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:Y142)+SUM('Capital Projects (Nominal)'!$H49:Y49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(S$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:Y142)+SUM('Capital Projects (Nominal)'!$H49:Y49),0))/'Capital Projects (Real)'!$B49,IF(S$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:Y142)+SUM('Capital Projects (Nominal)'!$H49:Y49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(T$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(T$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:Z142)+SUM('Capital Projects (Nominal)'!$H49:Z49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(T$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:Z142)+SUM('Capital Projects (Nominal)'!$H49:Z49),0))/'Capital Projects (Real)'!$B49,IF(T$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:Z142)+SUM('Capital Projects (Nominal)'!$H49:Z49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(U$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(U$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AA142)+SUM('Capital Projects (Nominal)'!$H49:AA49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(U$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AA142)+SUM('Capital Projects (Nominal)'!$H49:AA49),0))/'Capital Projects (Real)'!$B49,IF(U$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AA142)+SUM('Capital Projects (Nominal)'!$H49:AA49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(V$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(V$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AB142)+SUM('Capital Projects (Nominal)'!$H49:AB49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(V$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AB142)+SUM('Capital Projects (Nominal)'!$H49:AB49),0))/'Capital Projects (Real)'!$B49,IF(V$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AB142)+SUM('Capital Projects (Nominal)'!$H49:AB49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(W$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(W$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AC142)+SUM('Capital Projects (Nominal)'!$H49:AC49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(W$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AC142)+SUM('Capital Projects (Nominal)'!$H49:AC49),0))/'Capital Projects (Real)'!$B49,IF(W$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AC142)+SUM('Capital Projects (Nominal)'!$H49:AC49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(X$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(X$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AD142)+SUM('Capital Projects (Nominal)'!$H49:AD49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(X$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AD142)+SUM('Capital Projects (Nominal)'!$H49:AD49),0))/'Capital Projects (Real)'!$B49,IF(X$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AD142)+SUM('Capital Projects (Nominal)'!$H49:AD49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(Y$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AE142)+SUM('Capital Projects (Nominal)'!$H49:AE49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(Y$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AE142)+SUM('Capital Projects (Nominal)'!$H49:AE49),0))/'Capital Projects (Real)'!$B49,IF(Y$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AE142)+SUM('Capital Projects (Nominal)'!$H49:AE49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(Z$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AF142)+SUM('Capital Projects (Nominal)'!$H49:AF49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(Z$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AF142)+SUM('Capital Projects (Nominal)'!$H49:AF49),0))/'Capital Projects (Real)'!$B49,IF(Z$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AF142)+SUM('Capital Projects (Nominal)'!$H49:AF49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(AA$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AG142)+SUM('Capital Projects (Nominal)'!$H49:AG49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(AA$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AG142)+SUM('Capital Projects (Nominal)'!$H49:AG49),0))/'Capital Projects (Real)'!$B49,IF(AA$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AG142)+SUM('Capital Projects (Nominal)'!$H49:AG49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(AB$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AH142)+SUM('Capital Projects (Nominal)'!$H49:AH49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(AB$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AH142)+SUM('Capital Projects (Nominal)'!$H49:AH49),0))/'Capital Projects (Real)'!$B49,IF(AB$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AH142)+SUM('Capital Projects (Nominal)'!$H49:AH49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(AC$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AI142)+SUM('Capital Projects (Nominal)'!$H49:AI49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(AC$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AI142)+SUM('Capital Projects (Nominal)'!$H49:AI49),0))/'Capital Projects (Real)'!$B49,IF(AC$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AI142)+SUM('Capital Projects (Nominal)'!$H49:AI49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(AD$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AJ142)+SUM('Capital Projects (Nominal)'!$H49:AJ49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(AD$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AJ142)+SUM('Capital Projects (Nominal)'!$H49:AJ49),0))/'Capital Projects (Real)'!$B49,IF(AD$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AJ142)+SUM('Capital Projects (Nominal)'!$H49:AJ49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,IF(AE$2='Capital Projects (Real)'!$D49,(SUM('Capital Projects (Nominal)'!$H142:AK142)+SUM('Capital Projects (Nominal)'!$H49:AK49))*(13-'Capital Projects (Nominal)'!$E49)/12,IF(AE$2>'Capital Projects (Real)'!$D49,SUM('Capital Projects (Nominal)'!$H142:AK142)+SUM('Capital Projects (Nominal)'!$H49:AK49),0))/'Capital Projects (Real)'!$B49,IF(AE$2='Capital Projects (Real)'!$D49+'Capital Projects (Real)'!$B49,(SUM('Capital Projects (Nominal)'!$H142:AK142)+SUM('Capital Projects (Nominal)'!$H49:AK49))*('Capital Projects (Nominal)'!$E49-1)/12/'Capital Projects (Nominal)'!$B49,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A50","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(B$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(B$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:H143)+SUM('Capital Projects (Nominal)'!$H50:H50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(B$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:H143)+SUM('Capital Projects (Nominal)'!$H50:H50),0))/'Capital Projects (Real)'!$B50,IF(B$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:H143)+SUM('Capital Projects (Nominal)'!$H50:H50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(C$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(C$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:I143)+SUM('Capital Projects (Nominal)'!$H50:I50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(C$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:I143)+SUM('Capital Projects (Nominal)'!$H50:I50),0))/'Capital Projects (Real)'!$B50,IF(C$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:I143)+SUM('Capital Projects (Nominal)'!$H50:I50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(D$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(D$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:J143)+SUM('Capital Projects (Nominal)'!$H50:J50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(D$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:J143)+SUM('Capital Projects (Nominal)'!$H50:J50),0))/'Capital Projects (Real)'!$B50,IF(D$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:J143)+SUM('Capital Projects (Nominal)'!$H50:J50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(E$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(E$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:K143)+SUM('Capital Projects (Nominal)'!$H50:K50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(E$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:K143)+SUM('Capital Projects (Nominal)'!$H50:K50),0))/'Capital Projects (Real)'!$B50,IF(E$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:K143)+SUM('Capital Projects (Nominal)'!$H50:K50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(F$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(F$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:L143)+SUM('Capital Projects (Nominal)'!$H50:L50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(F$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:L143)+SUM('Capital Projects (Nominal)'!$H50:L50),0))/'Capital Projects (Real)'!$B50,IF(F$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:L143)+SUM('Capital Projects (Nominal)'!$H50:L50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(G$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(G$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:M143)+SUM('Capital Projects (Nominal)'!$H50:M50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(G$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:M143)+SUM('Capital Projects (Nominal)'!$H50:M50),0))/'Capital Projects (Real)'!$B50,IF(G$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:M143)+SUM('Capital Projects (Nominal)'!$H50:M50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(H$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(H$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:N143)+SUM('Capital Projects (Nominal)'!$H50:N50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(H$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:N143)+SUM('Capital Projects (Nominal)'!$H50:N50),0))/'Capital Projects (Real)'!$B50,IF(H$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:N143)+SUM('Capital Projects (Nominal)'!$H50:N50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(I$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(I$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:O143)+SUM('Capital Projects (Nominal)'!$H50:O50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(I$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:O143)+SUM('Capital Projects (Nominal)'!$H50:O50),0))/'Capital Projects (Real)'!$B50,IF(I$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:O143)+SUM('Capital Projects (Nominal)'!$H50:O50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(J$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(J$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:P143)+SUM('Capital Projects (Nominal)'!$H50:P50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(J$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:P143)+SUM('Capital Projects (Nominal)'!$H50:P50),0))/'Capital Projects (Real)'!$B50,IF(J$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:P143)+SUM('Capital Projects (Nominal)'!$H50:P50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(K$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(K$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:Q143)+SUM('Capital Projects (Nominal)'!$H50:Q50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(K$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:Q143)+SUM('Capital Projects (Nominal)'!$H50:Q50),0))/'Capital Projects (Real)'!$B50,IF(K$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:Q143)+SUM('Capital Projects (Nominal)'!$H50:Q50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(L$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(L$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:R143)+SUM('Capital Projects (Nominal)'!$H50:R50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(L$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:R143)+SUM('Capital Projects (Nominal)'!$H50:R50),0))/'Capital Projects (Real)'!$B50,IF(L$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:R143)+SUM('Capital Projects (Nominal)'!$H50:R50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(M$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(M$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:S143)+SUM('Capital Projects (Nominal)'!$H50:S50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(M$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:S143)+SUM('Capital Projects (Nominal)'!$H50:S50),0))/'Capital Projects (Real)'!$B50,IF(M$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:S143)+SUM('Capital Projects (Nominal)'!$H50:S50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(N$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(N$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:T143)+SUM('Capital Projects (Nominal)'!$H50:T50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(N$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:T143)+SUM('Capital Projects (Nominal)'!$H50:T50),0))/'Capital Projects (Real)'!$B50,IF(N$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:T143)+SUM('Capital Projects (Nominal)'!$H50:T50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(O$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(O$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:U143)+SUM('Capital Projects (Nominal)'!$H50:U50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(O$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:U143)+SUM('Capital Projects (Nominal)'!$H50:U50),0))/'Capital Projects (Real)'!$B50,IF(O$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:U143)+SUM('Capital Projects (Nominal)'!$H50:U50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(P$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(P$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:V143)+SUM('Capital Projects (Nominal)'!$H50:V50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(P$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:V143)+SUM('Capital Projects (Nominal)'!$H50:V50),0))/'Capital Projects (Real)'!$B50,IF(P$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:V143)+SUM('Capital Projects (Nominal)'!$H50:V50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(Q$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:W143)+SUM('Capital Projects (Nominal)'!$H50:W50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(Q$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:W143)+SUM('Capital Projects (Nominal)'!$H50:W50),0))/'Capital Projects (Real)'!$B50,IF(Q$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:W143)+SUM('Capital Projects (Nominal)'!$H50:W50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(R$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(R$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:X143)+SUM('Capital Projects (Nominal)'!$H50:X50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(R$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:X143)+SUM('Capital Projects (Nominal)'!$H50:X50),0))/'Capital Projects (Real)'!$B50,IF(R$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:X143)+SUM('Capital Projects (Nominal)'!$H50:X50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(S$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(S$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:Y143)+SUM('Capital Projects (Nominal)'!$H50:Y50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(S$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:Y143)+SUM('Capital Projects (Nominal)'!$H50:Y50),0))/'Capital Projects (Real)'!$B50,IF(S$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:Y143)+SUM('Capital Projects (Nominal)'!$H50:Y50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(T$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(T$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:Z143)+SUM('Capital Projects (Nominal)'!$H50:Z50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(T$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:Z143)+SUM('Capital Projects (Nominal)'!$H50:Z50),0))/'Capital Projects (Real)'!$B50,IF(T$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:Z143)+SUM('Capital Projects (Nominal)'!$H50:Z50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(U$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(U$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AA143)+SUM('Capital Projects (Nominal)'!$H50:AA50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(U$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AA143)+SUM('Capital Projects (Nominal)'!$H50:AA50),0))/'Capital Projects (Real)'!$B50,IF(U$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AA143)+SUM('Capital Projects (Nominal)'!$H50:AA50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(V$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(V$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AB143)+SUM('Capital Projects (Nominal)'!$H50:AB50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(V$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AB143)+SUM('Capital Projects (Nominal)'!$H50:AB50),0))/'Capital Projects (Real)'!$B50,IF(V$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AB143)+SUM('Capital Projects (Nominal)'!$H50:AB50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(W$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(W$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AC143)+SUM('Capital Projects (Nominal)'!$H50:AC50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(W$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AC143)+SUM('Capital Projects (Nominal)'!$H50:AC50),0))/'Capital Projects (Real)'!$B50,IF(W$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AC143)+SUM('Capital Projects (Nominal)'!$H50:AC50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(X$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(X$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AD143)+SUM('Capital Projects (Nominal)'!$H50:AD50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(X$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AD143)+SUM('Capital Projects (Nominal)'!$H50:AD50),0))/'Capital Projects (Real)'!$B50,IF(X$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AD143)+SUM('Capital Projects (Nominal)'!$H50:AD50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(Y$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AE143)+SUM('Capital Projects (Nominal)'!$H50:AE50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(Y$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AE143)+SUM('Capital Projects (Nominal)'!$H50:AE50),0))/'Capital Projects (Real)'!$B50,IF(Y$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AE143)+SUM('Capital Projects (Nominal)'!$H50:AE50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(Z$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AF143)+SUM('Capital Projects (Nominal)'!$H50:AF50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(Z$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AF143)+SUM('Capital Projects (Nominal)'!$H50:AF50),0))/'Capital Projects (Real)'!$B50,IF(Z$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AF143)+SUM('Capital Projects (Nominal)'!$H50:AF50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(AA$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AG143)+SUM('Capital Projects (Nominal)'!$H50:AG50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(AA$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AG143)+SUM('Capital Projects (Nominal)'!$H50:AG50),0))/'Capital Projects (Real)'!$B50,IF(AA$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AG143)+SUM('Capital Projects (Nominal)'!$H50:AG50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(AB$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AH143)+SUM('Capital Projects (Nominal)'!$H50:AH50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(AB$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AH143)+SUM('Capital Projects (Nominal)'!$H50:AH50),0))/'Capital Projects (Real)'!$B50,IF(AB$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AH143)+SUM('Capital Projects (Nominal)'!$H50:AH50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(AC$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AI143)+SUM('Capital Projects (Nominal)'!$H50:AI50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(AC$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AI143)+SUM('Capital Projects (Nominal)'!$H50:AI50),0))/'Capital Projects (Real)'!$B50,IF(AC$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AI143)+SUM('Capital Projects (Nominal)'!$H50:AI50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(AD$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AJ143)+SUM('Capital Projects (Nominal)'!$H50:AJ50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(AD$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AJ143)+SUM('Capital Projects (Nominal)'!$H50:AJ50),0))/'Capital Projects (Real)'!$B50,IF(AD$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AJ143)+SUM('Capital Projects (Nominal)'!$H50:AJ50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,IF(AE$2='Capital Projects (Real)'!$D50,(SUM('Capital Projects (Nominal)'!$H143:AK143)+SUM('Capital Projects (Nominal)'!$H50:AK50))*(13-'Capital Projects (Nominal)'!$E50)/12,IF(AE$2>'Capital Projects (Real)'!$D50,SUM('Capital Projects (Nominal)'!$H143:AK143)+SUM('Capital Projects (Nominal)'!$H50:AK50),0))/'Capital Projects (Real)'!$B50,IF(AE$2='Capital Projects (Real)'!$D50+'Capital Projects (Real)'!$B50,(SUM('Capital Projects (Nominal)'!$H143:AK143)+SUM('Capital Projects (Nominal)'!$H50:AK50))*('Capital Projects (Nominal)'!$E50-1)/12/'Capital Projects (Nominal)'!$B50,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A51","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(B$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(B$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:H144)+SUM('Capital Projects (Nominal)'!$H51:H51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(B$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:H144)+SUM('Capital Projects (Nominal)'!$H51:H51),0))/'Capital Projects (Real)'!$B51,IF(B$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:H144)+SUM('Capital Projects (Nominal)'!$H51:H51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(C$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(C$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:I144)+SUM('Capital Projects (Nominal)'!$H51:I51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(C$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:I144)+SUM('Capital Projects (Nominal)'!$H51:I51),0))/'Capital Projects (Real)'!$B51,IF(C$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:I144)+SUM('Capital Projects (Nominal)'!$H51:I51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(D$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(D$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:J144)+SUM('Capital Projects (Nominal)'!$H51:J51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(D$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:J144)+SUM('Capital Projects (Nominal)'!$H51:J51),0))/'Capital Projects (Real)'!$B51,IF(D$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:J144)+SUM('Capital Projects (Nominal)'!$H51:J51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(E$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(E$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:K144)+SUM('Capital Projects (Nominal)'!$H51:K51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(E$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:K144)+SUM('Capital Projects (Nominal)'!$H51:K51),0))/'Capital Projects (Real)'!$B51,IF(E$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:K144)+SUM('Capital Projects (Nominal)'!$H51:K51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(F$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(F$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:L144)+SUM('Capital Projects (Nominal)'!$H51:L51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(F$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:L144)+SUM('Capital Projects (Nominal)'!$H51:L51),0))/'Capital Projects (Real)'!$B51,IF(F$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:L144)+SUM('Capital Projects (Nominal)'!$H51:L51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(G$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(G$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:M144)+SUM('Capital Projects (Nominal)'!$H51:M51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(G$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:M144)+SUM('Capital Projects (Nominal)'!$H51:M51),0))/'Capital Projects (Real)'!$B51,IF(G$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:M144)+SUM('Capital Projects (Nominal)'!$H51:M51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(H$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(H$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:N144)+SUM('Capital Projects (Nominal)'!$H51:N51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(H$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:N144)+SUM('Capital Projects (Nominal)'!$H51:N51),0))/'Capital Projects (Real)'!$B51,IF(H$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:N144)+SUM('Capital Projects (Nominal)'!$H51:N51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(I$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(I$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:O144)+SUM('Capital Projects (Nominal)'!$H51:O51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(I$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:O144)+SUM('Capital Projects (Nominal)'!$H51:O51),0))/'Capital Projects (Real)'!$B51,IF(I$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:O144)+SUM('Capital Projects (Nominal)'!$H51:O51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(J$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(J$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:P144)+SUM('Capital Projects (Nominal)'!$H51:P51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(J$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:P144)+SUM('Capital Projects (Nominal)'!$H51:P51),0))/'Capital Projects (Real)'!$B51,IF(J$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:P144)+SUM('Capital Projects (Nominal)'!$H51:P51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(K$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(K$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:Q144)+SUM('Capital Projects (Nominal)'!$H51:Q51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(K$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:Q144)+SUM('Capital Projects (Nominal)'!$H51:Q51),0))/'Capital Projects (Real)'!$B51,IF(K$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:Q144)+SUM('Capital Projects (Nominal)'!$H51:Q51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(L$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(L$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:R144)+SUM('Capital Projects (Nominal)'!$H51:R51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(L$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:R144)+SUM('Capital Projects (Nominal)'!$H51:R51),0))/'Capital Projects (Real)'!$B51,IF(L$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:R144)+SUM('Capital Projects (Nominal)'!$H51:R51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(M$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(M$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:S144)+SUM('Capital Projects (Nominal)'!$H51:S51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(M$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:S144)+SUM('Capital Projects (Nominal)'!$H51:S51),0))/'Capital Projects (Real)'!$B51,IF(M$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:S144)+SUM('Capital Projects (Nominal)'!$H51:S51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(N$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(N$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:T144)+SUM('Capital Projects (Nominal)'!$H51:T51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(N$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:T144)+SUM('Capital Projects (Nominal)'!$H51:T51),0))/'Capital Projects (Real)'!$B51,IF(N$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:T144)+SUM('Capital Projects (Nominal)'!$H51:T51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(O$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(O$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:U144)+SUM('Capital Projects (Nominal)'!$H51:U51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(O$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:U144)+SUM('Capital Projects (Nominal)'!$H51:U51),0))/'Capital Projects (Real)'!$B51,IF(O$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:U144)+SUM('Capital Projects (Nominal)'!$H51:U51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(P$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(P$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:V144)+SUM('Capital Projects (Nominal)'!$H51:V51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(P$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:V144)+SUM('Capital Projects (Nominal)'!$H51:V51),0))/'Capital Projects (Real)'!$B51,IF(P$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:V144)+SUM('Capital Projects (Nominal)'!$H51:V51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(Q$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:W144)+SUM('Capital Projects (Nominal)'!$H51:W51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(Q$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:W144)+SUM('Capital Projects (Nominal)'!$H51:W51),0))/'Capital Projects (Real)'!$B51,IF(Q$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:W144)+SUM('Capital Projects (Nominal)'!$H51:W51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(R$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(R$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:X144)+SUM('Capital Projects (Nominal)'!$H51:X51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(R$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:X144)+SUM('Capital Projects (Nominal)'!$H51:X51),0))/'Capital Projects (Real)'!$B51,IF(R$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:X144)+SUM('Capital Projects (Nominal)'!$H51:X51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(S$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(S$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:Y144)+SUM('Capital Projects (Nominal)'!$H51:Y51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(S$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:Y144)+SUM('Capital Projects (Nominal)'!$H51:Y51),0))/'Capital Projects (Real)'!$B51,IF(S$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:Y144)+SUM('Capital Projects (Nominal)'!$H51:Y51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(T$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(T$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:Z144)+SUM('Capital Projects (Nominal)'!$H51:Z51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(T$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:Z144)+SUM('Capital Projects (Nominal)'!$H51:Z51),0))/'Capital Projects (Real)'!$B51,IF(T$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:Z144)+SUM('Capital Projects (Nominal)'!$H51:Z51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(U$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(U$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AA144)+SUM('Capital Projects (Nominal)'!$H51:AA51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(U$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AA144)+SUM('Capital Projects (Nominal)'!$H51:AA51),0))/'Capital Projects (Real)'!$B51,IF(U$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AA144)+SUM('Capital Projects (Nominal)'!$H51:AA51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(V$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(V$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AB144)+SUM('Capital Projects (Nominal)'!$H51:AB51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(V$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AB144)+SUM('Capital Projects (Nominal)'!$H51:AB51),0))/'Capital Projects (Real)'!$B51,IF(V$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AB144)+SUM('Capital Projects (Nominal)'!$H51:AB51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(W$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(W$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AC144)+SUM('Capital Projects (Nominal)'!$H51:AC51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(W$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AC144)+SUM('Capital Projects (Nominal)'!$H51:AC51),0))/'Capital Projects (Real)'!$B51,IF(W$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AC144)+SUM('Capital Projects (Nominal)'!$H51:AC51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(X$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(X$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AD144)+SUM('Capital Projects (Nominal)'!$H51:AD51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(X$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AD144)+SUM('Capital Projects (Nominal)'!$H51:AD51),0))/'Capital Projects (Real)'!$B51,IF(X$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AD144)+SUM('Capital Projects (Nominal)'!$H51:AD51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(Y$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AE144)+SUM('Capital Projects (Nominal)'!$H51:AE51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(Y$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AE144)+SUM('Capital Projects (Nominal)'!$H51:AE51),0))/'Capital Projects (Real)'!$B51,IF(Y$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AE144)+SUM('Capital Projects (Nominal)'!$H51:AE51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(Z$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AF144)+SUM('Capital Projects (Nominal)'!$H51:AF51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(Z$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AF144)+SUM('Capital Projects (Nominal)'!$H51:AF51),0))/'Capital Projects (Real)'!$B51,IF(Z$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AF144)+SUM('Capital Projects (Nominal)'!$H51:AF51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(AA$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AG144)+SUM('Capital Projects (Nominal)'!$H51:AG51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(AA$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AG144)+SUM('Capital Projects (Nominal)'!$H51:AG51),0))/'Capital Projects (Real)'!$B51,IF(AA$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AG144)+SUM('Capital Projects (Nominal)'!$H51:AG51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(AB$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AH144)+SUM('Capital Projects (Nominal)'!$H51:AH51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(AB$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AH144)+SUM('Capital Projects (Nominal)'!$H51:AH51),0))/'Capital Projects (Real)'!$B51,IF(AB$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AH144)+SUM('Capital Projects (Nominal)'!$H51:AH51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(AC$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AI144)+SUM('Capital Projects (Nominal)'!$H51:AI51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(AC$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AI144)+SUM('Capital Projects (Nominal)'!$H51:AI51),0))/'Capital Projects (Real)'!$B51,IF(AC$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AI144)+SUM('Capital Projects (Nominal)'!$H51:AI51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(AD$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AJ144)+SUM('Capital Projects (Nominal)'!$H51:AJ51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(AD$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AJ144)+SUM('Capital Projects (Nominal)'!$H51:AJ51),0))/'Capital Projects (Real)'!$B51,IF(AD$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AJ144)+SUM('Capital Projects (Nominal)'!$H51:AJ51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,IF(AE$2='Capital Projects (Real)'!$D51,(SUM('Capital Projects (Nominal)'!$H144:AK144)+SUM('Capital Projects (Nominal)'!$H51:AK51))*(13-'Capital Projects (Nominal)'!$E51)/12,IF(AE$2>'Capital Projects (Real)'!$D51,SUM('Capital Projects (Nominal)'!$H144:AK144)+SUM('Capital Projects (Nominal)'!$H51:AK51),0))/'Capital Projects (Real)'!$B51,IF(AE$2='Capital Projects (Real)'!$D51+'Capital Projects (Real)'!$B51,(SUM('Capital Projects (Nominal)'!$H144:AK144)+SUM('Capital Projects (Nominal)'!$H51:AK51))*('Capital Projects (Nominal)'!$E51-1)/12/'Capital Projects (Nominal)'!$B51,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A52","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(B$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(B$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:H145)+SUM('Capital Projects (Nominal)'!$H52:H52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(B$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:H145)+SUM('Capital Projects (Nominal)'!$H52:H52),0))/'Capital Projects (Real)'!$B52,IF(B$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:H145)+SUM('Capital Projects (Nominal)'!$H52:H52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(C$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(C$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:I145)+SUM('Capital Projects (Nominal)'!$H52:I52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(C$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:I145)+SUM('Capital Projects (Nominal)'!$H52:I52),0))/'Capital Projects (Real)'!$B52,IF(C$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:I145)+SUM('Capital Projects (Nominal)'!$H52:I52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(D$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(D$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:J145)+SUM('Capital Projects (Nominal)'!$H52:J52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(D$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:J145)+SUM('Capital Projects (Nominal)'!$H52:J52),0))/'Capital Projects (Real)'!$B52,IF(D$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:J145)+SUM('Capital Projects (Nominal)'!$H52:J52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(E$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(E$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:K145)+SUM('Capital Projects (Nominal)'!$H52:K52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(E$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:K145)+SUM('Capital Projects (Nominal)'!$H52:K52),0))/'Capital Projects (Real)'!$B52,IF(E$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:K145)+SUM('Capital Projects (Nominal)'!$H52:K52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(F$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(F$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:L145)+SUM('Capital Projects (Nominal)'!$H52:L52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(F$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:L145)+SUM('Capital Projects (Nominal)'!$H52:L52),0))/'Capital Projects (Real)'!$B52,IF(F$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:L145)+SUM('Capital Projects (Nominal)'!$H52:L52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(G$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(G$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:M145)+SUM('Capital Projects (Nominal)'!$H52:M52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(G$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:M145)+SUM('Capital Projects (Nominal)'!$H52:M52),0))/'Capital Projects (Real)'!$B52,IF(G$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:M145)+SUM('Capital Projects (Nominal)'!$H52:M52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(H$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(H$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:N145)+SUM('Capital Projects (Nominal)'!$H52:N52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(H$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:N145)+SUM('Capital Projects (Nominal)'!$H52:N52),0))/'Capital Projects (Real)'!$B52,IF(H$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:N145)+SUM('Capital Projects (Nominal)'!$H52:N52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(I$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(I$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:O145)+SUM('Capital Projects (Nominal)'!$H52:O52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(I$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:O145)+SUM('Capital Projects (Nominal)'!$H52:O52),0))/'Capital Projects (Real)'!$B52,IF(I$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:O145)+SUM('Capital Projects (Nominal)'!$H52:O52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(J$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(J$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:P145)+SUM('Capital Projects (Nominal)'!$H52:P52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(J$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:P145)+SUM('Capital Projects (Nominal)'!$H52:P52),0))/'Capital Projects (Real)'!$B52,IF(J$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:P145)+SUM('Capital Projects (Nominal)'!$H52:P52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(K$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(K$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:Q145)+SUM('Capital Projects (Nominal)'!$H52:Q52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(K$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:Q145)+SUM('Capital Projects (Nominal)'!$H52:Q52),0))/'Capital Projects (Real)'!$B52,IF(K$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:Q145)+SUM('Capital Projects (Nominal)'!$H52:Q52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(L$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(L$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:R145)+SUM('Capital Projects (Nominal)'!$H52:R52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(L$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:R145)+SUM('Capital Projects (Nominal)'!$H52:R52),0))/'Capital Projects (Real)'!$B52,IF(L$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:R145)+SUM('Capital Projects (Nominal)'!$H52:R52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(M$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(M$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:S145)+SUM('Capital Projects (Nominal)'!$H52:S52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(M$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:S145)+SUM('Capital Projects (Nominal)'!$H52:S52),0))/'Capital Projects (Real)'!$B52,IF(M$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:S145)+SUM('Capital Projects (Nominal)'!$H52:S52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(N$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(N$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:T145)+SUM('Capital Projects (Nominal)'!$H52:T52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(N$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:T145)+SUM('Capital Projects (Nominal)'!$H52:T52),0))/'Capital Projects (Real)'!$B52,IF(N$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:T145)+SUM('Capital Projects (Nominal)'!$H52:T52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(O$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(O$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:U145)+SUM('Capital Projects (Nominal)'!$H52:U52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(O$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:U145)+SUM('Capital Projects (Nominal)'!$H52:U52),0))/'Capital Projects (Real)'!$B52,IF(O$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:U145)+SUM('Capital Projects (Nominal)'!$H52:U52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(P$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(P$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:V145)+SUM('Capital Projects (Nominal)'!$H52:V52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(P$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:V145)+SUM('Capital Projects (Nominal)'!$H52:V52),0))/'Capital Projects (Real)'!$B52,IF(P$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:V145)+SUM('Capital Projects (Nominal)'!$H52:V52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(Q$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:W145)+SUM('Capital Projects (Nominal)'!$H52:W52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(Q$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:W145)+SUM('Capital Projects (Nominal)'!$H52:W52),0))/'Capital Projects (Real)'!$B52,IF(Q$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:W145)+SUM('Capital Projects (Nominal)'!$H52:W52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(R$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(R$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:X145)+SUM('Capital Projects (Nominal)'!$H52:X52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(R$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:X145)+SUM('Capital Projects (Nominal)'!$H52:X52),0))/'Capital Projects (Real)'!$B52,IF(R$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:X145)+SUM('Capital Projects (Nominal)'!$H52:X52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(S$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(S$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:Y145)+SUM('Capital Projects (Nominal)'!$H52:Y52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(S$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:Y145)+SUM('Capital Projects (Nominal)'!$H52:Y52),0))/'Capital Projects (Real)'!$B52,IF(S$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:Y145)+SUM('Capital Projects (Nominal)'!$H52:Y52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(T$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(T$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:Z145)+SUM('Capital Projects (Nominal)'!$H52:Z52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(T$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:Z145)+SUM('Capital Projects (Nominal)'!$H52:Z52),0))/'Capital Projects (Real)'!$B52,IF(T$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:Z145)+SUM('Capital Projects (Nominal)'!$H52:Z52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(U$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(U$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AA145)+SUM('Capital Projects (Nominal)'!$H52:AA52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(U$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AA145)+SUM('Capital Projects (Nominal)'!$H52:AA52),0))/'Capital Projects (Real)'!$B52,IF(U$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AA145)+SUM('Capital Projects (Nominal)'!$H52:AA52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(V$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(V$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AB145)+SUM('Capital Projects (Nominal)'!$H52:AB52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(V$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AB145)+SUM('Capital Projects (Nominal)'!$H52:AB52),0))/'Capital Projects (Real)'!$B52,IF(V$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AB145)+SUM('Capital Projects (Nominal)'!$H52:AB52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(W$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(W$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AC145)+SUM('Capital Projects (Nominal)'!$H52:AC52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(W$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AC145)+SUM('Capital Projects (Nominal)'!$H52:AC52),0))/'Capital Projects (Real)'!$B52,IF(W$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AC145)+SUM('Capital Projects (Nominal)'!$H52:AC52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(X$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(X$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AD145)+SUM('Capital Projects (Nominal)'!$H52:AD52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(X$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AD145)+SUM('Capital Projects (Nominal)'!$H52:AD52),0))/'Capital Projects (Real)'!$B52,IF(X$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AD145)+SUM('Capital Projects (Nominal)'!$H52:AD52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(Y$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AE145)+SUM('Capital Projects (Nominal)'!$H52:AE52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(Y$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AE145)+SUM('Capital Projects (Nominal)'!$H52:AE52),0))/'Capital Projects (Real)'!$B52,IF(Y$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AE145)+SUM('Capital Projects (Nominal)'!$H52:AE52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(Z$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AF145)+SUM('Capital Projects (Nominal)'!$H52:AF52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(Z$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AF145)+SUM('Capital Projects (Nominal)'!$H52:AF52),0))/'Capital Projects (Real)'!$B52,IF(Z$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AF145)+SUM('Capital Projects (Nominal)'!$H52:AF52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(AA$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AG145)+SUM('Capital Projects (Nominal)'!$H52:AG52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(AA$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AG145)+SUM('Capital Projects (Nominal)'!$H52:AG52),0))/'Capital Projects (Real)'!$B52,IF(AA$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AG145)+SUM('Capital Projects (Nominal)'!$H52:AG52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(AB$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AH145)+SUM('Capital Projects (Nominal)'!$H52:AH52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(AB$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AH145)+SUM('Capital Projects (Nominal)'!$H52:AH52),0))/'Capital Projects (Real)'!$B52,IF(AB$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AH145)+SUM('Capital Projects (Nominal)'!$H52:AH52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(AC$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AI145)+SUM('Capital Projects (Nominal)'!$H52:AI52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(AC$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AI145)+SUM('Capital Projects (Nominal)'!$H52:AI52),0))/'Capital Projects (Real)'!$B52,IF(AC$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AI145)+SUM('Capital Projects (Nominal)'!$H52:AI52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(AD$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AJ145)+SUM('Capital Projects (Nominal)'!$H52:AJ52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(AD$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AJ145)+SUM('Capital Projects (Nominal)'!$H52:AJ52),0))/'Capital Projects (Real)'!$B52,IF(AD$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AJ145)+SUM('Capital Projects (Nominal)'!$H52:AJ52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,IF(AE$2='Capital Projects (Real)'!$D52,(SUM('Capital Projects (Nominal)'!$H145:AK145)+SUM('Capital Projects (Nominal)'!$H52:AK52))*(13-'Capital Projects (Nominal)'!$E52)/12,IF(AE$2>'Capital Projects (Real)'!$D52,SUM('Capital Projects (Nominal)'!$H145:AK145)+SUM('Capital Projects (Nominal)'!$H52:AK52),0))/'Capital Projects (Real)'!$B52,IF(AE$2='Capital Projects (Real)'!$D52+'Capital Projects (Real)'!$B52,(SUM('Capital Projects (Nominal)'!$H145:AK145)+SUM('Capital Projects (Nominal)'!$H52:AK52))*('Capital Projects (Nominal)'!$E52-1)/12/'Capital Projects (Nominal)'!$B52,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A53","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(B$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(B$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:H146)+SUM('Capital Projects (Nominal)'!$H53:H53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(B$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:H146)+SUM('Capital Projects (Nominal)'!$H53:H53),0))/'Capital Projects (Real)'!$B53,IF(B$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:H146)+SUM('Capital Projects (Nominal)'!$H53:H53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(C$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(C$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:I146)+SUM('Capital Projects (Nominal)'!$H53:I53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(C$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:I146)+SUM('Capital Projects (Nominal)'!$H53:I53),0))/'Capital Projects (Real)'!$B53,IF(C$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:I146)+SUM('Capital Projects (Nominal)'!$H53:I53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(D$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(D$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:J146)+SUM('Capital Projects (Nominal)'!$H53:J53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(D$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:J146)+SUM('Capital Projects (Nominal)'!$H53:J53),0))/'Capital Projects (Real)'!$B53,IF(D$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:J146)+SUM('Capital Projects (Nominal)'!$H53:J53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(E$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(E$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:K146)+SUM('Capital Projects (Nominal)'!$H53:K53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(E$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:K146)+SUM('Capital Projects (Nominal)'!$H53:K53),0))/'Capital Projects (Real)'!$B53,IF(E$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:K146)+SUM('Capital Projects (Nominal)'!$H53:K53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(F$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(F$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:L146)+SUM('Capital Projects (Nominal)'!$H53:L53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(F$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:L146)+SUM('Capital Projects (Nominal)'!$H53:L53),0))/'Capital Projects (Real)'!$B53,IF(F$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:L146)+SUM('Capital Projects (Nominal)'!$H53:L53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(G$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(G$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:M146)+SUM('Capital Projects (Nominal)'!$H53:M53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(G$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:M146)+SUM('Capital Projects (Nominal)'!$H53:M53),0))/'Capital Projects (Real)'!$B53,IF(G$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:M146)+SUM('Capital Projects (Nominal)'!$H53:M53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(H$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(H$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:N146)+SUM('Capital Projects (Nominal)'!$H53:N53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(H$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:N146)+SUM('Capital Projects (Nominal)'!$H53:N53),0))/'Capital Projects (Real)'!$B53,IF(H$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:N146)+SUM('Capital Projects (Nominal)'!$H53:N53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(I$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(I$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:O146)+SUM('Capital Projects (Nominal)'!$H53:O53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(I$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:O146)+SUM('Capital Projects (Nominal)'!$H53:O53),0))/'Capital Projects (Real)'!$B53,IF(I$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:O146)+SUM('Capital Projects (Nominal)'!$H53:O53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(J$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(J$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:P146)+SUM('Capital Projects (Nominal)'!$H53:P53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(J$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:P146)+SUM('Capital Projects (Nominal)'!$H53:P53),0))/'Capital Projects (Real)'!$B53,IF(J$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:P146)+SUM('Capital Projects (Nominal)'!$H53:P53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(K$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(K$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:Q146)+SUM('Capital Projects (Nominal)'!$H53:Q53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(K$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:Q146)+SUM('Capital Projects (Nominal)'!$H53:Q53),0))/'Capital Projects (Real)'!$B53,IF(K$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:Q146)+SUM('Capital Projects (Nominal)'!$H53:Q53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(L$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(L$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:R146)+SUM('Capital Projects (Nominal)'!$H53:R53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(L$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:R146)+SUM('Capital Projects (Nominal)'!$H53:R53),0))/'Capital Projects (Real)'!$B53,IF(L$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:R146)+SUM('Capital Projects (Nominal)'!$H53:R53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(M$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(M$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:S146)+SUM('Capital Projects (Nominal)'!$H53:S53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(M$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:S146)+SUM('Capital Projects (Nominal)'!$H53:S53),0))/'Capital Projects (Real)'!$B53,IF(M$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:S146)+SUM('Capital Projects (Nominal)'!$H53:S53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(N$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(N$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:T146)+SUM('Capital Projects (Nominal)'!$H53:T53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(N$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:T146)+SUM('Capital Projects (Nominal)'!$H53:T53),0))/'Capital Projects (Real)'!$B53,IF(N$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:T146)+SUM('Capital Projects (Nominal)'!$H53:T53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(O$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(O$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:U146)+SUM('Capital Projects (Nominal)'!$H53:U53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(O$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:U146)+SUM('Capital Projects (Nominal)'!$H53:U53),0))/'Capital Projects (Real)'!$B53,IF(O$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:U146)+SUM('Capital Projects (Nominal)'!$H53:U53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(P$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(P$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:V146)+SUM('Capital Projects (Nominal)'!$H53:V53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(P$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:V146)+SUM('Capital Projects (Nominal)'!$H53:V53),0))/'Capital Projects (Real)'!$B53,IF(P$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:V146)+SUM('Capital Projects (Nominal)'!$H53:V53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(Q$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:W146)+SUM('Capital Projects (Nominal)'!$H53:W53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(Q$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:W146)+SUM('Capital Projects (Nominal)'!$H53:W53),0))/'Capital Projects (Real)'!$B53,IF(Q$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:W146)+SUM('Capital Projects (Nominal)'!$H53:W53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(R$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(R$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:X146)+SUM('Capital Projects (Nominal)'!$H53:X53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(R$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:X146)+SUM('Capital Projects (Nominal)'!$H53:X53),0))/'Capital Projects (Real)'!$B53,IF(R$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:X146)+SUM('Capital Projects (Nominal)'!$H53:X53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(S$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(S$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:Y146)+SUM('Capital Projects (Nominal)'!$H53:Y53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(S$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:Y146)+SUM('Capital Projects (Nominal)'!$H53:Y53),0))/'Capital Projects (Real)'!$B53,IF(S$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:Y146)+SUM('Capital Projects (Nominal)'!$H53:Y53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(T$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(T$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:Z146)+SUM('Capital Projects (Nominal)'!$H53:Z53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(T$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:Z146)+SUM('Capital Projects (Nominal)'!$H53:Z53),0))/'Capital Projects (Real)'!$B53,IF(T$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:Z146)+SUM('Capital Projects (Nominal)'!$H53:Z53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(U$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(U$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AA146)+SUM('Capital Projects (Nominal)'!$H53:AA53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(U$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AA146)+SUM('Capital Projects (Nominal)'!$H53:AA53),0))/'Capital Projects (Real)'!$B53,IF(U$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AA146)+SUM('Capital Projects (Nominal)'!$H53:AA53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(V$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(V$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AB146)+SUM('Capital Projects (Nominal)'!$H53:AB53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(V$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AB146)+SUM('Capital Projects (Nominal)'!$H53:AB53),0))/'Capital Projects (Real)'!$B53,IF(V$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AB146)+SUM('Capital Projects (Nominal)'!$H53:AB53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(W$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(W$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AC146)+SUM('Capital Projects (Nominal)'!$H53:AC53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(W$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AC146)+SUM('Capital Projects (Nominal)'!$H53:AC53),0))/'Capital Projects (Real)'!$B53,IF(W$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AC146)+SUM('Capital Projects (Nominal)'!$H53:AC53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(X$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(X$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AD146)+SUM('Capital Projects (Nominal)'!$H53:AD53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(X$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AD146)+SUM('Capital Projects (Nominal)'!$H53:AD53),0))/'Capital Projects (Real)'!$B53,IF(X$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AD146)+SUM('Capital Projects (Nominal)'!$H53:AD53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(Y$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AE146)+SUM('Capital Projects (Nominal)'!$H53:AE53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(Y$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AE146)+SUM('Capital Projects (Nominal)'!$H53:AE53),0))/'Capital Projects (Real)'!$B53,IF(Y$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AE146)+SUM('Capital Projects (Nominal)'!$H53:AE53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(Z$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AF146)+SUM('Capital Projects (Nominal)'!$H53:AF53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(Z$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AF146)+SUM('Capital Projects (Nominal)'!$H53:AF53),0))/'Capital Projects (Real)'!$B53,IF(Z$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AF146)+SUM('Capital Projects (Nominal)'!$H53:AF53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(AA$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AG146)+SUM('Capital Projects (Nominal)'!$H53:AG53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(AA$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AG146)+SUM('Capital Projects (Nominal)'!$H53:AG53),0))/'Capital Projects (Real)'!$B53,IF(AA$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AG146)+SUM('Capital Projects (Nominal)'!$H53:AG53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(AB$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AH146)+SUM('Capital Projects (Nominal)'!$H53:AH53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(AB$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AH146)+SUM('Capital Projects (Nominal)'!$H53:AH53),0))/'Capital Projects (Real)'!$B53,IF(AB$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AH146)+SUM('Capital Projects (Nominal)'!$H53:AH53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(AC$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AI146)+SUM('Capital Projects (Nominal)'!$H53:AI53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(AC$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AI146)+SUM('Capital Projects (Nominal)'!$H53:AI53),0))/'Capital Projects (Real)'!$B53,IF(AC$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AI146)+SUM('Capital Projects (Nominal)'!$H53:AI53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(AD$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AJ146)+SUM('Capital Projects (Nominal)'!$H53:AJ53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(AD$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AJ146)+SUM('Capital Projects (Nominal)'!$H53:AJ53),0))/'Capital Projects (Real)'!$B53,IF(AD$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AJ146)+SUM('Capital Projects (Nominal)'!$H53:AJ53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,IF(AE$2='Capital Projects (Real)'!$D53,(SUM('Capital Projects (Nominal)'!$H146:AK146)+SUM('Capital Projects (Nominal)'!$H53:AK53))*(13-'Capital Projects (Nominal)'!$E53)/12,IF(AE$2>'Capital Projects (Real)'!$D53,SUM('Capital Projects (Nominal)'!$H146:AK146)+SUM('Capital Projects (Nominal)'!$H53:AK53),0))/'Capital Projects (Real)'!$B53,IF(AE$2='Capital Projects (Real)'!$D53+'Capital Projects (Real)'!$B53,(SUM('Capital Projects (Nominal)'!$H146:AK146)+SUM('Capital Projects (Nominal)'!$H53:AK53))*('Capital Projects (Nominal)'!$E53-1)/12/'Capital Projects (Nominal)'!$B53,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A54","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(B$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(B$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:H147)+SUM('Capital Projects (Nominal)'!$H54:H54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(B$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:H147)+SUM('Capital Projects (Nominal)'!$H54:H54),0))/'Capital Projects (Real)'!$B54,IF(B$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:H147)+SUM('Capital Projects (Nominal)'!$H54:H54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(C$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(C$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:I147)+SUM('Capital Projects (Nominal)'!$H54:I54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(C$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:I147)+SUM('Capital Projects (Nominal)'!$H54:I54),0))/'Capital Projects (Real)'!$B54,IF(C$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:I147)+SUM('Capital Projects (Nominal)'!$H54:I54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(D$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(D$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:J147)+SUM('Capital Projects (Nominal)'!$H54:J54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(D$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:J147)+SUM('Capital Projects (Nominal)'!$H54:J54),0))/'Capital Projects (Real)'!$B54,IF(D$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:J147)+SUM('Capital Projects (Nominal)'!$H54:J54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(E$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(E$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:K147)+SUM('Capital Projects (Nominal)'!$H54:K54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(E$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:K147)+SUM('Capital Projects (Nominal)'!$H54:K54),0))/'Capital Projects (Real)'!$B54,IF(E$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:K147)+SUM('Capital Projects (Nominal)'!$H54:K54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(F$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(F$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:L147)+SUM('Capital Projects (Nominal)'!$H54:L54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(F$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:L147)+SUM('Capital Projects (Nominal)'!$H54:L54),0))/'Capital Projects (Real)'!$B54,IF(F$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:L147)+SUM('Capital Projects (Nominal)'!$H54:L54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(G$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(G$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:M147)+SUM('Capital Projects (Nominal)'!$H54:M54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(G$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:M147)+SUM('Capital Projects (Nominal)'!$H54:M54),0))/'Capital Projects (Real)'!$B54,IF(G$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:M147)+SUM('Capital Projects (Nominal)'!$H54:M54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(H$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(H$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:N147)+SUM('Capital Projects (Nominal)'!$H54:N54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(H$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:N147)+SUM('Capital Projects (Nominal)'!$H54:N54),0))/'Capital Projects (Real)'!$B54,IF(H$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:N147)+SUM('Capital Projects (Nominal)'!$H54:N54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(I$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(I$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:O147)+SUM('Capital Projects (Nominal)'!$H54:O54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(I$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:O147)+SUM('Capital Projects (Nominal)'!$H54:O54),0))/'Capital Projects (Real)'!$B54,IF(I$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:O147)+SUM('Capital Projects (Nominal)'!$H54:O54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(J$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(J$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:P147)+SUM('Capital Projects (Nominal)'!$H54:P54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(J$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:P147)+SUM('Capital Projects (Nominal)'!$H54:P54),0))/'Capital Projects (Real)'!$B54,IF(J$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:P147)+SUM('Capital Projects (Nominal)'!$H54:P54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(K$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(K$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:Q147)+SUM('Capital Projects (Nominal)'!$H54:Q54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(K$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:Q147)+SUM('Capital Projects (Nominal)'!$H54:Q54),0))/'Capital Projects (Real)'!$B54,IF(K$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:Q147)+SUM('Capital Projects (Nominal)'!$H54:Q54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(L$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(L$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:R147)+SUM('Capital Projects (Nominal)'!$H54:R54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(L$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:R147)+SUM('Capital Projects (Nominal)'!$H54:R54),0))/'Capital Projects (Real)'!$B54,IF(L$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:R147)+SUM('Capital Projects (Nominal)'!$H54:R54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(M$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(M$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:S147)+SUM('Capital Projects (Nominal)'!$H54:S54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(M$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:S147)+SUM('Capital Projects (Nominal)'!$H54:S54),0))/'Capital Projects (Real)'!$B54,IF(M$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:S147)+SUM('Capital Projects (Nominal)'!$H54:S54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(N$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(N$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:T147)+SUM('Capital Projects (Nominal)'!$H54:T54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(N$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:T147)+SUM('Capital Projects (Nominal)'!$H54:T54),0))/'Capital Projects (Real)'!$B54,IF(N$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:T147)+SUM('Capital Projects (Nominal)'!$H54:T54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(O$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(O$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:U147)+SUM('Capital Projects (Nominal)'!$H54:U54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(O$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:U147)+SUM('Capital Projects (Nominal)'!$H54:U54),0))/'Capital Projects (Real)'!$B54,IF(O$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:U147)+SUM('Capital Projects (Nominal)'!$H54:U54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(P$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(P$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:V147)+SUM('Capital Projects (Nominal)'!$H54:V54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(P$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:V147)+SUM('Capital Projects (Nominal)'!$H54:V54),0))/'Capital Projects (Real)'!$B54,IF(P$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:V147)+SUM('Capital Projects (Nominal)'!$H54:V54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(Q$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:W147)+SUM('Capital Projects (Nominal)'!$H54:W54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(Q$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:W147)+SUM('Capital Projects (Nominal)'!$H54:W54),0))/'Capital Projects (Real)'!$B54,IF(Q$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:W147)+SUM('Capital Projects (Nominal)'!$H54:W54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(R$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(R$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:X147)+SUM('Capital Projects (Nominal)'!$H54:X54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(R$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:X147)+SUM('Capital Projects (Nominal)'!$H54:X54),0))/'Capital Projects (Real)'!$B54,IF(R$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:X147)+SUM('Capital Projects (Nominal)'!$H54:X54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(S$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(S$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:Y147)+SUM('Capital Projects (Nominal)'!$H54:Y54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(S$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:Y147)+SUM('Capital Projects (Nominal)'!$H54:Y54),0))/'Capital Projects (Real)'!$B54,IF(S$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:Y147)+SUM('Capital Projects (Nominal)'!$H54:Y54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(T$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(T$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:Z147)+SUM('Capital Projects (Nominal)'!$H54:Z54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(T$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:Z147)+SUM('Capital Projects (Nominal)'!$H54:Z54),0))/'Capital Projects (Real)'!$B54,IF(T$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:Z147)+SUM('Capital Projects (Nominal)'!$H54:Z54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(U$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(U$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AA147)+SUM('Capital Projects (Nominal)'!$H54:AA54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(U$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AA147)+SUM('Capital Projects (Nominal)'!$H54:AA54),0))/'Capital Projects (Real)'!$B54,IF(U$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AA147)+SUM('Capital Projects (Nominal)'!$H54:AA54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(V$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(V$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AB147)+SUM('Capital Projects (Nominal)'!$H54:AB54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(V$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AB147)+SUM('Capital Projects (Nominal)'!$H54:AB54),0))/'Capital Projects (Real)'!$B54,IF(V$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AB147)+SUM('Capital Projects (Nominal)'!$H54:AB54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(W$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(W$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AC147)+SUM('Capital Projects (Nominal)'!$H54:AC54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(W$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AC147)+SUM('Capital Projects (Nominal)'!$H54:AC54),0))/'Capital Projects (Real)'!$B54,IF(W$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AC147)+SUM('Capital Projects (Nominal)'!$H54:AC54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(X$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(X$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AD147)+SUM('Capital Projects (Nominal)'!$H54:AD54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(X$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AD147)+SUM('Capital Projects (Nominal)'!$H54:AD54),0))/'Capital Projects (Real)'!$B54,IF(X$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AD147)+SUM('Capital Projects (Nominal)'!$H54:AD54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(Y$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AE147)+SUM('Capital Projects (Nominal)'!$H54:AE54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(Y$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AE147)+SUM('Capital Projects (Nominal)'!$H54:AE54),0))/'Capital Projects (Real)'!$B54,IF(Y$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AE147)+SUM('Capital Projects (Nominal)'!$H54:AE54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(Z$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AF147)+SUM('Capital Projects (Nominal)'!$H54:AF54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(Z$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AF147)+SUM('Capital Projects (Nominal)'!$H54:AF54),0))/'Capital Projects (Real)'!$B54,IF(Z$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AF147)+SUM('Capital Projects (Nominal)'!$H54:AF54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(AA$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AG147)+SUM('Capital Projects (Nominal)'!$H54:AG54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(AA$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AG147)+SUM('Capital Projects (Nominal)'!$H54:AG54),0))/'Capital Projects (Real)'!$B54,IF(AA$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AG147)+SUM('Capital Projects (Nominal)'!$H54:AG54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(AB$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AH147)+SUM('Capital Projects (Nominal)'!$H54:AH54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(AB$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AH147)+SUM('Capital Projects (Nominal)'!$H54:AH54),0))/'Capital Projects (Real)'!$B54,IF(AB$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AH147)+SUM('Capital Projects (Nominal)'!$H54:AH54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(AC$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AI147)+SUM('Capital Projects (Nominal)'!$H54:AI54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(AC$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AI147)+SUM('Capital Projects (Nominal)'!$H54:AI54),0))/'Capital Projects (Real)'!$B54,IF(AC$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AI147)+SUM('Capital Projects (Nominal)'!$H54:AI54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(AD$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AJ147)+SUM('Capital Projects (Nominal)'!$H54:AJ54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(AD$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AJ147)+SUM('Capital Projects (Nominal)'!$H54:AJ54),0))/'Capital Projects (Real)'!$B54,IF(AD$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AJ147)+SUM('Capital Projects (Nominal)'!$H54:AJ54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,IF(AE$2='Capital Projects (Real)'!$D54,(SUM('Capital Projects (Nominal)'!$H147:AK147)+SUM('Capital Projects (Nominal)'!$H54:AK54))*(13-'Capital Projects (Nominal)'!$E54)/12,IF(AE$2>'Capital Projects (Real)'!$D54,SUM('Capital Projects (Nominal)'!$H147:AK147)+SUM('Capital Projects (Nominal)'!$H54:AK54),0))/'Capital Projects (Real)'!$B54,IF(AE$2='Capital Projects (Real)'!$D54+'Capital Projects (Real)'!$B54,(SUM('Capital Projects (Nominal)'!$H147:AK147)+SUM('Capital Projects (Nominal)'!$H54:AK54))*('Capital Projects (Nominal)'!$E54-1)/12/'Capital Projects (Nominal)'!$B54,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A55","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(B$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(B$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:H148)+SUM('Capital Projects (Nominal)'!$H55:H55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(B$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:H148)+SUM('Capital Projects (Nominal)'!$H55:H55),0))/'Capital Projects (Real)'!$B55,IF(B$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:H148)+SUM('Capital Projects (Nominal)'!$H55:H55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(C$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(C$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:I148)+SUM('Capital Projects (Nominal)'!$H55:I55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(C$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:I148)+SUM('Capital Projects (Nominal)'!$H55:I55),0))/'Capital Projects (Real)'!$B55,IF(C$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:I148)+SUM('Capital Projects (Nominal)'!$H55:I55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(D$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(D$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:J148)+SUM('Capital Projects (Nominal)'!$H55:J55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(D$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:J148)+SUM('Capital Projects (Nominal)'!$H55:J55),0))/'Capital Projects (Real)'!$B55,IF(D$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:J148)+SUM('Capital Projects (Nominal)'!$H55:J55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(E$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(E$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:K148)+SUM('Capital Projects (Nominal)'!$H55:K55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(E$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:K148)+SUM('Capital Projects (Nominal)'!$H55:K55),0))/'Capital Projects (Real)'!$B55,IF(E$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:K148)+SUM('Capital Projects (Nominal)'!$H55:K55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(F$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(F$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:L148)+SUM('Capital Projects (Nominal)'!$H55:L55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(F$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:L148)+SUM('Capital Projects (Nominal)'!$H55:L55),0))/'Capital Projects (Real)'!$B55,IF(F$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:L148)+SUM('Capital Projects (Nominal)'!$H55:L55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(G$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(G$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:M148)+SUM('Capital Projects (Nominal)'!$H55:M55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(G$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:M148)+SUM('Capital Projects (Nominal)'!$H55:M55),0))/'Capital Projects (Real)'!$B55,IF(G$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:M148)+SUM('Capital Projects (Nominal)'!$H55:M55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(H$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(H$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:N148)+SUM('Capital Projects (Nominal)'!$H55:N55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(H$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:N148)+SUM('Capital Projects (Nominal)'!$H55:N55),0))/'Capital Projects (Real)'!$B55,IF(H$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:N148)+SUM('Capital Projects (Nominal)'!$H55:N55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(I$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(I$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:O148)+SUM('Capital Projects (Nominal)'!$H55:O55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(I$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:O148)+SUM('Capital Projects (Nominal)'!$H55:O55),0))/'Capital Projects (Real)'!$B55,IF(I$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:O148)+SUM('Capital Projects (Nominal)'!$H55:O55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(J$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(J$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:P148)+SUM('Capital Projects (Nominal)'!$H55:P55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(J$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:P148)+SUM('Capital Projects (Nominal)'!$H55:P55),0))/'Capital Projects (Real)'!$B55,IF(J$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:P148)+SUM('Capital Projects (Nominal)'!$H55:P55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(K$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(K$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:Q148)+SUM('Capital Projects (Nominal)'!$H55:Q55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(K$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:Q148)+SUM('Capital Projects (Nominal)'!$H55:Q55),0))/'Capital Projects (Real)'!$B55,IF(K$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:Q148)+SUM('Capital Projects (Nominal)'!$H55:Q55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(L$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(L$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:R148)+SUM('Capital Projects (Nominal)'!$H55:R55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(L$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:R148)+SUM('Capital Projects (Nominal)'!$H55:R55),0))/'Capital Projects (Real)'!$B55,IF(L$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:R148)+SUM('Capital Projects (Nominal)'!$H55:R55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(M$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(M$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:S148)+SUM('Capital Projects (Nominal)'!$H55:S55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(M$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:S148)+SUM('Capital Projects (Nominal)'!$H55:S55),0))/'Capital Projects (Real)'!$B55,IF(M$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:S148)+SUM('Capital Projects (Nominal)'!$H55:S55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(N$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(N$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:T148)+SUM('Capital Projects (Nominal)'!$H55:T55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(N$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:T148)+SUM('Capital Projects (Nominal)'!$H55:T55),0))/'Capital Projects (Real)'!$B55,IF(N$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:T148)+SUM('Capital Projects (Nominal)'!$H55:T55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(O$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(O$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:U148)+SUM('Capital Projects (Nominal)'!$H55:U55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(O$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:U148)+SUM('Capital Projects (Nominal)'!$H55:U55),0))/'Capital Projects (Real)'!$B55,IF(O$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:U148)+SUM('Capital Projects (Nominal)'!$H55:U55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(P$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(P$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:V148)+SUM('Capital Projects (Nominal)'!$H55:V55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(P$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:V148)+SUM('Capital Projects (Nominal)'!$H55:V55),0))/'Capital Projects (Real)'!$B55,IF(P$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:V148)+SUM('Capital Projects (Nominal)'!$H55:V55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(Q$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:W148)+SUM('Capital Projects (Nominal)'!$H55:W55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(Q$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:W148)+SUM('Capital Projects (Nominal)'!$H55:W55),0))/'Capital Projects (Real)'!$B55,IF(Q$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:W148)+SUM('Capital Projects (Nominal)'!$H55:W55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(R$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(R$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:X148)+SUM('Capital Projects (Nominal)'!$H55:X55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(R$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:X148)+SUM('Capital Projects (Nominal)'!$H55:X55),0))/'Capital Projects (Real)'!$B55,IF(R$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:X148)+SUM('Capital Projects (Nominal)'!$H55:X55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(S$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(S$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:Y148)+SUM('Capital Projects (Nominal)'!$H55:Y55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(S$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:Y148)+SUM('Capital Projects (Nominal)'!$H55:Y55),0))/'Capital Projects (Real)'!$B55,IF(S$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:Y148)+SUM('Capital Projects (Nominal)'!$H55:Y55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(T$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(T$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:Z148)+SUM('Capital Projects (Nominal)'!$H55:Z55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(T$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:Z148)+SUM('Capital Projects (Nominal)'!$H55:Z55),0))/'Capital Projects (Real)'!$B55,IF(T$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:Z148)+SUM('Capital Projects (Nominal)'!$H55:Z55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(U$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(U$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AA148)+SUM('Capital Projects (Nominal)'!$H55:AA55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(U$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AA148)+SUM('Capital Projects (Nominal)'!$H55:AA55),0))/'Capital Projects (Real)'!$B55,IF(U$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AA148)+SUM('Capital Projects (Nominal)'!$H55:AA55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(V$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(V$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AB148)+SUM('Capital Projects (Nominal)'!$H55:AB55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(V$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AB148)+SUM('Capital Projects (Nominal)'!$H55:AB55),0))/'Capital Projects (Real)'!$B55,IF(V$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AB148)+SUM('Capital Projects (Nominal)'!$H55:AB55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(W$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(W$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AC148)+SUM('Capital Projects (Nominal)'!$H55:AC55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(W$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AC148)+SUM('Capital Projects (Nominal)'!$H55:AC55),0))/'Capital Projects (Real)'!$B55,IF(W$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AC148)+SUM('Capital Projects (Nominal)'!$H55:AC55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(X$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(X$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AD148)+SUM('Capital Projects (Nominal)'!$H55:AD55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(X$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AD148)+SUM('Capital Projects (Nominal)'!$H55:AD55),0))/'Capital Projects (Real)'!$B55,IF(X$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AD148)+SUM('Capital Projects (Nominal)'!$H55:AD55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(Y$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AE148)+SUM('Capital Projects (Nominal)'!$H55:AE55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(Y$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AE148)+SUM('Capital Projects (Nominal)'!$H55:AE55),0))/'Capital Projects (Real)'!$B55,IF(Y$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AE148)+SUM('Capital Projects (Nominal)'!$H55:AE55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(Z$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AF148)+SUM('Capital Projects (Nominal)'!$H55:AF55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(Z$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AF148)+SUM('Capital Projects (Nominal)'!$H55:AF55),0))/'Capital Projects (Real)'!$B55,IF(Z$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AF148)+SUM('Capital Projects (Nominal)'!$H55:AF55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(AA$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AG148)+SUM('Capital Projects (Nominal)'!$H55:AG55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(AA$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AG148)+SUM('Capital Projects (Nominal)'!$H55:AG55),0))/'Capital Projects (Real)'!$B55,IF(AA$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AG148)+SUM('Capital Projects (Nominal)'!$H55:AG55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(AB$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AH148)+SUM('Capital Projects (Nominal)'!$H55:AH55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(AB$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AH148)+SUM('Capital Projects (Nominal)'!$H55:AH55),0))/'Capital Projects (Real)'!$B55,IF(AB$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AH148)+SUM('Capital Projects (Nominal)'!$H55:AH55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(AC$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AI148)+SUM('Capital Projects (Nominal)'!$H55:AI55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(AC$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AI148)+SUM('Capital Projects (Nominal)'!$H55:AI55),0))/'Capital Projects (Real)'!$B55,IF(AC$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AI148)+SUM('Capital Projects (Nominal)'!$H55:AI55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(AD$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AJ148)+SUM('Capital Projects (Nominal)'!$H55:AJ55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(AD$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AJ148)+SUM('Capital Projects (Nominal)'!$H55:AJ55),0))/'Capital Projects (Real)'!$B55,IF(AD$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AJ148)+SUM('Capital Projects (Nominal)'!$H55:AJ55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,IF(AE$2='Capital Projects (Real)'!$D55,(SUM('Capital Projects (Nominal)'!$H148:AK148)+SUM('Capital Projects (Nominal)'!$H55:AK55))*(13-'Capital Projects (Nominal)'!$E55)/12,IF(AE$2>'Capital Projects (Real)'!$D55,SUM('Capital Projects (Nominal)'!$H148:AK148)+SUM('Capital Projects (Nominal)'!$H55:AK55),0))/'Capital Projects (Real)'!$B55,IF(AE$2='Capital Projects (Real)'!$D55+'Capital Projects (Real)'!$B55,(SUM('Capital Projects (Nominal)'!$H148:AK148)+SUM('Capital Projects (Nominal)'!$H55:AK55))*('Capital Projects (Nominal)'!$E55-1)/12/'Capital Projects (Nominal)'!$B55,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A56","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(B$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(B$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:H149)+SUM('Capital Projects (Nominal)'!$H56:H56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(B$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:H149)+SUM('Capital Projects (Nominal)'!$H56:H56),0))/'Capital Projects (Real)'!$B56,IF(B$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:H149)+SUM('Capital Projects (Nominal)'!$H56:H56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(C$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(C$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:I149)+SUM('Capital Projects (Nominal)'!$H56:I56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(C$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:I149)+SUM('Capital Projects (Nominal)'!$H56:I56),0))/'Capital Projects (Real)'!$B56,IF(C$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:I149)+SUM('Capital Projects (Nominal)'!$H56:I56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(D$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(D$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:J149)+SUM('Capital Projects (Nominal)'!$H56:J56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(D$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:J149)+SUM('Capital Projects (Nominal)'!$H56:J56),0))/'Capital Projects (Real)'!$B56,IF(D$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:J149)+SUM('Capital Projects (Nominal)'!$H56:J56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(E$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(E$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:K149)+SUM('Capital Projects (Nominal)'!$H56:K56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(E$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:K149)+SUM('Capital Projects (Nominal)'!$H56:K56),0))/'Capital Projects (Real)'!$B56,IF(E$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:K149)+SUM('Capital Projects (Nominal)'!$H56:K56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(F$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(F$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:L149)+SUM('Capital Projects (Nominal)'!$H56:L56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(F$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:L149)+SUM('Capital Projects (Nominal)'!$H56:L56),0))/'Capital Projects (Real)'!$B56,IF(F$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:L149)+SUM('Capital Projects (Nominal)'!$H56:L56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(G$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(G$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:M149)+SUM('Capital Projects (Nominal)'!$H56:M56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(G$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:M149)+SUM('Capital Projects (Nominal)'!$H56:M56),0))/'Capital Projects (Real)'!$B56,IF(G$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:M149)+SUM('Capital Projects (Nominal)'!$H56:M56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(H$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(H$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:N149)+SUM('Capital Projects (Nominal)'!$H56:N56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(H$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:N149)+SUM('Capital Projects (Nominal)'!$H56:N56),0))/'Capital Projects (Real)'!$B56,IF(H$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:N149)+SUM('Capital Projects (Nominal)'!$H56:N56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(I$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(I$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:O149)+SUM('Capital Projects (Nominal)'!$H56:O56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(I$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:O149)+SUM('Capital Projects (Nominal)'!$H56:O56),0))/'Capital Projects (Real)'!$B56,IF(I$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:O149)+SUM('Capital Projects (Nominal)'!$H56:O56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(J$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(J$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:P149)+SUM('Capital Projects (Nominal)'!$H56:P56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(J$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:P149)+SUM('Capital Projects (Nominal)'!$H56:P56),0))/'Capital Projects (Real)'!$B56,IF(J$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:P149)+SUM('Capital Projects (Nominal)'!$H56:P56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(K$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(K$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:Q149)+SUM('Capital Projects (Nominal)'!$H56:Q56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(K$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:Q149)+SUM('Capital Projects (Nominal)'!$H56:Q56),0))/'Capital Projects (Real)'!$B56,IF(K$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:Q149)+SUM('Capital Projects (Nominal)'!$H56:Q56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(L$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(L$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:R149)+SUM('Capital Projects (Nominal)'!$H56:R56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(L$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:R149)+SUM('Capital Projects (Nominal)'!$H56:R56),0))/'Capital Projects (Real)'!$B56,IF(L$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:R149)+SUM('Capital Projects (Nominal)'!$H56:R56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(M$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(M$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:S149)+SUM('Capital Projects (Nominal)'!$H56:S56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(M$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:S149)+SUM('Capital Projects (Nominal)'!$H56:S56),0))/'Capital Projects (Real)'!$B56,IF(M$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:S149)+SUM('Capital Projects (Nominal)'!$H56:S56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(N$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(N$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:T149)+SUM('Capital Projects (Nominal)'!$H56:T56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(N$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:T149)+SUM('Capital Projects (Nominal)'!$H56:T56),0))/'Capital Projects (Real)'!$B56,IF(N$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:T149)+SUM('Capital Projects (Nominal)'!$H56:T56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(O$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(O$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:U149)+SUM('Capital Projects (Nominal)'!$H56:U56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(O$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:U149)+SUM('Capital Projects (Nominal)'!$H56:U56),0))/'Capital Projects (Real)'!$B56,IF(O$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:U149)+SUM('Capital Projects (Nominal)'!$H56:U56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(P$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(P$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:V149)+SUM('Capital Projects (Nominal)'!$H56:V56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(P$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:V149)+SUM('Capital Projects (Nominal)'!$H56:V56),0))/'Capital Projects (Real)'!$B56,IF(P$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:V149)+SUM('Capital Projects (Nominal)'!$H56:V56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(Q$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:W149)+SUM('Capital Projects (Nominal)'!$H56:W56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(Q$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:W149)+SUM('Capital Projects (Nominal)'!$H56:W56),0))/'Capital Projects (Real)'!$B56,IF(Q$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:W149)+SUM('Capital Projects (Nominal)'!$H56:W56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(R$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(R$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:X149)+SUM('Capital Projects (Nominal)'!$H56:X56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(R$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:X149)+SUM('Capital Projects (Nominal)'!$H56:X56),0))/'Capital Projects (Real)'!$B56,IF(R$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:X149)+SUM('Capital Projects (Nominal)'!$H56:X56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(S$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(S$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:Y149)+SUM('Capital Projects (Nominal)'!$H56:Y56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(S$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:Y149)+SUM('Capital Projects (Nominal)'!$H56:Y56),0))/'Capital Projects (Real)'!$B56,IF(S$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:Y149)+SUM('Capital Projects (Nominal)'!$H56:Y56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(T$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(T$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:Z149)+SUM('Capital Projects (Nominal)'!$H56:Z56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(T$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:Z149)+SUM('Capital Projects (Nominal)'!$H56:Z56),0))/'Capital Projects (Real)'!$B56,IF(T$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:Z149)+SUM('Capital Projects (Nominal)'!$H56:Z56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(U$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(U$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AA149)+SUM('Capital Projects (Nominal)'!$H56:AA56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(U$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AA149)+SUM('Capital Projects (Nominal)'!$H56:AA56),0))/'Capital Projects (Real)'!$B56,IF(U$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AA149)+SUM('Capital Projects (Nominal)'!$H56:AA56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(V$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(V$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AB149)+SUM('Capital Projects (Nominal)'!$H56:AB56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(V$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AB149)+SUM('Capital Projects (Nominal)'!$H56:AB56),0))/'Capital Projects (Real)'!$B56,IF(V$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AB149)+SUM('Capital Projects (Nominal)'!$H56:AB56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(W$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(W$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AC149)+SUM('Capital Projects (Nominal)'!$H56:AC56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(W$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AC149)+SUM('Capital Projects (Nominal)'!$H56:AC56),0))/'Capital Projects (Real)'!$B56,IF(W$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AC149)+SUM('Capital Projects (Nominal)'!$H56:AC56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(X$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(X$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AD149)+SUM('Capital Projects (Nominal)'!$H56:AD56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(X$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AD149)+SUM('Capital Projects (Nominal)'!$H56:AD56),0))/'Capital Projects (Real)'!$B56,IF(X$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AD149)+SUM('Capital Projects (Nominal)'!$H56:AD56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(Y$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AE149)+SUM('Capital Projects (Nominal)'!$H56:AE56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(Y$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AE149)+SUM('Capital Projects (Nominal)'!$H56:AE56),0))/'Capital Projects (Real)'!$B56,IF(Y$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AE149)+SUM('Capital Projects (Nominal)'!$H56:AE56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(Z$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AF149)+SUM('Capital Projects (Nominal)'!$H56:AF56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(Z$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AF149)+SUM('Capital Projects (Nominal)'!$H56:AF56),0))/'Capital Projects (Real)'!$B56,IF(Z$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AF149)+SUM('Capital Projects (Nominal)'!$H56:AF56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(AA$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AG149)+SUM('Capital Projects (Nominal)'!$H56:AG56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(AA$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AG149)+SUM('Capital Projects (Nominal)'!$H56:AG56),0))/'Capital Projects (Real)'!$B56,IF(AA$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AG149)+SUM('Capital Projects (Nominal)'!$H56:AG56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(AB$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AH149)+SUM('Capital Projects (Nominal)'!$H56:AH56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(AB$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AH149)+SUM('Capital Projects (Nominal)'!$H56:AH56),0))/'Capital Projects (Real)'!$B56,IF(AB$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AH149)+SUM('Capital Projects (Nominal)'!$H56:AH56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(AC$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AI149)+SUM('Capital Projects (Nominal)'!$H56:AI56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(AC$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AI149)+SUM('Capital Projects (Nominal)'!$H56:AI56),0))/'Capital Projects (Real)'!$B56,IF(AC$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AI149)+SUM('Capital Projects (Nominal)'!$H56:AI56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(AD$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AJ149)+SUM('Capital Projects (Nominal)'!$H56:AJ56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(AD$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AJ149)+SUM('Capital Projects (Nominal)'!$H56:AJ56),0))/'Capital Projects (Real)'!$B56,IF(AD$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AJ149)+SUM('Capital Projects (Nominal)'!$H56:AJ56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,IF(AE$2='Capital Projects (Real)'!$D56,(SUM('Capital Projects (Nominal)'!$H149:AK149)+SUM('Capital Projects (Nominal)'!$H56:AK56))*(13-'Capital Projects (Nominal)'!$E56)/12,IF(AE$2>'Capital Projects (Real)'!$D56,SUM('Capital Projects (Nominal)'!$H149:AK149)+SUM('Capital Projects (Nominal)'!$H56:AK56),0))/'Capital Projects (Real)'!$B56,IF(AE$2='Capital Projects (Real)'!$D56+'Capital Projects (Real)'!$B56,(SUM('Capital Projects (Nominal)'!$H149:AK149)+SUM('Capital Projects (Nominal)'!$H56:AK56))*('Capital Projects (Nominal)'!$E56-1)/12/'Capital Projects (Nominal)'!$B56,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A57","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(B$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(B$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:H150)+SUM('Capital Projects (Nominal)'!$H57:H57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(B$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:H150)+SUM('Capital Projects (Nominal)'!$H57:H57),0))/'Capital Projects (Real)'!$B57,IF(B$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:H150)+SUM('Capital Projects (Nominal)'!$H57:H57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(C$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(C$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:I150)+SUM('Capital Projects (Nominal)'!$H57:I57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(C$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:I150)+SUM('Capital Projects (Nominal)'!$H57:I57),0))/'Capital Projects (Real)'!$B57,IF(C$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:I150)+SUM('Capital Projects (Nominal)'!$H57:I57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(D$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(D$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:J150)+SUM('Capital Projects (Nominal)'!$H57:J57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(D$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:J150)+SUM('Capital Projects (Nominal)'!$H57:J57),0))/'Capital Projects (Real)'!$B57,IF(D$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:J150)+SUM('Capital Projects (Nominal)'!$H57:J57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(E$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(E$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:K150)+SUM('Capital Projects (Nominal)'!$H57:K57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(E$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:K150)+SUM('Capital Projects (Nominal)'!$H57:K57),0))/'Capital Projects (Real)'!$B57,IF(E$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:K150)+SUM('Capital Projects (Nominal)'!$H57:K57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(F$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(F$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:L150)+SUM('Capital Projects (Nominal)'!$H57:L57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(F$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:L150)+SUM('Capital Projects (Nominal)'!$H57:L57),0))/'Capital Projects (Real)'!$B57,IF(F$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:L150)+SUM('Capital Projects (Nominal)'!$H57:L57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(G$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(G$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:M150)+SUM('Capital Projects (Nominal)'!$H57:M57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(G$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:M150)+SUM('Capital Projects (Nominal)'!$H57:M57),0))/'Capital Projects (Real)'!$B57,IF(G$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:M150)+SUM('Capital Projects (Nominal)'!$H57:M57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(H$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(H$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:N150)+SUM('Capital Projects (Nominal)'!$H57:N57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(H$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:N150)+SUM('Capital Projects (Nominal)'!$H57:N57),0))/'Capital Projects (Real)'!$B57,IF(H$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:N150)+SUM('Capital Projects (Nominal)'!$H57:N57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(I$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(I$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:O150)+SUM('Capital Projects (Nominal)'!$H57:O57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(I$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:O150)+SUM('Capital Projects (Nominal)'!$H57:O57),0))/'Capital Projects (Real)'!$B57,IF(I$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:O150)+SUM('Capital Projects (Nominal)'!$H57:O57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(J$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(J$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:P150)+SUM('Capital Projects (Nominal)'!$H57:P57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(J$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:P150)+SUM('Capital Projects (Nominal)'!$H57:P57),0))/'Capital Projects (Real)'!$B57,IF(J$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:P150)+SUM('Capital Projects (Nominal)'!$H57:P57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(K$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(K$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:Q150)+SUM('Capital Projects (Nominal)'!$H57:Q57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(K$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:Q150)+SUM('Capital Projects (Nominal)'!$H57:Q57),0))/'Capital Projects (Real)'!$B57,IF(K$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:Q150)+SUM('Capital Projects (Nominal)'!$H57:Q57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(L$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(L$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:R150)+SUM('Capital Projects (Nominal)'!$H57:R57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(L$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:R150)+SUM('Capital Projects (Nominal)'!$H57:R57),0))/'Capital Projects (Real)'!$B57,IF(L$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:R150)+SUM('Capital Projects (Nominal)'!$H57:R57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(M$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(M$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:S150)+SUM('Capital Projects (Nominal)'!$H57:S57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(M$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:S150)+SUM('Capital Projects (Nominal)'!$H57:S57),0))/'Capital Projects (Real)'!$B57,IF(M$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:S150)+SUM('Capital Projects (Nominal)'!$H57:S57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(N$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(N$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:T150)+SUM('Capital Projects (Nominal)'!$H57:T57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(N$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:T150)+SUM('Capital Projects (Nominal)'!$H57:T57),0))/'Capital Projects (Real)'!$B57,IF(N$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:T150)+SUM('Capital Projects (Nominal)'!$H57:T57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(O$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(O$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:U150)+SUM('Capital Projects (Nominal)'!$H57:U57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(O$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:U150)+SUM('Capital Projects (Nominal)'!$H57:U57),0))/'Capital Projects (Real)'!$B57,IF(O$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:U150)+SUM('Capital Projects (Nominal)'!$H57:U57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(P$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(P$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:V150)+SUM('Capital Projects (Nominal)'!$H57:V57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(P$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:V150)+SUM('Capital Projects (Nominal)'!$H57:V57),0))/'Capital Projects (Real)'!$B57,IF(P$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:V150)+SUM('Capital Projects (Nominal)'!$H57:V57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(Q$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:W150)+SUM('Capital Projects (Nominal)'!$H57:W57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(Q$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:W150)+SUM('Capital Projects (Nominal)'!$H57:W57),0))/'Capital Projects (Real)'!$B57,IF(Q$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:W150)+SUM('Capital Projects (Nominal)'!$H57:W57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(R$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(R$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:X150)+SUM('Capital Projects (Nominal)'!$H57:X57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(R$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:X150)+SUM('Capital Projects (Nominal)'!$H57:X57),0))/'Capital Projects (Real)'!$B57,IF(R$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:X150)+SUM('Capital Projects (Nominal)'!$H57:X57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(S$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(S$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:Y150)+SUM('Capital Projects (Nominal)'!$H57:Y57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(S$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:Y150)+SUM('Capital Projects (Nominal)'!$H57:Y57),0))/'Capital Projects (Real)'!$B57,IF(S$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:Y150)+SUM('Capital Projects (Nominal)'!$H57:Y57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(T$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(T$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:Z150)+SUM('Capital Projects (Nominal)'!$H57:Z57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(T$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:Z150)+SUM('Capital Projects (Nominal)'!$H57:Z57),0))/'Capital Projects (Real)'!$B57,IF(T$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:Z150)+SUM('Capital Projects (Nominal)'!$H57:Z57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(U$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(U$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AA150)+SUM('Capital Projects (Nominal)'!$H57:AA57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(U$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AA150)+SUM('Capital Projects (Nominal)'!$H57:AA57),0))/'Capital Projects (Real)'!$B57,IF(U$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AA150)+SUM('Capital Projects (Nominal)'!$H57:AA57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(V$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(V$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AB150)+SUM('Capital Projects (Nominal)'!$H57:AB57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(V$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AB150)+SUM('Capital Projects (Nominal)'!$H57:AB57),0))/'Capital Projects (Real)'!$B57,IF(V$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AB150)+SUM('Capital Projects (Nominal)'!$H57:AB57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(W$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(W$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AC150)+SUM('Capital Projects (Nominal)'!$H57:AC57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(W$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AC150)+SUM('Capital Projects (Nominal)'!$H57:AC57),0))/'Capital Projects (Real)'!$B57,IF(W$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AC150)+SUM('Capital Projects (Nominal)'!$H57:AC57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(X$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(X$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AD150)+SUM('Capital Projects (Nominal)'!$H57:AD57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(X$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AD150)+SUM('Capital Projects (Nominal)'!$H57:AD57),0))/'Capital Projects (Real)'!$B57,IF(X$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AD150)+SUM('Capital Projects (Nominal)'!$H57:AD57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(Y$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AE150)+SUM('Capital Projects (Nominal)'!$H57:AE57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(Y$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AE150)+SUM('Capital Projects (Nominal)'!$H57:AE57),0))/'Capital Projects (Real)'!$B57,IF(Y$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AE150)+SUM('Capital Projects (Nominal)'!$H57:AE57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(Z$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AF150)+SUM('Capital Projects (Nominal)'!$H57:AF57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(Z$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AF150)+SUM('Capital Projects (Nominal)'!$H57:AF57),0))/'Capital Projects (Real)'!$B57,IF(Z$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AF150)+SUM('Capital Projects (Nominal)'!$H57:AF57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(AA$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AG150)+SUM('Capital Projects (Nominal)'!$H57:AG57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(AA$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AG150)+SUM('Capital Projects (Nominal)'!$H57:AG57),0))/'Capital Projects (Real)'!$B57,IF(AA$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AG150)+SUM('Capital Projects (Nominal)'!$H57:AG57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(AB$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AH150)+SUM('Capital Projects (Nominal)'!$H57:AH57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(AB$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AH150)+SUM('Capital Projects (Nominal)'!$H57:AH57),0))/'Capital Projects (Real)'!$B57,IF(AB$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AH150)+SUM('Capital Projects (Nominal)'!$H57:AH57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(AC$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AI150)+SUM('Capital Projects (Nominal)'!$H57:AI57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(AC$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AI150)+SUM('Capital Projects (Nominal)'!$H57:AI57),0))/'Capital Projects (Real)'!$B57,IF(AC$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AI150)+SUM('Capital Projects (Nominal)'!$H57:AI57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(AD$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AJ150)+SUM('Capital Projects (Nominal)'!$H57:AJ57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(AD$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AJ150)+SUM('Capital Projects (Nominal)'!$H57:AJ57),0))/'Capital Projects (Real)'!$B57,IF(AD$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AJ150)+SUM('Capital Projects (Nominal)'!$H57:AJ57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,IF(AE$2='Capital Projects (Real)'!$D57,(SUM('Capital Projects (Nominal)'!$H150:AK150)+SUM('Capital Projects (Nominal)'!$H57:AK57))*(13-'Capital Projects (Nominal)'!$E57)/12,IF(AE$2>'Capital Projects (Real)'!$D57,SUM('Capital Projects (Nominal)'!$H150:AK150)+SUM('Capital Projects (Nominal)'!$H57:AK57),0))/'Capital Projects (Real)'!$B57,IF(AE$2='Capital Projects (Real)'!$D57+'Capital Projects (Real)'!$B57,(SUM('Capital Projects (Nominal)'!$H150:AK150)+SUM('Capital Projects (Nominal)'!$H57:AK57))*('Capital Projects (Nominal)'!$E57-1)/12/'Capital Projects (Nominal)'!$B57,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A58","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(B$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(B$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:H151)+SUM('Capital Projects (Nominal)'!$H58:H58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(B$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:H151)+SUM('Capital Projects (Nominal)'!$H58:H58),0))/'Capital Projects (Real)'!$B58,IF(B$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:H151)+SUM('Capital Projects (Nominal)'!$H58:H58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(C$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(C$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:I151)+SUM('Capital Projects (Nominal)'!$H58:I58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(C$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:I151)+SUM('Capital Projects (Nominal)'!$H58:I58),0))/'Capital Projects (Real)'!$B58,IF(C$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:I151)+SUM('Capital Projects (Nominal)'!$H58:I58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(D$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(D$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:J151)+SUM('Capital Projects (Nominal)'!$H58:J58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(D$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:J151)+SUM('Capital Projects (Nominal)'!$H58:J58),0))/'Capital Projects (Real)'!$B58,IF(D$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:J151)+SUM('Capital Projects (Nominal)'!$H58:J58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(E$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(E$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:K151)+SUM('Capital Projects (Nominal)'!$H58:K58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(E$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:K151)+SUM('Capital Projects (Nominal)'!$H58:K58),0))/'Capital Projects (Real)'!$B58,IF(E$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:K151)+SUM('Capital Projects (Nominal)'!$H58:K58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(F$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(F$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:L151)+SUM('Capital Projects (Nominal)'!$H58:L58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(F$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:L151)+SUM('Capital Projects (Nominal)'!$H58:L58),0))/'Capital Projects (Real)'!$B58,IF(F$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:L151)+SUM('Capital Projects (Nominal)'!$H58:L58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(G$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(G$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:M151)+SUM('Capital Projects (Nominal)'!$H58:M58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(G$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:M151)+SUM('Capital Projects (Nominal)'!$H58:M58),0))/'Capital Projects (Real)'!$B58,IF(G$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:M151)+SUM('Capital Projects (Nominal)'!$H58:M58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(H$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(H$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:N151)+SUM('Capital Projects (Nominal)'!$H58:N58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(H$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:N151)+SUM('Capital Projects (Nominal)'!$H58:N58),0))/'Capital Projects (Real)'!$B58,IF(H$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:N151)+SUM('Capital Projects (Nominal)'!$H58:N58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(I$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(I$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:O151)+SUM('Capital Projects (Nominal)'!$H58:O58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(I$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:O151)+SUM('Capital Projects (Nominal)'!$H58:O58),0))/'Capital Projects (Real)'!$B58,IF(I$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:O151)+SUM('Capital Projects (Nominal)'!$H58:O58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(J$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(J$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:P151)+SUM('Capital Projects (Nominal)'!$H58:P58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(J$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:P151)+SUM('Capital Projects (Nominal)'!$H58:P58),0))/'Capital Projects (Real)'!$B58,IF(J$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:P151)+SUM('Capital Projects (Nominal)'!$H58:P58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(K$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(K$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:Q151)+SUM('Capital Projects (Nominal)'!$H58:Q58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(K$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:Q151)+SUM('Capital Projects (Nominal)'!$H58:Q58),0))/'Capital Projects (Real)'!$B58,IF(K$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:Q151)+SUM('Capital Projects (Nominal)'!$H58:Q58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(L$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(L$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:R151)+SUM('Capital Projects (Nominal)'!$H58:R58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(L$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:R151)+SUM('Capital Projects (Nominal)'!$H58:R58),0))/'Capital Projects (Real)'!$B58,IF(L$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:R151)+SUM('Capital Projects (Nominal)'!$H58:R58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(M$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(M$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:S151)+SUM('Capital Projects (Nominal)'!$H58:S58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(M$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:S151)+SUM('Capital Projects (Nominal)'!$H58:S58),0))/'Capital Projects (Real)'!$B58,IF(M$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:S151)+SUM('Capital Projects (Nominal)'!$H58:S58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(N$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(N$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:T151)+SUM('Capital Projects (Nominal)'!$H58:T58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(N$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:T151)+SUM('Capital Projects (Nominal)'!$H58:T58),0))/'Capital Projects (Real)'!$B58,IF(N$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:T151)+SUM('Capital Projects (Nominal)'!$H58:T58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(O$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(O$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:U151)+SUM('Capital Projects (Nominal)'!$H58:U58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(O$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:U151)+SUM('Capital Projects (Nominal)'!$H58:U58),0))/'Capital Projects (Real)'!$B58,IF(O$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:U151)+SUM('Capital Projects (Nominal)'!$H58:U58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(P$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(P$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:V151)+SUM('Capital Projects (Nominal)'!$H58:V58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(P$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:V151)+SUM('Capital Projects (Nominal)'!$H58:V58),0))/'Capital Projects (Real)'!$B58,IF(P$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:V151)+SUM('Capital Projects (Nominal)'!$H58:V58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(Q$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:W151)+SUM('Capital Projects (Nominal)'!$H58:W58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(Q$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:W151)+SUM('Capital Projects (Nominal)'!$H58:W58),0))/'Capital Projects (Real)'!$B58,IF(Q$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:W151)+SUM('Capital Projects (Nominal)'!$H58:W58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(R$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(R$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:X151)+SUM('Capital Projects (Nominal)'!$H58:X58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(R$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:X151)+SUM('Capital Projects (Nominal)'!$H58:X58),0))/'Capital Projects (Real)'!$B58,IF(R$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:X151)+SUM('Capital Projects (Nominal)'!$H58:X58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(S$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(S$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:Y151)+SUM('Capital Projects (Nominal)'!$H58:Y58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(S$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:Y151)+SUM('Capital Projects (Nominal)'!$H58:Y58),0))/'Capital Projects (Real)'!$B58,IF(S$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:Y151)+SUM('Capital Projects (Nominal)'!$H58:Y58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(T$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(T$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:Z151)+SUM('Capital Projects (Nominal)'!$H58:Z58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(T$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:Z151)+SUM('Capital Projects (Nominal)'!$H58:Z58),0))/'Capital Projects (Real)'!$B58,IF(T$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:Z151)+SUM('Capital Projects (Nominal)'!$H58:Z58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(U$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(U$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AA151)+SUM('Capital Projects (Nominal)'!$H58:AA58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(U$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AA151)+SUM('Capital Projects (Nominal)'!$H58:AA58),0))/'Capital Projects (Real)'!$B58,IF(U$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AA151)+SUM('Capital Projects (Nominal)'!$H58:AA58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(V$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(V$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AB151)+SUM('Capital Projects (Nominal)'!$H58:AB58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(V$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AB151)+SUM('Capital Projects (Nominal)'!$H58:AB58),0))/'Capital Projects (Real)'!$B58,IF(V$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AB151)+SUM('Capital Projects (Nominal)'!$H58:AB58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(W$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(W$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AC151)+SUM('Capital Projects (Nominal)'!$H58:AC58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(W$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AC151)+SUM('Capital Projects (Nominal)'!$H58:AC58),0))/'Capital Projects (Real)'!$B58,IF(W$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AC151)+SUM('Capital Projects (Nominal)'!$H58:AC58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(X$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(X$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AD151)+SUM('Capital Projects (Nominal)'!$H58:AD58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(X$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AD151)+SUM('Capital Projects (Nominal)'!$H58:AD58),0))/'Capital Projects (Real)'!$B58,IF(X$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AD151)+SUM('Capital Projects (Nominal)'!$H58:AD58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(Y$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AE151)+SUM('Capital Projects (Nominal)'!$H58:AE58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(Y$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AE151)+SUM('Capital Projects (Nominal)'!$H58:AE58),0))/'Capital Projects (Real)'!$B58,IF(Y$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AE151)+SUM('Capital Projects (Nominal)'!$H58:AE58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(Z$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AF151)+SUM('Capital Projects (Nominal)'!$H58:AF58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(Z$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AF151)+SUM('Capital Projects (Nominal)'!$H58:AF58),0))/'Capital Projects (Real)'!$B58,IF(Z$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AF151)+SUM('Capital Projects (Nominal)'!$H58:AF58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(AA$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AG151)+SUM('Capital Projects (Nominal)'!$H58:AG58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(AA$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AG151)+SUM('Capital Projects (Nominal)'!$H58:AG58),0))/'Capital Projects (Real)'!$B58,IF(AA$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AG151)+SUM('Capital Projects (Nominal)'!$H58:AG58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(AB$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AH151)+SUM('Capital Projects (Nominal)'!$H58:AH58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(AB$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AH151)+SUM('Capital Projects (Nominal)'!$H58:AH58),0))/'Capital Projects (Real)'!$B58,IF(AB$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AH151)+SUM('Capital Projects (Nominal)'!$H58:AH58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(AC$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AI151)+SUM('Capital Projects (Nominal)'!$H58:AI58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(AC$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AI151)+SUM('Capital Projects (Nominal)'!$H58:AI58),0))/'Capital Projects (Real)'!$B58,IF(AC$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AI151)+SUM('Capital Projects (Nominal)'!$H58:AI58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(AD$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AJ151)+SUM('Capital Projects (Nominal)'!$H58:AJ58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(AD$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AJ151)+SUM('Capital Projects (Nominal)'!$H58:AJ58),0))/'Capital Projects (Real)'!$B58,IF(AD$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AJ151)+SUM('Capital Projects (Nominal)'!$H58:AJ58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,IF(AE$2='Capital Projects (Real)'!$D58,(SUM('Capital Projects (Nominal)'!$H151:AK151)+SUM('Capital Projects (Nominal)'!$H58:AK58))*(13-'Capital Projects (Nominal)'!$E58)/12,IF(AE$2>'Capital Projects (Real)'!$D58,SUM('Capital Projects (Nominal)'!$H151:AK151)+SUM('Capital Projects (Nominal)'!$H58:AK58),0))/'Capital Projects (Real)'!$B58,IF(AE$2='Capital Projects (Real)'!$D58+'Capital Projects (Real)'!$B58,(SUM('Capital Projects (Nominal)'!$H151:AK151)+SUM('Capital Projects (Nominal)'!$H58:AK58))*('Capital Projects (Nominal)'!$E58-1)/12/'Capital Projects (Nominal)'!$B58,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A59","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(B$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(B$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:H152)+SUM('Capital Projects (Nominal)'!$H59:H59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(B$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:H152)+SUM('Capital Projects (Nominal)'!$H59:H59),0))/'Capital Projects (Real)'!$B59,IF(B$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:H152)+SUM('Capital Projects (Nominal)'!$H59:H59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(C$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(C$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:I152)+SUM('Capital Projects (Nominal)'!$H59:I59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(C$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:I152)+SUM('Capital Projects (Nominal)'!$H59:I59),0))/'Capital Projects (Real)'!$B59,IF(C$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:I152)+SUM('Capital Projects (Nominal)'!$H59:I59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(D$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(D$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:J152)+SUM('Capital Projects (Nominal)'!$H59:J59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(D$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:J152)+SUM('Capital Projects (Nominal)'!$H59:J59),0))/'Capital Projects (Real)'!$B59,IF(D$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:J152)+SUM('Capital Projects (Nominal)'!$H59:J59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(E$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(E$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:K152)+SUM('Capital Projects (Nominal)'!$H59:K59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(E$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:K152)+SUM('Capital Projects (Nominal)'!$H59:K59),0))/'Capital Projects (Real)'!$B59,IF(E$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:K152)+SUM('Capital Projects (Nominal)'!$H59:K59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(F$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(F$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:L152)+SUM('Capital Projects (Nominal)'!$H59:L59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(F$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:L152)+SUM('Capital Projects (Nominal)'!$H59:L59),0))/'Capital Projects (Real)'!$B59,IF(F$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:L152)+SUM('Capital Projects (Nominal)'!$H59:L59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(G$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(G$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:M152)+SUM('Capital Projects (Nominal)'!$H59:M59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(G$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:M152)+SUM('Capital Projects (Nominal)'!$H59:M59),0))/'Capital Projects (Real)'!$B59,IF(G$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:M152)+SUM('Capital Projects (Nominal)'!$H59:M59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(H$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(H$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:N152)+SUM('Capital Projects (Nominal)'!$H59:N59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(H$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:N152)+SUM('Capital Projects (Nominal)'!$H59:N59),0))/'Capital Projects (Real)'!$B59,IF(H$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:N152)+SUM('Capital Projects (Nominal)'!$H59:N59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(I$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(I$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:O152)+SUM('Capital Projects (Nominal)'!$H59:O59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(I$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:O152)+SUM('Capital Projects (Nominal)'!$H59:O59),0))/'Capital Projects (Real)'!$B59,IF(I$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:O152)+SUM('Capital Projects (Nominal)'!$H59:O59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(J$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(J$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:P152)+SUM('Capital Projects (Nominal)'!$H59:P59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(J$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:P152)+SUM('Capital Projects (Nominal)'!$H59:P59),0))/'Capital Projects (Real)'!$B59,IF(J$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:P152)+SUM('Capital Projects (Nominal)'!$H59:P59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(K$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(K$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:Q152)+SUM('Capital Projects (Nominal)'!$H59:Q59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(K$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:Q152)+SUM('Capital Projects (Nominal)'!$H59:Q59),0))/'Capital Projects (Real)'!$B59,IF(K$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:Q152)+SUM('Capital Projects (Nominal)'!$H59:Q59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(L$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(L$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:R152)+SUM('Capital Projects (Nominal)'!$H59:R59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(L$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:R152)+SUM('Capital Projects (Nominal)'!$H59:R59),0))/'Capital Projects (Real)'!$B59,IF(L$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:R152)+SUM('Capital Projects (Nominal)'!$H59:R59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(M$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(M$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:S152)+SUM('Capital Projects (Nominal)'!$H59:S59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(M$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:S152)+SUM('Capital Projects (Nominal)'!$H59:S59),0))/'Capital Projects (Real)'!$B59,IF(M$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:S152)+SUM('Capital Projects (Nominal)'!$H59:S59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(N$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(N$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:T152)+SUM('Capital Projects (Nominal)'!$H59:T59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(N$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:T152)+SUM('Capital Projects (Nominal)'!$H59:T59),0))/'Capital Projects (Real)'!$B59,IF(N$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:T152)+SUM('Capital Projects (Nominal)'!$H59:T59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(O$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(O$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:U152)+SUM('Capital Projects (Nominal)'!$H59:U59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(O$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:U152)+SUM('Capital Projects (Nominal)'!$H59:U59),0))/'Capital Projects (Real)'!$B59,IF(O$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:U152)+SUM('Capital Projects (Nominal)'!$H59:U59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(P$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(P$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:V152)+SUM('Capital Projects (Nominal)'!$H59:V59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(P$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:V152)+SUM('Capital Projects (Nominal)'!$H59:V59),0))/'Capital Projects (Real)'!$B59,IF(P$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:V152)+SUM('Capital Projects (Nominal)'!$H59:V59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(Q$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:W152)+SUM('Capital Projects (Nominal)'!$H59:W59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(Q$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:W152)+SUM('Capital Projects (Nominal)'!$H59:W59),0))/'Capital Projects (Real)'!$B59,IF(Q$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:W152)+SUM('Capital Projects (Nominal)'!$H59:W59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(R$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(R$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:X152)+SUM('Capital Projects (Nominal)'!$H59:X59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(R$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:X152)+SUM('Capital Projects (Nominal)'!$H59:X59),0))/'Capital Projects (Real)'!$B59,IF(R$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:X152)+SUM('Capital Projects (Nominal)'!$H59:X59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(S$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(S$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:Y152)+SUM('Capital Projects (Nominal)'!$H59:Y59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(S$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:Y152)+SUM('Capital Projects (Nominal)'!$H59:Y59),0))/'Capital Projects (Real)'!$B59,IF(S$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:Y152)+SUM('Capital Projects (Nominal)'!$H59:Y59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(T$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(T$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:Z152)+SUM('Capital Projects (Nominal)'!$H59:Z59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(T$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:Z152)+SUM('Capital Projects (Nominal)'!$H59:Z59),0))/'Capital Projects (Real)'!$B59,IF(T$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:Z152)+SUM('Capital Projects (Nominal)'!$H59:Z59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(U$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(U$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AA152)+SUM('Capital Projects (Nominal)'!$H59:AA59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(U$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AA152)+SUM('Capital Projects (Nominal)'!$H59:AA59),0))/'Capital Projects (Real)'!$B59,IF(U$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AA152)+SUM('Capital Projects (Nominal)'!$H59:AA59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(V$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(V$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AB152)+SUM('Capital Projects (Nominal)'!$H59:AB59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(V$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AB152)+SUM('Capital Projects (Nominal)'!$H59:AB59),0))/'Capital Projects (Real)'!$B59,IF(V$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AB152)+SUM('Capital Projects (Nominal)'!$H59:AB59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(W$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(W$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AC152)+SUM('Capital Projects (Nominal)'!$H59:AC59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(W$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AC152)+SUM('Capital Projects (Nominal)'!$H59:AC59),0))/'Capital Projects (Real)'!$B59,IF(W$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AC152)+SUM('Capital Projects (Nominal)'!$H59:AC59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(X$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(X$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AD152)+SUM('Capital Projects (Nominal)'!$H59:AD59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(X$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AD152)+SUM('Capital Projects (Nominal)'!$H59:AD59),0))/'Capital Projects (Real)'!$B59,IF(X$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AD152)+SUM('Capital Projects (Nominal)'!$H59:AD59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(Y$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AE152)+SUM('Capital Projects (Nominal)'!$H59:AE59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(Y$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AE152)+SUM('Capital Projects (Nominal)'!$H59:AE59),0))/'Capital Projects (Real)'!$B59,IF(Y$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AE152)+SUM('Capital Projects (Nominal)'!$H59:AE59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(Z$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AF152)+SUM('Capital Projects (Nominal)'!$H59:AF59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(Z$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AF152)+SUM('Capital Projects (Nominal)'!$H59:AF59),0))/'Capital Projects (Real)'!$B59,IF(Z$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AF152)+SUM('Capital Projects (Nominal)'!$H59:AF59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(AA$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AG152)+SUM('Capital Projects (Nominal)'!$H59:AG59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(AA$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AG152)+SUM('Capital Projects (Nominal)'!$H59:AG59),0))/'Capital Projects (Real)'!$B59,IF(AA$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AG152)+SUM('Capital Projects (Nominal)'!$H59:AG59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(AB$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AH152)+SUM('Capital Projects (Nominal)'!$H59:AH59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(AB$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AH152)+SUM('Capital Projects (Nominal)'!$H59:AH59),0))/'Capital Projects (Real)'!$B59,IF(AB$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AH152)+SUM('Capital Projects (Nominal)'!$H59:AH59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(AC$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AI152)+SUM('Capital Projects (Nominal)'!$H59:AI59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(AC$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AI152)+SUM('Capital Projects (Nominal)'!$H59:AI59),0))/'Capital Projects (Real)'!$B59,IF(AC$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AI152)+SUM('Capital Projects (Nominal)'!$H59:AI59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(AD$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AJ152)+SUM('Capital Projects (Nominal)'!$H59:AJ59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(AD$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AJ152)+SUM('Capital Projects (Nominal)'!$H59:AJ59),0))/'Capital Projects (Real)'!$B59,IF(AD$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AJ152)+SUM('Capital Projects (Nominal)'!$H59:AJ59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,IF(AE$2='Capital Projects (Real)'!$D59,(SUM('Capital Projects (Nominal)'!$H152:AK152)+SUM('Capital Projects (Nominal)'!$H59:AK59))*(13-'Capital Projects (Nominal)'!$E59)/12,IF(AE$2>'Capital Projects (Real)'!$D59,SUM('Capital Projects (Nominal)'!$H152:AK152)+SUM('Capital Projects (Nominal)'!$H59:AK59),0))/'Capital Projects (Real)'!$B59,IF(AE$2='Capital Projects (Real)'!$D59+'Capital Projects (Real)'!$B59,(SUM('Capital Projects (Nominal)'!$H152:AK152)+SUM('Capital Projects (Nominal)'!$H59:AK59))*('Capital Projects (Nominal)'!$E59-1)/12/'Capital Projects (Nominal)'!$B59,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A60","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(B$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(B$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:H153)+SUM('Capital Projects (Nominal)'!$H60:H60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(B$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:H153)+SUM('Capital Projects (Nominal)'!$H60:H60),0))/'Capital Projects (Real)'!$B60,IF(B$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:H153)+SUM('Capital Projects (Nominal)'!$H60:H60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(C$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(C$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:I153)+SUM('Capital Projects (Nominal)'!$H60:I60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(C$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:I153)+SUM('Capital Projects (Nominal)'!$H60:I60),0))/'Capital Projects (Real)'!$B60,IF(C$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:I153)+SUM('Capital Projects (Nominal)'!$H60:I60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(D$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(D$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:J153)+SUM('Capital Projects (Nominal)'!$H60:J60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(D$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:J153)+SUM('Capital Projects (Nominal)'!$H60:J60),0))/'Capital Projects (Real)'!$B60,IF(D$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:J153)+SUM('Capital Projects (Nominal)'!$H60:J60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(E$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(E$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:K153)+SUM('Capital Projects (Nominal)'!$H60:K60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(E$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:K153)+SUM('Capital Projects (Nominal)'!$H60:K60),0))/'Capital Projects (Real)'!$B60,IF(E$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:K153)+SUM('Capital Projects (Nominal)'!$H60:K60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(F$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(F$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:L153)+SUM('Capital Projects (Nominal)'!$H60:L60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(F$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:L153)+SUM('Capital Projects (Nominal)'!$H60:L60),0))/'Capital Projects (Real)'!$B60,IF(F$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:L153)+SUM('Capital Projects (Nominal)'!$H60:L60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(G$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(G$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:M153)+SUM('Capital Projects (Nominal)'!$H60:M60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(G$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:M153)+SUM('Capital Projects (Nominal)'!$H60:M60),0))/'Capital Projects (Real)'!$B60,IF(G$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:M153)+SUM('Capital Projects (Nominal)'!$H60:M60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(H$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(H$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:N153)+SUM('Capital Projects (Nominal)'!$H60:N60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(H$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:N153)+SUM('Capital Projects (Nominal)'!$H60:N60),0))/'Capital Projects (Real)'!$B60,IF(H$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:N153)+SUM('Capital Projects (Nominal)'!$H60:N60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(I$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(I$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:O153)+SUM('Capital Projects (Nominal)'!$H60:O60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(I$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:O153)+SUM('Capital Projects (Nominal)'!$H60:O60),0))/'Capital Projects (Real)'!$B60,IF(I$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:O153)+SUM('Capital Projects (Nominal)'!$H60:O60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(J$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(J$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:P153)+SUM('Capital Projects (Nominal)'!$H60:P60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(J$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:P153)+SUM('Capital Projects (Nominal)'!$H60:P60),0))/'Capital Projects (Real)'!$B60,IF(J$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:P153)+SUM('Capital Projects (Nominal)'!$H60:P60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(K$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(K$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:Q153)+SUM('Capital Projects (Nominal)'!$H60:Q60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(K$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:Q153)+SUM('Capital Projects (Nominal)'!$H60:Q60),0))/'Capital Projects (Real)'!$B60,IF(K$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:Q153)+SUM('Capital Projects (Nominal)'!$H60:Q60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(L$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(L$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:R153)+SUM('Capital Projects (Nominal)'!$H60:R60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(L$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:R153)+SUM('Capital Projects (Nominal)'!$H60:R60),0))/'Capital Projects (Real)'!$B60,IF(L$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:R153)+SUM('Capital Projects (Nominal)'!$H60:R60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(M$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(M$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:S153)+SUM('Capital Projects (Nominal)'!$H60:S60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(M$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:S153)+SUM('Capital Projects (Nominal)'!$H60:S60),0))/'Capital Projects (Real)'!$B60,IF(M$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:S153)+SUM('Capital Projects (Nominal)'!$H60:S60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(N$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(N$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:T153)+SUM('Capital Projects (Nominal)'!$H60:T60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(N$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:T153)+SUM('Capital Projects (Nominal)'!$H60:T60),0))/'Capital Projects (Real)'!$B60,IF(N$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:T153)+SUM('Capital Projects (Nominal)'!$H60:T60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(O$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(O$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:U153)+SUM('Capital Projects (Nominal)'!$H60:U60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(O$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:U153)+SUM('Capital Projects (Nominal)'!$H60:U60),0))/'Capital Projects (Real)'!$B60,IF(O$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:U153)+SUM('Capital Projects (Nominal)'!$H60:U60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(P$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(P$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:V153)+SUM('Capital Projects (Nominal)'!$H60:V60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(P$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:V153)+SUM('Capital Projects (Nominal)'!$H60:V60),0))/'Capital Projects (Real)'!$B60,IF(P$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:V153)+SUM('Capital Projects (Nominal)'!$H60:V60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(Q$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:W153)+SUM('Capital Projects (Nominal)'!$H60:W60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(Q$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:W153)+SUM('Capital Projects (Nominal)'!$H60:W60),0))/'Capital Projects (Real)'!$B60,IF(Q$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:W153)+SUM('Capital Projects (Nominal)'!$H60:W60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(R$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(R$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:X153)+SUM('Capital Projects (Nominal)'!$H60:X60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(R$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:X153)+SUM('Capital Projects (Nominal)'!$H60:X60),0))/'Capital Projects (Real)'!$B60,IF(R$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:X153)+SUM('Capital Projects (Nominal)'!$H60:X60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(S$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(S$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:Y153)+SUM('Capital Projects (Nominal)'!$H60:Y60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(S$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:Y153)+SUM('Capital Projects (Nominal)'!$H60:Y60),0))/'Capital Projects (Real)'!$B60,IF(S$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:Y153)+SUM('Capital Projects (Nominal)'!$H60:Y60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(T$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(T$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:Z153)+SUM('Capital Projects (Nominal)'!$H60:Z60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(T$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:Z153)+SUM('Capital Projects (Nominal)'!$H60:Z60),0))/'Capital Projects (Real)'!$B60,IF(T$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:Z153)+SUM('Capital Projects (Nominal)'!$H60:Z60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(U$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(U$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AA153)+SUM('Capital Projects (Nominal)'!$H60:AA60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(U$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AA153)+SUM('Capital Projects (Nominal)'!$H60:AA60),0))/'Capital Projects (Real)'!$B60,IF(U$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AA153)+SUM('Capital Projects (Nominal)'!$H60:AA60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(V$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(V$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AB153)+SUM('Capital Projects (Nominal)'!$H60:AB60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(V$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AB153)+SUM('Capital Projects (Nominal)'!$H60:AB60),0))/'Capital Projects (Real)'!$B60,IF(V$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AB153)+SUM('Capital Projects (Nominal)'!$H60:AB60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(W$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(W$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AC153)+SUM('Capital Projects (Nominal)'!$H60:AC60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(W$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AC153)+SUM('Capital Projects (Nominal)'!$H60:AC60),0))/'Capital Projects (Real)'!$B60,IF(W$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AC153)+SUM('Capital Projects (Nominal)'!$H60:AC60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(X$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(X$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AD153)+SUM('Capital Projects (Nominal)'!$H60:AD60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(X$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AD153)+SUM('Capital Projects (Nominal)'!$H60:AD60),0))/'Capital Projects (Real)'!$B60,IF(X$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AD153)+SUM('Capital Projects (Nominal)'!$H60:AD60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(Y$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AE153)+SUM('Capital Projects (Nominal)'!$H60:AE60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(Y$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AE153)+SUM('Capital Projects (Nominal)'!$H60:AE60),0))/'Capital Projects (Real)'!$B60,IF(Y$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AE153)+SUM('Capital Projects (Nominal)'!$H60:AE60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(Z$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AF153)+SUM('Capital Projects (Nominal)'!$H60:AF60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(Z$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AF153)+SUM('Capital Projects (Nominal)'!$H60:AF60),0))/'Capital Projects (Real)'!$B60,IF(Z$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AF153)+SUM('Capital Projects (Nominal)'!$H60:AF60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(AA$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AG153)+SUM('Capital Projects (Nominal)'!$H60:AG60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(AA$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AG153)+SUM('Capital Projects (Nominal)'!$H60:AG60),0))/'Capital Projects (Real)'!$B60,IF(AA$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AG153)+SUM('Capital Projects (Nominal)'!$H60:AG60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(AB$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AH153)+SUM('Capital Projects (Nominal)'!$H60:AH60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(AB$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AH153)+SUM('Capital Projects (Nominal)'!$H60:AH60),0))/'Capital Projects (Real)'!$B60,IF(AB$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AH153)+SUM('Capital Projects (Nominal)'!$H60:AH60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(AC$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AI153)+SUM('Capital Projects (Nominal)'!$H60:AI60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(AC$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AI153)+SUM('Capital Projects (Nominal)'!$H60:AI60),0))/'Capital Projects (Real)'!$B60,IF(AC$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AI153)+SUM('Capital Projects (Nominal)'!$H60:AI60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(AD$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AJ153)+SUM('Capital Projects (Nominal)'!$H60:AJ60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(AD$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AJ153)+SUM('Capital Projects (Nominal)'!$H60:AJ60),0))/'Capital Projects (Real)'!$B60,IF(AD$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AJ153)+SUM('Capital Projects (Nominal)'!$H60:AJ60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,IF(AE$2='Capital Projects (Real)'!$D60,(SUM('Capital Projects (Nominal)'!$H153:AK153)+SUM('Capital Projects (Nominal)'!$H60:AK60))*(13-'Capital Projects (Nominal)'!$E60)/12,IF(AE$2>'Capital Projects (Real)'!$D60,SUM('Capital Projects (Nominal)'!$H153:AK153)+SUM('Capital Projects (Nominal)'!$H60:AK60),0))/'Capital Projects (Real)'!$B60,IF(AE$2='Capital Projects (Real)'!$D60+'Capital Projects (Real)'!$B60,(SUM('Capital Projects (Nominal)'!$H153:AK153)+SUM('Capital Projects (Nominal)'!$H60:AK60))*('Capital Projects (Nominal)'!$E60-1)/12/'Capital Projects (Nominal)'!$B60,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A61","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(B$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(B$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:H154)+SUM('Capital Projects (Nominal)'!$H61:H61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(B$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:H154)+SUM('Capital Projects (Nominal)'!$H61:H61),0))/'Capital Projects (Real)'!$B61,IF(B$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:H154)+SUM('Capital Projects (Nominal)'!$H61:H61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(C$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(C$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:I154)+SUM('Capital Projects (Nominal)'!$H61:I61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(C$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:I154)+SUM('Capital Projects (Nominal)'!$H61:I61),0))/'Capital Projects (Real)'!$B61,IF(C$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:I154)+SUM('Capital Projects (Nominal)'!$H61:I61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(D$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(D$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:J154)+SUM('Capital Projects (Nominal)'!$H61:J61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(D$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:J154)+SUM('Capital Projects (Nominal)'!$H61:J61),0))/'Capital Projects (Real)'!$B61,IF(D$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:J154)+SUM('Capital Projects (Nominal)'!$H61:J61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(E$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(E$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:K154)+SUM('Capital Projects (Nominal)'!$H61:K61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(E$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:K154)+SUM('Capital Projects (Nominal)'!$H61:K61),0))/'Capital Projects (Real)'!$B61,IF(E$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:K154)+SUM('Capital Projects (Nominal)'!$H61:K61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(F$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(F$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:L154)+SUM('Capital Projects (Nominal)'!$H61:L61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(F$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:L154)+SUM('Capital Projects (Nominal)'!$H61:L61),0))/'Capital Projects (Real)'!$B61,IF(F$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:L154)+SUM('Capital Projects (Nominal)'!$H61:L61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(G$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(G$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:M154)+SUM('Capital Projects (Nominal)'!$H61:M61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(G$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:M154)+SUM('Capital Projects (Nominal)'!$H61:M61),0))/'Capital Projects (Real)'!$B61,IF(G$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:M154)+SUM('Capital Projects (Nominal)'!$H61:M61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(H$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(H$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:N154)+SUM('Capital Projects (Nominal)'!$H61:N61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(H$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:N154)+SUM('Capital Projects (Nominal)'!$H61:N61),0))/'Capital Projects (Real)'!$B61,IF(H$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:N154)+SUM('Capital Projects (Nominal)'!$H61:N61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(I$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(I$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:O154)+SUM('Capital Projects (Nominal)'!$H61:O61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(I$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:O154)+SUM('Capital Projects (Nominal)'!$H61:O61),0))/'Capital Projects (Real)'!$B61,IF(I$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:O154)+SUM('Capital Projects (Nominal)'!$H61:O61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(J$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(J$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:P154)+SUM('Capital Projects (Nominal)'!$H61:P61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(J$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:P154)+SUM('Capital Projects (Nominal)'!$H61:P61),0))/'Capital Projects (Real)'!$B61,IF(J$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:P154)+SUM('Capital Projects (Nominal)'!$H61:P61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(K$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(K$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:Q154)+SUM('Capital Projects (Nominal)'!$H61:Q61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(K$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:Q154)+SUM('Capital Projects (Nominal)'!$H61:Q61),0))/'Capital Projects (Real)'!$B61,IF(K$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:Q154)+SUM('Capital Projects (Nominal)'!$H61:Q61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(L$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(L$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:R154)+SUM('Capital Projects (Nominal)'!$H61:R61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(L$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:R154)+SUM('Capital Projects (Nominal)'!$H61:R61),0))/'Capital Projects (Real)'!$B61,IF(L$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:R154)+SUM('Capital Projects (Nominal)'!$H61:R61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(M$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(M$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:S154)+SUM('Capital Projects (Nominal)'!$H61:S61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(M$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:S154)+SUM('Capital Projects (Nominal)'!$H61:S61),0))/'Capital Projects (Real)'!$B61,IF(M$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:S154)+SUM('Capital Projects (Nominal)'!$H61:S61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(N$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(N$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:T154)+SUM('Capital Projects (Nominal)'!$H61:T61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(N$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:T154)+SUM('Capital Projects (Nominal)'!$H61:T61),0))/'Capital Projects (Real)'!$B61,IF(N$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:T154)+SUM('Capital Projects (Nominal)'!$H61:T61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(O$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(O$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:U154)+SUM('Capital Projects (Nominal)'!$H61:U61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(O$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:U154)+SUM('Capital Projects (Nominal)'!$H61:U61),0))/'Capital Projects (Real)'!$B61,IF(O$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:U154)+SUM('Capital Projects (Nominal)'!$H61:U61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(P$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(P$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:V154)+SUM('Capital Projects (Nominal)'!$H61:V61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(P$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:V154)+SUM('Capital Projects (Nominal)'!$H61:V61),0))/'Capital Projects (Real)'!$B61,IF(P$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:V154)+SUM('Capital Projects (Nominal)'!$H61:V61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(Q$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:W154)+SUM('Capital Projects (Nominal)'!$H61:W61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(Q$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:W154)+SUM('Capital Projects (Nominal)'!$H61:W61),0))/'Capital Projects (Real)'!$B61,IF(Q$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:W154)+SUM('Capital Projects (Nominal)'!$H61:W61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(R$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(R$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:X154)+SUM('Capital Projects (Nominal)'!$H61:X61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(R$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:X154)+SUM('Capital Projects (Nominal)'!$H61:X61),0))/'Capital Projects (Real)'!$B61,IF(R$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:X154)+SUM('Capital Projects (Nominal)'!$H61:X61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(S$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(S$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:Y154)+SUM('Capital Projects (Nominal)'!$H61:Y61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(S$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:Y154)+SUM('Capital Projects (Nominal)'!$H61:Y61),0))/'Capital Projects (Real)'!$B61,IF(S$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:Y154)+SUM('Capital Projects (Nominal)'!$H61:Y61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(T$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(T$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:Z154)+SUM('Capital Projects (Nominal)'!$H61:Z61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(T$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:Z154)+SUM('Capital Projects (Nominal)'!$H61:Z61),0))/'Capital Projects (Real)'!$B61,IF(T$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:Z154)+SUM('Capital Projects (Nominal)'!$H61:Z61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(U$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(U$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AA154)+SUM('Capital Projects (Nominal)'!$H61:AA61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(U$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AA154)+SUM('Capital Projects (Nominal)'!$H61:AA61),0))/'Capital Projects (Real)'!$B61,IF(U$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AA154)+SUM('Capital Projects (Nominal)'!$H61:AA61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(V$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(V$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AB154)+SUM('Capital Projects (Nominal)'!$H61:AB61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(V$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AB154)+SUM('Capital Projects (Nominal)'!$H61:AB61),0))/'Capital Projects (Real)'!$B61,IF(V$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AB154)+SUM('Capital Projects (Nominal)'!$H61:AB61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(W$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(W$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AC154)+SUM('Capital Projects (Nominal)'!$H61:AC61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(W$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AC154)+SUM('Capital Projects (Nominal)'!$H61:AC61),0))/'Capital Projects (Real)'!$B61,IF(W$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AC154)+SUM('Capital Projects (Nominal)'!$H61:AC61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(X$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(X$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AD154)+SUM('Capital Projects (Nominal)'!$H61:AD61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(X$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AD154)+SUM('Capital Projects (Nominal)'!$H61:AD61),0))/'Capital Projects (Real)'!$B61,IF(X$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AD154)+SUM('Capital Projects (Nominal)'!$H61:AD61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(Y$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AE154)+SUM('Capital Projects (Nominal)'!$H61:AE61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(Y$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AE154)+SUM('Capital Projects (Nominal)'!$H61:AE61),0))/'Capital Projects (Real)'!$B61,IF(Y$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AE154)+SUM('Capital Projects (Nominal)'!$H61:AE61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(Z$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AF154)+SUM('Capital Projects (Nominal)'!$H61:AF61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(Z$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AF154)+SUM('Capital Projects (Nominal)'!$H61:AF61),0))/'Capital Projects (Real)'!$B61,IF(Z$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AF154)+SUM('Capital Projects (Nominal)'!$H61:AF61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(AA$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AG154)+SUM('Capital Projects (Nominal)'!$H61:AG61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(AA$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AG154)+SUM('Capital Projects (Nominal)'!$H61:AG61),0))/'Capital Projects (Real)'!$B61,IF(AA$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AG154)+SUM('Capital Projects (Nominal)'!$H61:AG61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(AB$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AH154)+SUM('Capital Projects (Nominal)'!$H61:AH61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(AB$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AH154)+SUM('Capital Projects (Nominal)'!$H61:AH61),0))/'Capital Projects (Real)'!$B61,IF(AB$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AH154)+SUM('Capital Projects (Nominal)'!$H61:AH61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(AC$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AI154)+SUM('Capital Projects (Nominal)'!$H61:AI61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(AC$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AI154)+SUM('Capital Projects (Nominal)'!$H61:AI61),0))/'Capital Projects (Real)'!$B61,IF(AC$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AI154)+SUM('Capital Projects (Nominal)'!$H61:AI61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(AD$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AJ154)+SUM('Capital Projects (Nominal)'!$H61:AJ61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(AD$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AJ154)+SUM('Capital Projects (Nominal)'!$H61:AJ61),0))/'Capital Projects (Real)'!$B61,IF(AD$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AJ154)+SUM('Capital Projects (Nominal)'!$H61:AJ61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,IF(AE$2='Capital Projects (Real)'!$D61,(SUM('Capital Projects (Nominal)'!$H154:AK154)+SUM('Capital Projects (Nominal)'!$H61:AK61))*(13-'Capital Projects (Nominal)'!$E61)/12,IF(AE$2>'Capital Projects (Real)'!$D61,SUM('Capital Projects (Nominal)'!$H154:AK154)+SUM('Capital Projects (Nominal)'!$H61:AK61),0))/'Capital Projects (Real)'!$B61,IF(AE$2='Capital Projects (Real)'!$D61+'Capital Projects (Real)'!$B61,(SUM('Capital Projects (Nominal)'!$H154:AK154)+SUM('Capital Projects (Nominal)'!$H61:AK61))*('Capital Projects (Nominal)'!$E61-1)/12/'Capital Projects (Nominal)'!$B61,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A62","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(B$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(B$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:H155)+SUM('Capital Projects (Nominal)'!$H62:H62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(B$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:H155)+SUM('Capital Projects (Nominal)'!$H62:H62),0))/'Capital Projects (Real)'!$B62,IF(B$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:H155)+SUM('Capital Projects (Nominal)'!$H62:H62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(C$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(C$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:I155)+SUM('Capital Projects (Nominal)'!$H62:I62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(C$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:I155)+SUM('Capital Projects (Nominal)'!$H62:I62),0))/'Capital Projects (Real)'!$B62,IF(C$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:I155)+SUM('Capital Projects (Nominal)'!$H62:I62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(D$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(D$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:J155)+SUM('Capital Projects (Nominal)'!$H62:J62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(D$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:J155)+SUM('Capital Projects (Nominal)'!$H62:J62),0))/'Capital Projects (Real)'!$B62,IF(D$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:J155)+SUM('Capital Projects (Nominal)'!$H62:J62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(E$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(E$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:K155)+SUM('Capital Projects (Nominal)'!$H62:K62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(E$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:K155)+SUM('Capital Projects (Nominal)'!$H62:K62),0))/'Capital Projects (Real)'!$B62,IF(E$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:K155)+SUM('Capital Projects (Nominal)'!$H62:K62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(F$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(F$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:L155)+SUM('Capital Projects (Nominal)'!$H62:L62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(F$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:L155)+SUM('Capital Projects (Nominal)'!$H62:L62),0))/'Capital Projects (Real)'!$B62,IF(F$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:L155)+SUM('Capital Projects (Nominal)'!$H62:L62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(G$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(G$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:M155)+SUM('Capital Projects (Nominal)'!$H62:M62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(G$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:M155)+SUM('Capital Projects (Nominal)'!$H62:M62),0))/'Capital Projects (Real)'!$B62,IF(G$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:M155)+SUM('Capital Projects (Nominal)'!$H62:M62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(H$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(H$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:N155)+SUM('Capital Projects (Nominal)'!$H62:N62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(H$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:N155)+SUM('Capital Projects (Nominal)'!$H62:N62),0))/'Capital Projects (Real)'!$B62,IF(H$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:N155)+SUM('Capital Projects (Nominal)'!$H62:N62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(I$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(I$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:O155)+SUM('Capital Projects (Nominal)'!$H62:O62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(I$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:O155)+SUM('Capital Projects (Nominal)'!$H62:O62),0))/'Capital Projects (Real)'!$B62,IF(I$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:O155)+SUM('Capital Projects (Nominal)'!$H62:O62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(J$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(J$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:P155)+SUM('Capital Projects (Nominal)'!$H62:P62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(J$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:P155)+SUM('Capital Projects (Nominal)'!$H62:P62),0))/'Capital Projects (Real)'!$B62,IF(J$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:P155)+SUM('Capital Projects (Nominal)'!$H62:P62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(K$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(K$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:Q155)+SUM('Capital Projects (Nominal)'!$H62:Q62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(K$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:Q155)+SUM('Capital Projects (Nominal)'!$H62:Q62),0))/'Capital Projects (Real)'!$B62,IF(K$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:Q155)+SUM('Capital Projects (Nominal)'!$H62:Q62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(L$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(L$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:R155)+SUM('Capital Projects (Nominal)'!$H62:R62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(L$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:R155)+SUM('Capital Projects (Nominal)'!$H62:R62),0))/'Capital Projects (Real)'!$B62,IF(L$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:R155)+SUM('Capital Projects (Nominal)'!$H62:R62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(M$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(M$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:S155)+SUM('Capital Projects (Nominal)'!$H62:S62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(M$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:S155)+SUM('Capital Projects (Nominal)'!$H62:S62),0))/'Capital Projects (Real)'!$B62,IF(M$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:S155)+SUM('Capital Projects (Nominal)'!$H62:S62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(N$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(N$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:T155)+SUM('Capital Projects (Nominal)'!$H62:T62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(N$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:T155)+SUM('Capital Projects (Nominal)'!$H62:T62),0))/'Capital Projects (Real)'!$B62,IF(N$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:T155)+SUM('Capital Projects (Nominal)'!$H62:T62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(O$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(O$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:U155)+SUM('Capital Projects (Nominal)'!$H62:U62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(O$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:U155)+SUM('Capital Projects (Nominal)'!$H62:U62),0))/'Capital Projects (Real)'!$B62,IF(O$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:U155)+SUM('Capital Projects (Nominal)'!$H62:U62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(P$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(P$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:V155)+SUM('Capital Projects (Nominal)'!$H62:V62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(P$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:V155)+SUM('Capital Projects (Nominal)'!$H62:V62),0))/'Capital Projects (Real)'!$B62,IF(P$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:V155)+SUM('Capital Projects (Nominal)'!$H62:V62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(Q$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:W155)+SUM('Capital Projects (Nominal)'!$H62:W62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(Q$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:W155)+SUM('Capital Projects (Nominal)'!$H62:W62),0))/'Capital Projects (Real)'!$B62,IF(Q$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:W155)+SUM('Capital Projects (Nominal)'!$H62:W62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(R$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(R$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:X155)+SUM('Capital Projects (Nominal)'!$H62:X62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(R$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:X155)+SUM('Capital Projects (Nominal)'!$H62:X62),0))/'Capital Projects (Real)'!$B62,IF(R$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:X155)+SUM('Capital Projects (Nominal)'!$H62:X62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(S$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(S$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:Y155)+SUM('Capital Projects (Nominal)'!$H62:Y62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(S$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:Y155)+SUM('Capital Projects (Nominal)'!$H62:Y62),0))/'Capital Projects (Real)'!$B62,IF(S$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:Y155)+SUM('Capital Projects (Nominal)'!$H62:Y62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(T$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(T$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:Z155)+SUM('Capital Projects (Nominal)'!$H62:Z62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(T$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:Z155)+SUM('Capital Projects (Nominal)'!$H62:Z62),0))/'Capital Projects (Real)'!$B62,IF(T$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:Z155)+SUM('Capital Projects (Nominal)'!$H62:Z62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(U$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(U$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AA155)+SUM('Capital Projects (Nominal)'!$H62:AA62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(U$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AA155)+SUM('Capital Projects (Nominal)'!$H62:AA62),0))/'Capital Projects (Real)'!$B62,IF(U$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AA155)+SUM('Capital Projects (Nominal)'!$H62:AA62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(V$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(V$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AB155)+SUM('Capital Projects (Nominal)'!$H62:AB62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(V$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AB155)+SUM('Capital Projects (Nominal)'!$H62:AB62),0))/'Capital Projects (Real)'!$B62,IF(V$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AB155)+SUM('Capital Projects (Nominal)'!$H62:AB62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(W$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(W$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AC155)+SUM('Capital Projects (Nominal)'!$H62:AC62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(W$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AC155)+SUM('Capital Projects (Nominal)'!$H62:AC62),0))/'Capital Projects (Real)'!$B62,IF(W$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AC155)+SUM('Capital Projects (Nominal)'!$H62:AC62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(X$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(X$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AD155)+SUM('Capital Projects (Nominal)'!$H62:AD62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(X$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AD155)+SUM('Capital Projects (Nominal)'!$H62:AD62),0))/'Capital Projects (Real)'!$B62,IF(X$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AD155)+SUM('Capital Projects (Nominal)'!$H62:AD62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(Y$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AE155)+SUM('Capital Projects (Nominal)'!$H62:AE62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(Y$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AE155)+SUM('Capital Projects (Nominal)'!$H62:AE62),0))/'Capital Projects (Real)'!$B62,IF(Y$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AE155)+SUM('Capital Projects (Nominal)'!$H62:AE62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(Z$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AF155)+SUM('Capital Projects (Nominal)'!$H62:AF62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(Z$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AF155)+SUM('Capital Projects (Nominal)'!$H62:AF62),0))/'Capital Projects (Real)'!$B62,IF(Z$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AF155)+SUM('Capital Projects (Nominal)'!$H62:AF62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(AA$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AG155)+SUM('Capital Projects (Nominal)'!$H62:AG62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(AA$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AG155)+SUM('Capital Projects (Nominal)'!$H62:AG62),0))/'Capital Projects (Real)'!$B62,IF(AA$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AG155)+SUM('Capital Projects (Nominal)'!$H62:AG62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(AB$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AH155)+SUM('Capital Projects (Nominal)'!$H62:AH62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(AB$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AH155)+SUM('Capital Projects (Nominal)'!$H62:AH62),0))/'Capital Projects (Real)'!$B62,IF(AB$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AH155)+SUM('Capital Projects (Nominal)'!$H62:AH62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(AC$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AI155)+SUM('Capital Projects (Nominal)'!$H62:AI62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(AC$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AI155)+SUM('Capital Projects (Nominal)'!$H62:AI62),0))/'Capital Projects (Real)'!$B62,IF(AC$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AI155)+SUM('Capital Projects (Nominal)'!$H62:AI62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(AD$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AJ155)+SUM('Capital Projects (Nominal)'!$H62:AJ62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(AD$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AJ155)+SUM('Capital Projects (Nominal)'!$H62:AJ62),0))/'Capital Projects (Real)'!$B62,IF(AD$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AJ155)+SUM('Capital Projects (Nominal)'!$H62:AJ62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,IF(AE$2='Capital Projects (Real)'!$D62,(SUM('Capital Projects (Nominal)'!$H155:AK155)+SUM('Capital Projects (Nominal)'!$H62:AK62))*(13-'Capital Projects (Nominal)'!$E62)/12,IF(AE$2>'Capital Projects (Real)'!$D62,SUM('Capital Projects (Nominal)'!$H155:AK155)+SUM('Capital Projects (Nominal)'!$H62:AK62),0))/'Capital Projects (Real)'!$B62,IF(AE$2='Capital Projects (Real)'!$D62+'Capital Projects (Real)'!$B62,(SUM('Capital Projects (Nominal)'!$H155:AK155)+SUM('Capital Projects (Nominal)'!$H62:AK62))*('Capital Projects (Nominal)'!$E62-1)/12/'Capital Projects (Nominal)'!$B62,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A63","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(B$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(B$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:H156)+SUM('Capital Projects (Nominal)'!$H63:H63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(B$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:H156)+SUM('Capital Projects (Nominal)'!$H63:H63),0))/'Capital Projects (Real)'!$B63,IF(B$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:H156)+SUM('Capital Projects (Nominal)'!$H63:H63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(C$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(C$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:I156)+SUM('Capital Projects (Nominal)'!$H63:I63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(C$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:I156)+SUM('Capital Projects (Nominal)'!$H63:I63),0))/'Capital Projects (Real)'!$B63,IF(C$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:I156)+SUM('Capital Projects (Nominal)'!$H63:I63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(D$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(D$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:J156)+SUM('Capital Projects (Nominal)'!$H63:J63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(D$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:J156)+SUM('Capital Projects (Nominal)'!$H63:J63),0))/'Capital Projects (Real)'!$B63,IF(D$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:J156)+SUM('Capital Projects (Nominal)'!$H63:J63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(E$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(E$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:K156)+SUM('Capital Projects (Nominal)'!$H63:K63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(E$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:K156)+SUM('Capital Projects (Nominal)'!$H63:K63),0))/'Capital Projects (Real)'!$B63,IF(E$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:K156)+SUM('Capital Projects (Nominal)'!$H63:K63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(F$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(F$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:L156)+SUM('Capital Projects (Nominal)'!$H63:L63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(F$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:L156)+SUM('Capital Projects (Nominal)'!$H63:L63),0))/'Capital Projects (Real)'!$B63,IF(F$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:L156)+SUM('Capital Projects (Nominal)'!$H63:L63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(G$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(G$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:M156)+SUM('Capital Projects (Nominal)'!$H63:M63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(G$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:M156)+SUM('Capital Projects (Nominal)'!$H63:M63),0))/'Capital Projects (Real)'!$B63,IF(G$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:M156)+SUM('Capital Projects (Nominal)'!$H63:M63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(H$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(H$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:N156)+SUM('Capital Projects (Nominal)'!$H63:N63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(H$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:N156)+SUM('Capital Projects (Nominal)'!$H63:N63),0))/'Capital Projects (Real)'!$B63,IF(H$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:N156)+SUM('Capital Projects (Nominal)'!$H63:N63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(I$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(I$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:O156)+SUM('Capital Projects (Nominal)'!$H63:O63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(I$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:O156)+SUM('Capital Projects (Nominal)'!$H63:O63),0))/'Capital Projects (Real)'!$B63,IF(I$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:O156)+SUM('Capital Projects (Nominal)'!$H63:O63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(J$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(J$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:P156)+SUM('Capital Projects (Nominal)'!$H63:P63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(J$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:P156)+SUM('Capital Projects (Nominal)'!$H63:P63),0))/'Capital Projects (Real)'!$B63,IF(J$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:P156)+SUM('Capital Projects (Nominal)'!$H63:P63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(K$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(K$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:Q156)+SUM('Capital Projects (Nominal)'!$H63:Q63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(K$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:Q156)+SUM('Capital Projects (Nominal)'!$H63:Q63),0))/'Capital Projects (Real)'!$B63,IF(K$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:Q156)+SUM('Capital Projects (Nominal)'!$H63:Q63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(L$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(L$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:R156)+SUM('Capital Projects (Nominal)'!$H63:R63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(L$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:R156)+SUM('Capital Projects (Nominal)'!$H63:R63),0))/'Capital Projects (Real)'!$B63,IF(L$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:R156)+SUM('Capital Projects (Nominal)'!$H63:R63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(M$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(M$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:S156)+SUM('Capital Projects (Nominal)'!$H63:S63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(M$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:S156)+SUM('Capital Projects (Nominal)'!$H63:S63),0))/'Capital Projects (Real)'!$B63,IF(M$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:S156)+SUM('Capital Projects (Nominal)'!$H63:S63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(N$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(N$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:T156)+SUM('Capital Projects (Nominal)'!$H63:T63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(N$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:T156)+SUM('Capital Projects (Nominal)'!$H63:T63),0))/'Capital Projects (Real)'!$B63,IF(N$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:T156)+SUM('Capital Projects (Nominal)'!$H63:T63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(O$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(O$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:U156)+SUM('Capital Projects (Nominal)'!$H63:U63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(O$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:U156)+SUM('Capital Projects (Nominal)'!$H63:U63),0))/'Capital Projects (Real)'!$B63,IF(O$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:U156)+SUM('Capital Projects (Nominal)'!$H63:U63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(P$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(P$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:V156)+SUM('Capital Projects (Nominal)'!$H63:V63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(P$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:V156)+SUM('Capital Projects (Nominal)'!$H63:V63),0))/'Capital Projects (Real)'!$B63,IF(P$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:V156)+SUM('Capital Projects (Nominal)'!$H63:V63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(Q$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:W156)+SUM('Capital Projects (Nominal)'!$H63:W63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(Q$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:W156)+SUM('Capital Projects (Nominal)'!$H63:W63),0))/'Capital Projects (Real)'!$B63,IF(Q$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:W156)+SUM('Capital Projects (Nominal)'!$H63:W63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(R$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(R$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:X156)+SUM('Capital Projects (Nominal)'!$H63:X63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(R$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:X156)+SUM('Capital Projects (Nominal)'!$H63:X63),0))/'Capital Projects (Real)'!$B63,IF(R$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:X156)+SUM('Capital Projects (Nominal)'!$H63:X63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(S$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(S$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:Y156)+SUM('Capital Projects (Nominal)'!$H63:Y63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(S$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:Y156)+SUM('Capital Projects (Nominal)'!$H63:Y63),0))/'Capital Projects (Real)'!$B63,IF(S$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:Y156)+SUM('Capital Projects (Nominal)'!$H63:Y63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(T$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(T$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:Z156)+SUM('Capital Projects (Nominal)'!$H63:Z63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(T$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:Z156)+SUM('Capital Projects (Nominal)'!$H63:Z63),0))/'Capital Projects (Real)'!$B63,IF(T$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:Z156)+SUM('Capital Projects (Nominal)'!$H63:Z63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(U$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(U$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AA156)+SUM('Capital Projects (Nominal)'!$H63:AA63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(U$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AA156)+SUM('Capital Projects (Nominal)'!$H63:AA63),0))/'Capital Projects (Real)'!$B63,IF(U$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AA156)+SUM('Capital Projects (Nominal)'!$H63:AA63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(V$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(V$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AB156)+SUM('Capital Projects (Nominal)'!$H63:AB63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(V$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AB156)+SUM('Capital Projects (Nominal)'!$H63:AB63),0))/'Capital Projects (Real)'!$B63,IF(V$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AB156)+SUM('Capital Projects (Nominal)'!$H63:AB63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(W$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(W$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AC156)+SUM('Capital Projects (Nominal)'!$H63:AC63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(W$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AC156)+SUM('Capital Projects (Nominal)'!$H63:AC63),0))/'Capital Projects (Real)'!$B63,IF(W$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AC156)+SUM('Capital Projects (Nominal)'!$H63:AC63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(X$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(X$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AD156)+SUM('Capital Projects (Nominal)'!$H63:AD63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(X$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AD156)+SUM('Capital Projects (Nominal)'!$H63:AD63),0))/'Capital Projects (Real)'!$B63,IF(X$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AD156)+SUM('Capital Projects (Nominal)'!$H63:AD63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(Y$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AE156)+SUM('Capital Projects (Nominal)'!$H63:AE63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(Y$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AE156)+SUM('Capital Projects (Nominal)'!$H63:AE63),0))/'Capital Projects (Real)'!$B63,IF(Y$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AE156)+SUM('Capital Projects (Nominal)'!$H63:AE63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(Z$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AF156)+SUM('Capital Projects (Nominal)'!$H63:AF63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(Z$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AF156)+SUM('Capital Projects (Nominal)'!$H63:AF63),0))/'Capital Projects (Real)'!$B63,IF(Z$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AF156)+SUM('Capital Projects (Nominal)'!$H63:AF63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(AA$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AG156)+SUM('Capital Projects (Nominal)'!$H63:AG63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(AA$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AG156)+SUM('Capital Projects (Nominal)'!$H63:AG63),0))/'Capital Projects (Real)'!$B63,IF(AA$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AG156)+SUM('Capital Projects (Nominal)'!$H63:AG63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(AB$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AH156)+SUM('Capital Projects (Nominal)'!$H63:AH63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(AB$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AH156)+SUM('Capital Projects (Nominal)'!$H63:AH63),0))/'Capital Projects (Real)'!$B63,IF(AB$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AH156)+SUM('Capital Projects (Nominal)'!$H63:AH63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(AC$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AI156)+SUM('Capital Projects (Nominal)'!$H63:AI63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(AC$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AI156)+SUM('Capital Projects (Nominal)'!$H63:AI63),0))/'Capital Projects (Real)'!$B63,IF(AC$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AI156)+SUM('Capital Projects (Nominal)'!$H63:AI63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(AD$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AJ156)+SUM('Capital Projects (Nominal)'!$H63:AJ63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(AD$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AJ156)+SUM('Capital Projects (Nominal)'!$H63:AJ63),0))/'Capital Projects (Real)'!$B63,IF(AD$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AJ156)+SUM('Capital Projects (Nominal)'!$H63:AJ63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,IF(AE$2='Capital Projects (Real)'!$D63,(SUM('Capital Projects (Nominal)'!$H156:AK156)+SUM('Capital Projects (Nominal)'!$H63:AK63))*(13-'Capital Projects (Nominal)'!$E63)/12,IF(AE$2>'Capital Projects (Real)'!$D63,SUM('Capital Projects (Nominal)'!$H156:AK156)+SUM('Capital Projects (Nominal)'!$H63:AK63),0))/'Capital Projects (Real)'!$B63,IF(AE$2='Capital Projects (Real)'!$D63+'Capital Projects (Real)'!$B63,(SUM('Capital Projects (Nominal)'!$H156:AK156)+SUM('Capital Projects (Nominal)'!$H63:AK63))*('Capital Projects (Nominal)'!$E63-1)/12/'Capital Projects (Nominal)'!$B63,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A64","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(B$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(B$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:H157)+SUM('Capital Projects (Nominal)'!$H64:H64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(B$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:H157)+SUM('Capital Projects (Nominal)'!$H64:H64),0))/'Capital Projects (Real)'!$B64,IF(B$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:H157)+SUM('Capital Projects (Nominal)'!$H64:H64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(C$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(C$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:I157)+SUM('Capital Projects (Nominal)'!$H64:I64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(C$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:I157)+SUM('Capital Projects (Nominal)'!$H64:I64),0))/'Capital Projects (Real)'!$B64,IF(C$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:I157)+SUM('Capital Projects (Nominal)'!$H64:I64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(D$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(D$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:J157)+SUM('Capital Projects (Nominal)'!$H64:J64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(D$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:J157)+SUM('Capital Projects (Nominal)'!$H64:J64),0))/'Capital Projects (Real)'!$B64,IF(D$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:J157)+SUM('Capital Projects (Nominal)'!$H64:J64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(E$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(E$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:K157)+SUM('Capital Projects (Nominal)'!$H64:K64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(E$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:K157)+SUM('Capital Projects (Nominal)'!$H64:K64),0))/'Capital Projects (Real)'!$B64,IF(E$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:K157)+SUM('Capital Projects (Nominal)'!$H64:K64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(F$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(F$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:L157)+SUM('Capital Projects (Nominal)'!$H64:L64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(F$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:L157)+SUM('Capital Projects (Nominal)'!$H64:L64),0))/'Capital Projects (Real)'!$B64,IF(F$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:L157)+SUM('Capital Projects (Nominal)'!$H64:L64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(G$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(G$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:M157)+SUM('Capital Projects (Nominal)'!$H64:M64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(G$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:M157)+SUM('Capital Projects (Nominal)'!$H64:M64),0))/'Capital Projects (Real)'!$B64,IF(G$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:M157)+SUM('Capital Projects (Nominal)'!$H64:M64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(H$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(H$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:N157)+SUM('Capital Projects (Nominal)'!$H64:N64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(H$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:N157)+SUM('Capital Projects (Nominal)'!$H64:N64),0))/'Capital Projects (Real)'!$B64,IF(H$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:N157)+SUM('Capital Projects (Nominal)'!$H64:N64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(I$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(I$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:O157)+SUM('Capital Projects (Nominal)'!$H64:O64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(I$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:O157)+SUM('Capital Projects (Nominal)'!$H64:O64),0))/'Capital Projects (Real)'!$B64,IF(I$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:O157)+SUM('Capital Projects (Nominal)'!$H64:O64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(J$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(J$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:P157)+SUM('Capital Projects (Nominal)'!$H64:P64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(J$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:P157)+SUM('Capital Projects (Nominal)'!$H64:P64),0))/'Capital Projects (Real)'!$B64,IF(J$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:P157)+SUM('Capital Projects (Nominal)'!$H64:P64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(K$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(K$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:Q157)+SUM('Capital Projects (Nominal)'!$H64:Q64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(K$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:Q157)+SUM('Capital Projects (Nominal)'!$H64:Q64),0))/'Capital Projects (Real)'!$B64,IF(K$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:Q157)+SUM('Capital Projects (Nominal)'!$H64:Q64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(L$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(L$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:R157)+SUM('Capital Projects (Nominal)'!$H64:R64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(L$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:R157)+SUM('Capital Projects (Nominal)'!$H64:R64),0))/'Capital Projects (Real)'!$B64,IF(L$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:R157)+SUM('Capital Projects (Nominal)'!$H64:R64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(M$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(M$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:S157)+SUM('Capital Projects (Nominal)'!$H64:S64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(M$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:S157)+SUM('Capital Projects (Nominal)'!$H64:S64),0))/'Capital Projects (Real)'!$B64,IF(M$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:S157)+SUM('Capital Projects (Nominal)'!$H64:S64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(N$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(N$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:T157)+SUM('Capital Projects (Nominal)'!$H64:T64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(N$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:T157)+SUM('Capital Projects (Nominal)'!$H64:T64),0))/'Capital Projects (Real)'!$B64,IF(N$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:T157)+SUM('Capital Projects (Nominal)'!$H64:T64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(O$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(O$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:U157)+SUM('Capital Projects (Nominal)'!$H64:U64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(O$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:U157)+SUM('Capital Projects (Nominal)'!$H64:U64),0))/'Capital Projects (Real)'!$B64,IF(O$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:U157)+SUM('Capital Projects (Nominal)'!$H64:U64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(P$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(P$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:V157)+SUM('Capital Projects (Nominal)'!$H64:V64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(P$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:V157)+SUM('Capital Projects (Nominal)'!$H64:V64),0))/'Capital Projects (Real)'!$B64,IF(P$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:V157)+SUM('Capital Projects (Nominal)'!$H64:V64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(Q$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:W157)+SUM('Capital Projects (Nominal)'!$H64:W64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(Q$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:W157)+SUM('Capital Projects (Nominal)'!$H64:W64),0))/'Capital Projects (Real)'!$B64,IF(Q$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:W157)+SUM('Capital Projects (Nominal)'!$H64:W64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(R$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(R$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:X157)+SUM('Capital Projects (Nominal)'!$H64:X64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(R$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:X157)+SUM('Capital Projects (Nominal)'!$H64:X64),0))/'Capital Projects (Real)'!$B64,IF(R$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:X157)+SUM('Capital Projects (Nominal)'!$H64:X64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(S$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(S$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:Y157)+SUM('Capital Projects (Nominal)'!$H64:Y64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(S$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:Y157)+SUM('Capital Projects (Nominal)'!$H64:Y64),0))/'Capital Projects (Real)'!$B64,IF(S$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:Y157)+SUM('Capital Projects (Nominal)'!$H64:Y64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(T$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(T$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:Z157)+SUM('Capital Projects (Nominal)'!$H64:Z64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(T$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:Z157)+SUM('Capital Projects (Nominal)'!$H64:Z64),0))/'Capital Projects (Real)'!$B64,IF(T$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:Z157)+SUM('Capital Projects (Nominal)'!$H64:Z64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(U$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(U$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AA157)+SUM('Capital Projects (Nominal)'!$H64:AA64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(U$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AA157)+SUM('Capital Projects (Nominal)'!$H64:AA64),0))/'Capital Projects (Real)'!$B64,IF(U$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AA157)+SUM('Capital Projects (Nominal)'!$H64:AA64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(V$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(V$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AB157)+SUM('Capital Projects (Nominal)'!$H64:AB64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(V$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AB157)+SUM('Capital Projects (Nominal)'!$H64:AB64),0))/'Capital Projects (Real)'!$B64,IF(V$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AB157)+SUM('Capital Projects (Nominal)'!$H64:AB64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(W$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(W$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AC157)+SUM('Capital Projects (Nominal)'!$H64:AC64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(W$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AC157)+SUM('Capital Projects (Nominal)'!$H64:AC64),0))/'Capital Projects (Real)'!$B64,IF(W$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AC157)+SUM('Capital Projects (Nominal)'!$H64:AC64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(X$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(X$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AD157)+SUM('Capital Projects (Nominal)'!$H64:AD64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(X$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AD157)+SUM('Capital Projects (Nominal)'!$H64:AD64),0))/'Capital Projects (Real)'!$B64,IF(X$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AD157)+SUM('Capital Projects (Nominal)'!$H64:AD64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(Y$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AE157)+SUM('Capital Projects (Nominal)'!$H64:AE64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(Y$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AE157)+SUM('Capital Projects (Nominal)'!$H64:AE64),0))/'Capital Projects (Real)'!$B64,IF(Y$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AE157)+SUM('Capital Projects (Nominal)'!$H64:AE64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(Z$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AF157)+SUM('Capital Projects (Nominal)'!$H64:AF64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(Z$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AF157)+SUM('Capital Projects (Nominal)'!$H64:AF64),0))/'Capital Projects (Real)'!$B64,IF(Z$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AF157)+SUM('Capital Projects (Nominal)'!$H64:AF64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(AA$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AG157)+SUM('Capital Projects (Nominal)'!$H64:AG64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(AA$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AG157)+SUM('Capital Projects (Nominal)'!$H64:AG64),0))/'Capital Projects (Real)'!$B64,IF(AA$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AG157)+SUM('Capital Projects (Nominal)'!$H64:AG64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(AB$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AH157)+SUM('Capital Projects (Nominal)'!$H64:AH64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(AB$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AH157)+SUM('Capital Projects (Nominal)'!$H64:AH64),0))/'Capital Projects (Real)'!$B64,IF(AB$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AH157)+SUM('Capital Projects (Nominal)'!$H64:AH64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(AC$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AI157)+SUM('Capital Projects (Nominal)'!$H64:AI64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(AC$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AI157)+SUM('Capital Projects (Nominal)'!$H64:AI64),0))/'Capital Projects (Real)'!$B64,IF(AC$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AI157)+SUM('Capital Projects (Nominal)'!$H64:AI64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(AD$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AJ157)+SUM('Capital Projects (Nominal)'!$H64:AJ64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(AD$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AJ157)+SUM('Capital Projects (Nominal)'!$H64:AJ64),0))/'Capital Projects (Real)'!$B64,IF(AD$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AJ157)+SUM('Capital Projects (Nominal)'!$H64:AJ64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,IF(AE$2='Capital Projects (Real)'!$D64,(SUM('Capital Projects (Nominal)'!$H157:AK157)+SUM('Capital Projects (Nominal)'!$H64:AK64))*(13-'Capital Projects (Nominal)'!$E64)/12,IF(AE$2>'Capital Projects (Real)'!$D64,SUM('Capital Projects (Nominal)'!$H157:AK157)+SUM('Capital Projects (Nominal)'!$H64:AK64),0))/'Capital Projects (Real)'!$B64,IF(AE$2='Capital Projects (Real)'!$D64+'Capital Projects (Real)'!$B64,(SUM('Capital Projects (Nominal)'!$H157:AK157)+SUM('Capital Projects (Nominal)'!$H64:AK64))*('Capital Projects (Nominal)'!$E64-1)/12/'Capital Projects (Nominal)'!$B64,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A65","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(B$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(B$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:H158)+SUM('Capital Projects (Nominal)'!$H65:H65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(B$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:H158)+SUM('Capital Projects (Nominal)'!$H65:H65),0))/'Capital Projects (Real)'!$B65,IF(B$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:H158)+SUM('Capital Projects (Nominal)'!$H65:H65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(C$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(C$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:I158)+SUM('Capital Projects (Nominal)'!$H65:I65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(C$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:I158)+SUM('Capital Projects (Nominal)'!$H65:I65),0))/'Capital Projects (Real)'!$B65,IF(C$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:I158)+SUM('Capital Projects (Nominal)'!$H65:I65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(D$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(D$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:J158)+SUM('Capital Projects (Nominal)'!$H65:J65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(D$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:J158)+SUM('Capital Projects (Nominal)'!$H65:J65),0))/'Capital Projects (Real)'!$B65,IF(D$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:J158)+SUM('Capital Projects (Nominal)'!$H65:J65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(E$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(E$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:K158)+SUM('Capital Projects (Nominal)'!$H65:K65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(E$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:K158)+SUM('Capital Projects (Nominal)'!$H65:K65),0))/'Capital Projects (Real)'!$B65,IF(E$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:K158)+SUM('Capital Projects (Nominal)'!$H65:K65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(F$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(F$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:L158)+SUM('Capital Projects (Nominal)'!$H65:L65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(F$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:L158)+SUM('Capital Projects (Nominal)'!$H65:L65),0))/'Capital Projects (Real)'!$B65,IF(F$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:L158)+SUM('Capital Projects (Nominal)'!$H65:L65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(G$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(G$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:M158)+SUM('Capital Projects (Nominal)'!$H65:M65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(G$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:M158)+SUM('Capital Projects (Nominal)'!$H65:M65),0))/'Capital Projects (Real)'!$B65,IF(G$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:M158)+SUM('Capital Projects (Nominal)'!$H65:M65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(H$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(H$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:N158)+SUM('Capital Projects (Nominal)'!$H65:N65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(H$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:N158)+SUM('Capital Projects (Nominal)'!$H65:N65),0))/'Capital Projects (Real)'!$B65,IF(H$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:N158)+SUM('Capital Projects (Nominal)'!$H65:N65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(I$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(I$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:O158)+SUM('Capital Projects (Nominal)'!$H65:O65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(I$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:O158)+SUM('Capital Projects (Nominal)'!$H65:O65),0))/'Capital Projects (Real)'!$B65,IF(I$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:O158)+SUM('Capital Projects (Nominal)'!$H65:O65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(J$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(J$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:P158)+SUM('Capital Projects (Nominal)'!$H65:P65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(J$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:P158)+SUM('Capital Projects (Nominal)'!$H65:P65),0))/'Capital Projects (Real)'!$B65,IF(J$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:P158)+SUM('Capital Projects (Nominal)'!$H65:P65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(K$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(K$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:Q158)+SUM('Capital Projects (Nominal)'!$H65:Q65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(K$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:Q158)+SUM('Capital Projects (Nominal)'!$H65:Q65),0))/'Capital Projects (Real)'!$B65,IF(K$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:Q158)+SUM('Capital Projects (Nominal)'!$H65:Q65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(L$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(L$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:R158)+SUM('Capital Projects (Nominal)'!$H65:R65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(L$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:R158)+SUM('Capital Projects (Nominal)'!$H65:R65),0))/'Capital Projects (Real)'!$B65,IF(L$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:R158)+SUM('Capital Projects (Nominal)'!$H65:R65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(M$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(M$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:S158)+SUM('Capital Projects (Nominal)'!$H65:S65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(M$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:S158)+SUM('Capital Projects (Nominal)'!$H65:S65),0))/'Capital Projects (Real)'!$B65,IF(M$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:S158)+SUM('Capital Projects (Nominal)'!$H65:S65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(N$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(N$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:T158)+SUM('Capital Projects (Nominal)'!$H65:T65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(N$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:T158)+SUM('Capital Projects (Nominal)'!$H65:T65),0))/'Capital Projects (Real)'!$B65,IF(N$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:T158)+SUM('Capital Projects (Nominal)'!$H65:T65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(O$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(O$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:U158)+SUM('Capital Projects (Nominal)'!$H65:U65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(O$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:U158)+SUM('Capital Projects (Nominal)'!$H65:U65),0))/'Capital Projects (Real)'!$B65,IF(O$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:U158)+SUM('Capital Projects (Nominal)'!$H65:U65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(P$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(P$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:V158)+SUM('Capital Projects (Nominal)'!$H65:V65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(P$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:V158)+SUM('Capital Projects (Nominal)'!$H65:V65),0))/'Capital Projects (Real)'!$B65,IF(P$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:V158)+SUM('Capital Projects (Nominal)'!$H65:V65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(Q$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:W158)+SUM('Capital Projects (Nominal)'!$H65:W65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(Q$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:W158)+SUM('Capital Projects (Nominal)'!$H65:W65),0))/'Capital Projects (Real)'!$B65,IF(Q$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:W158)+SUM('Capital Projects (Nominal)'!$H65:W65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(R$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(R$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:X158)+SUM('Capital Projects (Nominal)'!$H65:X65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(R$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:X158)+SUM('Capital Projects (Nominal)'!$H65:X65),0))/'Capital Projects (Real)'!$B65,IF(R$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:X158)+SUM('Capital Projects (Nominal)'!$H65:X65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(S$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(S$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:Y158)+SUM('Capital Projects (Nominal)'!$H65:Y65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(S$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:Y158)+SUM('Capital Projects (Nominal)'!$H65:Y65),0))/'Capital Projects (Real)'!$B65,IF(S$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:Y158)+SUM('Capital Projects (Nominal)'!$H65:Y65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(T$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(T$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:Z158)+SUM('Capital Projects (Nominal)'!$H65:Z65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(T$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:Z158)+SUM('Capital Projects (Nominal)'!$H65:Z65),0))/'Capital Projects (Real)'!$B65,IF(T$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:Z158)+SUM('Capital Projects (Nominal)'!$H65:Z65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(U$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(U$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AA158)+SUM('Capital Projects (Nominal)'!$H65:AA65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(U$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AA158)+SUM('Capital Projects (Nominal)'!$H65:AA65),0))/'Capital Projects (Real)'!$B65,IF(U$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AA158)+SUM('Capital Projects (Nominal)'!$H65:AA65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(V$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(V$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AB158)+SUM('Capital Projects (Nominal)'!$H65:AB65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(V$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AB158)+SUM('Capital Projects (Nominal)'!$H65:AB65),0))/'Capital Projects (Real)'!$B65,IF(V$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AB158)+SUM('Capital Projects (Nominal)'!$H65:AB65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(W$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(W$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AC158)+SUM('Capital Projects (Nominal)'!$H65:AC65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(W$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AC158)+SUM('Capital Projects (Nominal)'!$H65:AC65),0))/'Capital Projects (Real)'!$B65,IF(W$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AC158)+SUM('Capital Projects (Nominal)'!$H65:AC65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(X$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(X$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AD158)+SUM('Capital Projects (Nominal)'!$H65:AD65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(X$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AD158)+SUM('Capital Projects (Nominal)'!$H65:AD65),0))/'Capital Projects (Real)'!$B65,IF(X$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AD158)+SUM('Capital Projects (Nominal)'!$H65:AD65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(Y$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AE158)+SUM('Capital Projects (Nominal)'!$H65:AE65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(Y$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AE158)+SUM('Capital Projects (Nominal)'!$H65:AE65),0))/'Capital Projects (Real)'!$B65,IF(Y$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AE158)+SUM('Capital Projects (Nominal)'!$H65:AE65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(Z$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AF158)+SUM('Capital Projects (Nominal)'!$H65:AF65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(Z$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AF158)+SUM('Capital Projects (Nominal)'!$H65:AF65),0))/'Capital Projects (Real)'!$B65,IF(Z$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AF158)+SUM('Capital Projects (Nominal)'!$H65:AF65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(AA$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AG158)+SUM('Capital Projects (Nominal)'!$H65:AG65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(AA$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AG158)+SUM('Capital Projects (Nominal)'!$H65:AG65),0))/'Capital Projects (Real)'!$B65,IF(AA$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AG158)+SUM('Capital Projects (Nominal)'!$H65:AG65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(AB$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AH158)+SUM('Capital Projects (Nominal)'!$H65:AH65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(AB$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AH158)+SUM('Capital Projects (Nominal)'!$H65:AH65),0))/'Capital Projects (Real)'!$B65,IF(AB$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AH158)+SUM('Capital Projects (Nominal)'!$H65:AH65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(AC$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AI158)+SUM('Capital Projects (Nominal)'!$H65:AI65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(AC$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AI158)+SUM('Capital Projects (Nominal)'!$H65:AI65),0))/'Capital Projects (Real)'!$B65,IF(AC$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AI158)+SUM('Capital Projects (Nominal)'!$H65:AI65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(AD$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AJ158)+SUM('Capital Projects (Nominal)'!$H65:AJ65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(AD$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AJ158)+SUM('Capital Projects (Nominal)'!$H65:AJ65),0))/'Capital Projects (Real)'!$B65,IF(AD$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AJ158)+SUM('Capital Projects (Nominal)'!$H65:AJ65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,IF(AE$2='Capital Projects (Real)'!$D65,(SUM('Capital Projects (Nominal)'!$H158:AK158)+SUM('Capital Projects (Nominal)'!$H65:AK65))*(13-'Capital Projects (Nominal)'!$E65)/12,IF(AE$2>'Capital Projects (Real)'!$D65,SUM('Capital Projects (Nominal)'!$H158:AK158)+SUM('Capital Projects (Nominal)'!$H65:AK65),0))/'Capital Projects (Real)'!$B65,IF(AE$2='Capital Projects (Real)'!$D65+'Capital Projects (Real)'!$B65,(SUM('Capital Projects (Nominal)'!$H158:AK158)+SUM('Capital Projects (Nominal)'!$H65:AK65))*('Capital Projects (Nominal)'!$E65-1)/12/'Capital Projects (Nominal)'!$B65,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A66","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(B$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(B$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:H159)+SUM('Capital Projects (Nominal)'!$H66:H66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(B$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:H159)+SUM('Capital Projects (Nominal)'!$H66:H66),0))/'Capital Projects (Real)'!$B66,IF(B$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:H159)+SUM('Capital Projects (Nominal)'!$H66:H66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(C$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(C$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:I159)+SUM('Capital Projects (Nominal)'!$H66:I66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(C$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:I159)+SUM('Capital Projects (Nominal)'!$H66:I66),0))/'Capital Projects (Real)'!$B66,IF(C$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:I159)+SUM('Capital Projects (Nominal)'!$H66:I66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(D$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(D$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:J159)+SUM('Capital Projects (Nominal)'!$H66:J66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(D$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:J159)+SUM('Capital Projects (Nominal)'!$H66:J66),0))/'Capital Projects (Real)'!$B66,IF(D$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:J159)+SUM('Capital Projects (Nominal)'!$H66:J66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(E$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(E$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:K159)+SUM('Capital Projects (Nominal)'!$H66:K66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(E$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:K159)+SUM('Capital Projects (Nominal)'!$H66:K66),0))/'Capital Projects (Real)'!$B66,IF(E$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:K159)+SUM('Capital Projects (Nominal)'!$H66:K66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(F$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(F$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:L159)+SUM('Capital Projects (Nominal)'!$H66:L66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(F$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:L159)+SUM('Capital Projects (Nominal)'!$H66:L66),0))/'Capital Projects (Real)'!$B66,IF(F$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:L159)+SUM('Capital Projects (Nominal)'!$H66:L66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(G$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(G$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:M159)+SUM('Capital Projects (Nominal)'!$H66:M66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(G$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:M159)+SUM('Capital Projects (Nominal)'!$H66:M66),0))/'Capital Projects (Real)'!$B66,IF(G$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:M159)+SUM('Capital Projects (Nominal)'!$H66:M66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(H$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(H$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:N159)+SUM('Capital Projects (Nominal)'!$H66:N66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(H$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:N159)+SUM('Capital Projects (Nominal)'!$H66:N66),0))/'Capital Projects (Real)'!$B66,IF(H$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:N159)+SUM('Capital Projects (Nominal)'!$H66:N66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(I$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(I$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:O159)+SUM('Capital Projects (Nominal)'!$H66:O66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(I$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:O159)+SUM('Capital Projects (Nominal)'!$H66:O66),0))/'Capital Projects (Real)'!$B66,IF(I$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:O159)+SUM('Capital Projects (Nominal)'!$H66:O66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(J$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(J$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:P159)+SUM('Capital Projects (Nominal)'!$H66:P66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(J$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:P159)+SUM('Capital Projects (Nominal)'!$H66:P66),0))/'Capital Projects (Real)'!$B66,IF(J$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:P159)+SUM('Capital Projects (Nominal)'!$H66:P66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(K$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(K$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:Q159)+SUM('Capital Projects (Nominal)'!$H66:Q66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(K$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:Q159)+SUM('Capital Projects (Nominal)'!$H66:Q66),0))/'Capital Projects (Real)'!$B66,IF(K$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:Q159)+SUM('Capital Projects (Nominal)'!$H66:Q66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(L$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(L$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:R159)+SUM('Capital Projects (Nominal)'!$H66:R66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(L$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:R159)+SUM('Capital Projects (Nominal)'!$H66:R66),0))/'Capital Projects (Real)'!$B66,IF(L$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:R159)+SUM('Capital Projects (Nominal)'!$H66:R66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(M$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(M$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:S159)+SUM('Capital Projects (Nominal)'!$H66:S66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(M$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:S159)+SUM('Capital Projects (Nominal)'!$H66:S66),0))/'Capital Projects (Real)'!$B66,IF(M$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:S159)+SUM('Capital Projects (Nominal)'!$H66:S66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(N$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(N$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:T159)+SUM('Capital Projects (Nominal)'!$H66:T66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(N$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:T159)+SUM('Capital Projects (Nominal)'!$H66:T66),0))/'Capital Projects (Real)'!$B66,IF(N$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:T159)+SUM('Capital Projects (Nominal)'!$H66:T66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(O$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(O$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:U159)+SUM('Capital Projects (Nominal)'!$H66:U66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(O$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:U159)+SUM('Capital Projects (Nominal)'!$H66:U66),0))/'Capital Projects (Real)'!$B66,IF(O$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:U159)+SUM('Capital Projects (Nominal)'!$H66:U66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(P$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(P$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:V159)+SUM('Capital Projects (Nominal)'!$H66:V66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(P$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:V159)+SUM('Capital Projects (Nominal)'!$H66:V66),0))/'Capital Projects (Real)'!$B66,IF(P$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:V159)+SUM('Capital Projects (Nominal)'!$H66:V66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(Q$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:W159)+SUM('Capital Projects (Nominal)'!$H66:W66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(Q$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:W159)+SUM('Capital Projects (Nominal)'!$H66:W66),0))/'Capital Projects (Real)'!$B66,IF(Q$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:W159)+SUM('Capital Projects (Nominal)'!$H66:W66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(R$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(R$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:X159)+SUM('Capital Projects (Nominal)'!$H66:X66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(R$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:X159)+SUM('Capital Projects (Nominal)'!$H66:X66),0))/'Capital Projects (Real)'!$B66,IF(R$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:X159)+SUM('Capital Projects (Nominal)'!$H66:X66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(S$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(S$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:Y159)+SUM('Capital Projects (Nominal)'!$H66:Y66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(S$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:Y159)+SUM('Capital Projects (Nominal)'!$H66:Y66),0))/'Capital Projects (Real)'!$B66,IF(S$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:Y159)+SUM('Capital Projects (Nominal)'!$H66:Y66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(T$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(T$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:Z159)+SUM('Capital Projects (Nominal)'!$H66:Z66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(T$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:Z159)+SUM('Capital Projects (Nominal)'!$H66:Z66),0))/'Capital Projects (Real)'!$B66,IF(T$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:Z159)+SUM('Capital Projects (Nominal)'!$H66:Z66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(U$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(U$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AA159)+SUM('Capital Projects (Nominal)'!$H66:AA66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(U$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AA159)+SUM('Capital Projects (Nominal)'!$H66:AA66),0))/'Capital Projects (Real)'!$B66,IF(U$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AA159)+SUM('Capital Projects (Nominal)'!$H66:AA66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(V$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(V$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AB159)+SUM('Capital Projects (Nominal)'!$H66:AB66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(V$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AB159)+SUM('Capital Projects (Nominal)'!$H66:AB66),0))/'Capital Projects (Real)'!$B66,IF(V$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AB159)+SUM('Capital Projects (Nominal)'!$H66:AB66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(W$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(W$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AC159)+SUM('Capital Projects (Nominal)'!$H66:AC66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(W$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AC159)+SUM('Capital Projects (Nominal)'!$H66:AC66),0))/'Capital Projects (Real)'!$B66,IF(W$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AC159)+SUM('Capital Projects (Nominal)'!$H66:AC66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(X$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(X$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AD159)+SUM('Capital Projects (Nominal)'!$H66:AD66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(X$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AD159)+SUM('Capital Projects (Nominal)'!$H66:AD66),0))/'Capital Projects (Real)'!$B66,IF(X$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AD159)+SUM('Capital Projects (Nominal)'!$H66:AD66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(Y$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AE159)+SUM('Capital Projects (Nominal)'!$H66:AE66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(Y$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AE159)+SUM('Capital Projects (Nominal)'!$H66:AE66),0))/'Capital Projects (Real)'!$B66,IF(Y$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AE159)+SUM('Capital Projects (Nominal)'!$H66:AE66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(Z$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AF159)+SUM('Capital Projects (Nominal)'!$H66:AF66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(Z$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AF159)+SUM('Capital Projects (Nominal)'!$H66:AF66),0))/'Capital Projects (Real)'!$B66,IF(Z$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AF159)+SUM('Capital Projects (Nominal)'!$H66:AF66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(AA$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AG159)+SUM('Capital Projects (Nominal)'!$H66:AG66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(AA$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AG159)+SUM('Capital Projects (Nominal)'!$H66:AG66),0))/'Capital Projects (Real)'!$B66,IF(AA$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AG159)+SUM('Capital Projects (Nominal)'!$H66:AG66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(AB$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AH159)+SUM('Capital Projects (Nominal)'!$H66:AH66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(AB$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AH159)+SUM('Capital Projects (Nominal)'!$H66:AH66),0))/'Capital Projects (Real)'!$B66,IF(AB$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AH159)+SUM('Capital Projects (Nominal)'!$H66:AH66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(AC$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AI159)+SUM('Capital Projects (Nominal)'!$H66:AI66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(AC$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AI159)+SUM('Capital Projects (Nominal)'!$H66:AI66),0))/'Capital Projects (Real)'!$B66,IF(AC$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AI159)+SUM('Capital Projects (Nominal)'!$H66:AI66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(AD$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AJ159)+SUM('Capital Projects (Nominal)'!$H66:AJ66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(AD$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AJ159)+SUM('Capital Projects (Nominal)'!$H66:AJ66),0))/'Capital Projects (Real)'!$B66,IF(AD$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AJ159)+SUM('Capital Projects (Nominal)'!$H66:AJ66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,IF(AE$2='Capital Projects (Real)'!$D66,(SUM('Capital Projects (Nominal)'!$H159:AK159)+SUM('Capital Projects (Nominal)'!$H66:AK66))*(13-'Capital Projects (Nominal)'!$E66)/12,IF(AE$2>'Capital Projects (Real)'!$D66,SUM('Capital Projects (Nominal)'!$H159:AK159)+SUM('Capital Projects (Nominal)'!$H66:AK66),0))/'Capital Projects (Real)'!$B66,IF(AE$2='Capital Projects (Real)'!$D66+'Capital Projects (Real)'!$B66,(SUM('Capital Projects (Nominal)'!$H159:AK159)+SUM('Capital Projects (Nominal)'!$H66:AK66))*('Capital Projects (Nominal)'!$E66-1)/12/'Capital Projects (Nominal)'!$B66,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A67","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(B$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(B$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:H160)+SUM('Capital Projects (Nominal)'!$H67:H67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(B$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:H160)+SUM('Capital Projects (Nominal)'!$H67:H67),0))/'Capital Projects (Real)'!$B67,IF(B$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:H160)+SUM('Capital Projects (Nominal)'!$H67:H67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(C$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(C$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:I160)+SUM('Capital Projects (Nominal)'!$H67:I67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(C$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:I160)+SUM('Capital Projects (Nominal)'!$H67:I67),0))/'Capital Projects (Real)'!$B67,IF(C$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:I160)+SUM('Capital Projects (Nominal)'!$H67:I67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(D$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(D$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:J160)+SUM('Capital Projects (Nominal)'!$H67:J67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(D$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:J160)+SUM('Capital Projects (Nominal)'!$H67:J67),0))/'Capital Projects (Real)'!$B67,IF(D$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:J160)+SUM('Capital Projects (Nominal)'!$H67:J67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(E$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(E$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:K160)+SUM('Capital Projects (Nominal)'!$H67:K67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(E$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:K160)+SUM('Capital Projects (Nominal)'!$H67:K67),0))/'Capital Projects (Real)'!$B67,IF(E$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:K160)+SUM('Capital Projects (Nominal)'!$H67:K67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(F$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(F$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:L160)+SUM('Capital Projects (Nominal)'!$H67:L67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(F$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:L160)+SUM('Capital Projects (Nominal)'!$H67:L67),0))/'Capital Projects (Real)'!$B67,IF(F$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:L160)+SUM('Capital Projects (Nominal)'!$H67:L67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(G$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(G$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:M160)+SUM('Capital Projects (Nominal)'!$H67:M67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(G$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:M160)+SUM('Capital Projects (Nominal)'!$H67:M67),0))/'Capital Projects (Real)'!$B67,IF(G$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:M160)+SUM('Capital Projects (Nominal)'!$H67:M67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(H$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(H$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:N160)+SUM('Capital Projects (Nominal)'!$H67:N67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(H$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:N160)+SUM('Capital Projects (Nominal)'!$H67:N67),0))/'Capital Projects (Real)'!$B67,IF(H$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:N160)+SUM('Capital Projects (Nominal)'!$H67:N67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(I$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(I$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:O160)+SUM('Capital Projects (Nominal)'!$H67:O67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(I$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:O160)+SUM('Capital Projects (Nominal)'!$H67:O67),0))/'Capital Projects (Real)'!$B67,IF(I$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:O160)+SUM('Capital Projects (Nominal)'!$H67:O67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(J$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(J$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:P160)+SUM('Capital Projects (Nominal)'!$H67:P67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(J$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:P160)+SUM('Capital Projects (Nominal)'!$H67:P67),0))/'Capital Projects (Real)'!$B67,IF(J$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:P160)+SUM('Capital Projects (Nominal)'!$H67:P67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(K$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(K$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:Q160)+SUM('Capital Projects (Nominal)'!$H67:Q67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(K$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:Q160)+SUM('Capital Projects (Nominal)'!$H67:Q67),0))/'Capital Projects (Real)'!$B67,IF(K$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:Q160)+SUM('Capital Projects (Nominal)'!$H67:Q67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(L$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(L$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:R160)+SUM('Capital Projects (Nominal)'!$H67:R67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(L$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:R160)+SUM('Capital Projects (Nominal)'!$H67:R67),0))/'Capital Projects (Real)'!$B67,IF(L$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:R160)+SUM('Capital Projects (Nominal)'!$H67:R67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(M$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(M$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:S160)+SUM('Capital Projects (Nominal)'!$H67:S67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(M$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:S160)+SUM('Capital Projects (Nominal)'!$H67:S67),0))/'Capital Projects (Real)'!$B67,IF(M$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:S160)+SUM('Capital Projects (Nominal)'!$H67:S67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(N$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(N$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:T160)+SUM('Capital Projects (Nominal)'!$H67:T67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(N$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:T160)+SUM('Capital Projects (Nominal)'!$H67:T67),0))/'Capital Projects (Real)'!$B67,IF(N$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:T160)+SUM('Capital Projects (Nominal)'!$H67:T67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(O$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(O$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:U160)+SUM('Capital Projects (Nominal)'!$H67:U67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(O$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:U160)+SUM('Capital Projects (Nominal)'!$H67:U67),0))/'Capital Projects (Real)'!$B67,IF(O$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:U160)+SUM('Capital Projects (Nominal)'!$H67:U67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(P$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(P$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:V160)+SUM('Capital Projects (Nominal)'!$H67:V67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(P$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:V160)+SUM('Capital Projects (Nominal)'!$H67:V67),0))/'Capital Projects (Real)'!$B67,IF(P$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:V160)+SUM('Capital Projects (Nominal)'!$H67:V67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(Q$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:W160)+SUM('Capital Projects (Nominal)'!$H67:W67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(Q$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:W160)+SUM('Capital Projects (Nominal)'!$H67:W67),0))/'Capital Projects (Real)'!$B67,IF(Q$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:W160)+SUM('Capital Projects (Nominal)'!$H67:W67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(R$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(R$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:X160)+SUM('Capital Projects (Nominal)'!$H67:X67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(R$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:X160)+SUM('Capital Projects (Nominal)'!$H67:X67),0))/'Capital Projects (Real)'!$B67,IF(R$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:X160)+SUM('Capital Projects (Nominal)'!$H67:X67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(S$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(S$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:Y160)+SUM('Capital Projects (Nominal)'!$H67:Y67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(S$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:Y160)+SUM('Capital Projects (Nominal)'!$H67:Y67),0))/'Capital Projects (Real)'!$B67,IF(S$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:Y160)+SUM('Capital Projects (Nominal)'!$H67:Y67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(T$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(T$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:Z160)+SUM('Capital Projects (Nominal)'!$H67:Z67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(T$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:Z160)+SUM('Capital Projects (Nominal)'!$H67:Z67),0))/'Capital Projects (Real)'!$B67,IF(T$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:Z160)+SUM('Capital Projects (Nominal)'!$H67:Z67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(U$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(U$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AA160)+SUM('Capital Projects (Nominal)'!$H67:AA67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(U$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AA160)+SUM('Capital Projects (Nominal)'!$H67:AA67),0))/'Capital Projects (Real)'!$B67,IF(U$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AA160)+SUM('Capital Projects (Nominal)'!$H67:AA67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(V$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(V$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AB160)+SUM('Capital Projects (Nominal)'!$H67:AB67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(V$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AB160)+SUM('Capital Projects (Nominal)'!$H67:AB67),0))/'Capital Projects (Real)'!$B67,IF(V$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AB160)+SUM('Capital Projects (Nominal)'!$H67:AB67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(W$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(W$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AC160)+SUM('Capital Projects (Nominal)'!$H67:AC67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(W$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AC160)+SUM('Capital Projects (Nominal)'!$H67:AC67),0))/'Capital Projects (Real)'!$B67,IF(W$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AC160)+SUM('Capital Projects (Nominal)'!$H67:AC67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(X$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(X$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AD160)+SUM('Capital Projects (Nominal)'!$H67:AD67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(X$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AD160)+SUM('Capital Projects (Nominal)'!$H67:AD67),0))/'Capital Projects (Real)'!$B67,IF(X$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AD160)+SUM('Capital Projects (Nominal)'!$H67:AD67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(Y$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AE160)+SUM('Capital Projects (Nominal)'!$H67:AE67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(Y$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AE160)+SUM('Capital Projects (Nominal)'!$H67:AE67),0))/'Capital Projects (Real)'!$B67,IF(Y$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AE160)+SUM('Capital Projects (Nominal)'!$H67:AE67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(Z$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AF160)+SUM('Capital Projects (Nominal)'!$H67:AF67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(Z$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AF160)+SUM('Capital Projects (Nominal)'!$H67:AF67),0))/'Capital Projects (Real)'!$B67,IF(Z$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AF160)+SUM('Capital Projects (Nominal)'!$H67:AF67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(AA$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AG160)+SUM('Capital Projects (Nominal)'!$H67:AG67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(AA$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AG160)+SUM('Capital Projects (Nominal)'!$H67:AG67),0))/'Capital Projects (Real)'!$B67,IF(AA$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AG160)+SUM('Capital Projects (Nominal)'!$H67:AG67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(AB$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AH160)+SUM('Capital Projects (Nominal)'!$H67:AH67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(AB$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AH160)+SUM('Capital Projects (Nominal)'!$H67:AH67),0))/'Capital Projects (Real)'!$B67,IF(AB$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AH160)+SUM('Capital Projects (Nominal)'!$H67:AH67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(AC$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AI160)+SUM('Capital Projects (Nominal)'!$H67:AI67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(AC$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AI160)+SUM('Capital Projects (Nominal)'!$H67:AI67),0))/'Capital Projects (Real)'!$B67,IF(AC$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AI160)+SUM('Capital Projects (Nominal)'!$H67:AI67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(AD$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AJ160)+SUM('Capital Projects (Nominal)'!$H67:AJ67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(AD$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AJ160)+SUM('Capital Projects (Nominal)'!$H67:AJ67),0))/'Capital Projects (Real)'!$B67,IF(AD$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AJ160)+SUM('Capital Projects (Nominal)'!$H67:AJ67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,IF(AE$2='Capital Projects (Real)'!$D67,(SUM('Capital Projects (Nominal)'!$H160:AK160)+SUM('Capital Projects (Nominal)'!$H67:AK67))*(13-'Capital Projects (Nominal)'!$E67)/12,IF(AE$2>'Capital Projects (Real)'!$D67,SUM('Capital Projects (Nominal)'!$H160:AK160)+SUM('Capital Projects (Nominal)'!$H67:AK67),0))/'Capital Projects (Real)'!$B67,IF(AE$2='Capital Projects (Real)'!$D67+'Capital Projects (Real)'!$B67,(SUM('Capital Projects (Nominal)'!$H160:AK160)+SUM('Capital Projects (Nominal)'!$H67:AK67))*('Capital Projects (Nominal)'!$E67-1)/12/'Capital Projects (Nominal)'!$B67,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A68","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(B$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(B$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:H161)+SUM('Capital Projects (Nominal)'!$H68:H68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(B$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:H161)+SUM('Capital Projects (Nominal)'!$H68:H68),0))/'Capital Projects (Real)'!$B68,IF(B$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:H161)+SUM('Capital Projects (Nominal)'!$H68:H68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(C$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(C$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:I161)+SUM('Capital Projects (Nominal)'!$H68:I68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(C$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:I161)+SUM('Capital Projects (Nominal)'!$H68:I68),0))/'Capital Projects (Real)'!$B68,IF(C$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:I161)+SUM('Capital Projects (Nominal)'!$H68:I68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(D$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(D$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:J161)+SUM('Capital Projects (Nominal)'!$H68:J68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(D$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:J161)+SUM('Capital Projects (Nominal)'!$H68:J68),0))/'Capital Projects (Real)'!$B68,IF(D$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:J161)+SUM('Capital Projects (Nominal)'!$H68:J68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(E$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(E$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:K161)+SUM('Capital Projects (Nominal)'!$H68:K68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(E$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:K161)+SUM('Capital Projects (Nominal)'!$H68:K68),0))/'Capital Projects (Real)'!$B68,IF(E$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:K161)+SUM('Capital Projects (Nominal)'!$H68:K68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(F$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(F$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:L161)+SUM('Capital Projects (Nominal)'!$H68:L68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(F$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:L161)+SUM('Capital Projects (Nominal)'!$H68:L68),0))/'Capital Projects (Real)'!$B68,IF(F$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:L161)+SUM('Capital Projects (Nominal)'!$H68:L68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(G$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(G$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:M161)+SUM('Capital Projects (Nominal)'!$H68:M68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(G$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:M161)+SUM('Capital Projects (Nominal)'!$H68:M68),0))/'Capital Projects (Real)'!$B68,IF(G$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:M161)+SUM('Capital Projects (Nominal)'!$H68:M68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(H$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(H$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:N161)+SUM('Capital Projects (Nominal)'!$H68:N68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(H$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:N161)+SUM('Capital Projects (Nominal)'!$H68:N68),0))/'Capital Projects (Real)'!$B68,IF(H$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:N161)+SUM('Capital Projects (Nominal)'!$H68:N68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(I$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(I$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:O161)+SUM('Capital Projects (Nominal)'!$H68:O68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(I$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:O161)+SUM('Capital Projects (Nominal)'!$H68:O68),0))/'Capital Projects (Real)'!$B68,IF(I$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:O161)+SUM('Capital Projects (Nominal)'!$H68:O68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(J$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(J$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:P161)+SUM('Capital Projects (Nominal)'!$H68:P68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(J$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:P161)+SUM('Capital Projects (Nominal)'!$H68:P68),0))/'Capital Projects (Real)'!$B68,IF(J$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:P161)+SUM('Capital Projects (Nominal)'!$H68:P68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(K$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(K$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:Q161)+SUM('Capital Projects (Nominal)'!$H68:Q68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(K$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:Q161)+SUM('Capital Projects (Nominal)'!$H68:Q68),0))/'Capital Projects (Real)'!$B68,IF(K$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:Q161)+SUM('Capital Projects (Nominal)'!$H68:Q68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(L$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(L$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:R161)+SUM('Capital Projects (Nominal)'!$H68:R68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(L$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:R161)+SUM('Capital Projects (Nominal)'!$H68:R68),0))/'Capital Projects (Real)'!$B68,IF(L$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:R161)+SUM('Capital Projects (Nominal)'!$H68:R68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(M$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(M$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:S161)+SUM('Capital Projects (Nominal)'!$H68:S68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(M$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:S161)+SUM('Capital Projects (Nominal)'!$H68:S68),0))/'Capital Projects (Real)'!$B68,IF(M$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:S161)+SUM('Capital Projects (Nominal)'!$H68:S68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(N$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(N$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:T161)+SUM('Capital Projects (Nominal)'!$H68:T68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(N$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:T161)+SUM('Capital Projects (Nominal)'!$H68:T68),0))/'Capital Projects (Real)'!$B68,IF(N$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:T161)+SUM('Capital Projects (Nominal)'!$H68:T68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(O$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(O$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:U161)+SUM('Capital Projects (Nominal)'!$H68:U68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(O$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:U161)+SUM('Capital Projects (Nominal)'!$H68:U68),0))/'Capital Projects (Real)'!$B68,IF(O$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:U161)+SUM('Capital Projects (Nominal)'!$H68:U68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(P$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(P$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:V161)+SUM('Capital Projects (Nominal)'!$H68:V68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(P$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:V161)+SUM('Capital Projects (Nominal)'!$H68:V68),0))/'Capital Projects (Real)'!$B68,IF(P$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:V161)+SUM('Capital Projects (Nominal)'!$H68:V68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(Q$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:W161)+SUM('Capital Projects (Nominal)'!$H68:W68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(Q$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:W161)+SUM('Capital Projects (Nominal)'!$H68:W68),0))/'Capital Projects (Real)'!$B68,IF(Q$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:W161)+SUM('Capital Projects (Nominal)'!$H68:W68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(R$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(R$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:X161)+SUM('Capital Projects (Nominal)'!$H68:X68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(R$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:X161)+SUM('Capital Projects (Nominal)'!$H68:X68),0))/'Capital Projects (Real)'!$B68,IF(R$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:X161)+SUM('Capital Projects (Nominal)'!$H68:X68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(S$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(S$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:Y161)+SUM('Capital Projects (Nominal)'!$H68:Y68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(S$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:Y161)+SUM('Capital Projects (Nominal)'!$H68:Y68),0))/'Capital Projects (Real)'!$B68,IF(S$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:Y161)+SUM('Capital Projects (Nominal)'!$H68:Y68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(T$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(T$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:Z161)+SUM('Capital Projects (Nominal)'!$H68:Z68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(T$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:Z161)+SUM('Capital Projects (Nominal)'!$H68:Z68),0))/'Capital Projects (Real)'!$B68,IF(T$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:Z161)+SUM('Capital Projects (Nominal)'!$H68:Z68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(U$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(U$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AA161)+SUM('Capital Projects (Nominal)'!$H68:AA68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(U$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AA161)+SUM('Capital Projects (Nominal)'!$H68:AA68),0))/'Capital Projects (Real)'!$B68,IF(U$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AA161)+SUM('Capital Projects (Nominal)'!$H68:AA68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(V$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(V$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AB161)+SUM('Capital Projects (Nominal)'!$H68:AB68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(V$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AB161)+SUM('Capital Projects (Nominal)'!$H68:AB68),0))/'Capital Projects (Real)'!$B68,IF(V$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AB161)+SUM('Capital Projects (Nominal)'!$H68:AB68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(W$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(W$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AC161)+SUM('Capital Projects (Nominal)'!$H68:AC68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(W$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AC161)+SUM('Capital Projects (Nominal)'!$H68:AC68),0))/'Capital Projects (Real)'!$B68,IF(W$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AC161)+SUM('Capital Projects (Nominal)'!$H68:AC68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(X$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(X$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AD161)+SUM('Capital Projects (Nominal)'!$H68:AD68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(X$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AD161)+SUM('Capital Projects (Nominal)'!$H68:AD68),0))/'Capital Projects (Real)'!$B68,IF(X$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AD161)+SUM('Capital Projects (Nominal)'!$H68:AD68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(Y$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AE161)+SUM('Capital Projects (Nominal)'!$H68:AE68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(Y$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AE161)+SUM('Capital Projects (Nominal)'!$H68:AE68),0))/'Capital Projects (Real)'!$B68,IF(Y$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AE161)+SUM('Capital Projects (Nominal)'!$H68:AE68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(Z$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AF161)+SUM('Capital Projects (Nominal)'!$H68:AF68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(Z$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AF161)+SUM('Capital Projects (Nominal)'!$H68:AF68),0))/'Capital Projects (Real)'!$B68,IF(Z$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AF161)+SUM('Capital Projects (Nominal)'!$H68:AF68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(AA$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AG161)+SUM('Capital Projects (Nominal)'!$H68:AG68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(AA$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AG161)+SUM('Capital Projects (Nominal)'!$H68:AG68),0))/'Capital Projects (Real)'!$B68,IF(AA$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AG161)+SUM('Capital Projects (Nominal)'!$H68:AG68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(AB$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AH161)+SUM('Capital Projects (Nominal)'!$H68:AH68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(AB$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AH161)+SUM('Capital Projects (Nominal)'!$H68:AH68),0))/'Capital Projects (Real)'!$B68,IF(AB$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AH161)+SUM('Capital Projects (Nominal)'!$H68:AH68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(AC$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AI161)+SUM('Capital Projects (Nominal)'!$H68:AI68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(AC$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AI161)+SUM('Capital Projects (Nominal)'!$H68:AI68),0))/'Capital Projects (Real)'!$B68,IF(AC$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AI161)+SUM('Capital Projects (Nominal)'!$H68:AI68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(AD$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AJ161)+SUM('Capital Projects (Nominal)'!$H68:AJ68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(AD$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AJ161)+SUM('Capital Projects (Nominal)'!$H68:AJ68),0))/'Capital Projects (Real)'!$B68,IF(AD$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AJ161)+SUM('Capital Projects (Nominal)'!$H68:AJ68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,IF(AE$2='Capital Projects (Real)'!$D68,(SUM('Capital Projects (Nominal)'!$H161:AK161)+SUM('Capital Projects (Nominal)'!$H68:AK68))*(13-'Capital Projects (Nominal)'!$E68)/12,IF(AE$2>'Capital Projects (Real)'!$D68,SUM('Capital Projects (Nominal)'!$H161:AK161)+SUM('Capital Projects (Nominal)'!$H68:AK68),0))/'Capital Projects (Real)'!$B68,IF(AE$2='Capital Projects (Real)'!$D68+'Capital Projects (Real)'!$B68,(SUM('Capital Projects (Nominal)'!$H161:AK161)+SUM('Capital Projects (Nominal)'!$H68:AK68))*('Capital Projects (Nominal)'!$E68-1)/12/'Capital Projects (Nominal)'!$B68,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A69","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(B$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(B$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:H162)+SUM('Capital Projects (Nominal)'!$H69:H69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(B$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:H162)+SUM('Capital Projects (Nominal)'!$H69:H69),0))/'Capital Projects (Real)'!$B69,IF(B$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:H162)+SUM('Capital Projects (Nominal)'!$H69:H69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(C$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(C$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:I162)+SUM('Capital Projects (Nominal)'!$H69:I69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(C$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:I162)+SUM('Capital Projects (Nominal)'!$H69:I69),0))/'Capital Projects (Real)'!$B69,IF(C$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:I162)+SUM('Capital Projects (Nominal)'!$H69:I69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(D$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(D$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:J162)+SUM('Capital Projects (Nominal)'!$H69:J69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(D$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:J162)+SUM('Capital Projects (Nominal)'!$H69:J69),0))/'Capital Projects (Real)'!$B69,IF(D$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:J162)+SUM('Capital Projects (Nominal)'!$H69:J69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(E$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(E$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:K162)+SUM('Capital Projects (Nominal)'!$H69:K69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(E$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:K162)+SUM('Capital Projects (Nominal)'!$H69:K69),0))/'Capital Projects (Real)'!$B69,IF(E$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:K162)+SUM('Capital Projects (Nominal)'!$H69:K69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(F$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(F$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:L162)+SUM('Capital Projects (Nominal)'!$H69:L69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(F$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:L162)+SUM('Capital Projects (Nominal)'!$H69:L69),0))/'Capital Projects (Real)'!$B69,IF(F$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:L162)+SUM('Capital Projects (Nominal)'!$H69:L69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(G$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(G$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:M162)+SUM('Capital Projects (Nominal)'!$H69:M69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(G$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:M162)+SUM('Capital Projects (Nominal)'!$H69:M69),0))/'Capital Projects (Real)'!$B69,IF(G$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:M162)+SUM('Capital Projects (Nominal)'!$H69:M69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(H$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(H$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:N162)+SUM('Capital Projects (Nominal)'!$H69:N69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(H$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:N162)+SUM('Capital Projects (Nominal)'!$H69:N69),0))/'Capital Projects (Real)'!$B69,IF(H$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:N162)+SUM('Capital Projects (Nominal)'!$H69:N69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(I$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(I$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:O162)+SUM('Capital Projects (Nominal)'!$H69:O69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(I$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:O162)+SUM('Capital Projects (Nominal)'!$H69:O69),0))/'Capital Projects (Real)'!$B69,IF(I$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:O162)+SUM('Capital Projects (Nominal)'!$H69:O69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(J$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(J$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:P162)+SUM('Capital Projects (Nominal)'!$H69:P69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(J$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:P162)+SUM('Capital Projects (Nominal)'!$H69:P69),0))/'Capital Projects (Real)'!$B69,IF(J$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:P162)+SUM('Capital Projects (Nominal)'!$H69:P69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(K$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(K$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:Q162)+SUM('Capital Projects (Nominal)'!$H69:Q69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(K$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:Q162)+SUM('Capital Projects (Nominal)'!$H69:Q69),0))/'Capital Projects (Real)'!$B69,IF(K$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:Q162)+SUM('Capital Projects (Nominal)'!$H69:Q69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(L$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(L$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:R162)+SUM('Capital Projects (Nominal)'!$H69:R69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(L$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:R162)+SUM('Capital Projects (Nominal)'!$H69:R69),0))/'Capital Projects (Real)'!$B69,IF(L$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:R162)+SUM('Capital Projects (Nominal)'!$H69:R69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(M$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(M$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:S162)+SUM('Capital Projects (Nominal)'!$H69:S69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(M$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:S162)+SUM('Capital Projects (Nominal)'!$H69:S69),0))/'Capital Projects (Real)'!$B69,IF(M$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:S162)+SUM('Capital Projects (Nominal)'!$H69:S69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(N$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(N$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:T162)+SUM('Capital Projects (Nominal)'!$H69:T69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(N$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:T162)+SUM('Capital Projects (Nominal)'!$H69:T69),0))/'Capital Projects (Real)'!$B69,IF(N$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:T162)+SUM('Capital Projects (Nominal)'!$H69:T69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(O$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(O$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:U162)+SUM('Capital Projects (Nominal)'!$H69:U69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(O$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:U162)+SUM('Capital Projects (Nominal)'!$H69:U69),0))/'Capital Projects (Real)'!$B69,IF(O$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:U162)+SUM('Capital Projects (Nominal)'!$H69:U69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(P$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(P$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:V162)+SUM('Capital Projects (Nominal)'!$H69:V69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(P$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:V162)+SUM('Capital Projects (Nominal)'!$H69:V69),0))/'Capital Projects (Real)'!$B69,IF(P$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:V162)+SUM('Capital Projects (Nominal)'!$H69:V69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(Q$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:W162)+SUM('Capital Projects (Nominal)'!$H69:W69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(Q$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:W162)+SUM('Capital Projects (Nominal)'!$H69:W69),0))/'Capital Projects (Real)'!$B69,IF(Q$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:W162)+SUM('Capital Projects (Nominal)'!$H69:W69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(R$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(R$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:X162)+SUM('Capital Projects (Nominal)'!$H69:X69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(R$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:X162)+SUM('Capital Projects (Nominal)'!$H69:X69),0))/'Capital Projects (Real)'!$B69,IF(R$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:X162)+SUM('Capital Projects (Nominal)'!$H69:X69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(S$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(S$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:Y162)+SUM('Capital Projects (Nominal)'!$H69:Y69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(S$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:Y162)+SUM('Capital Projects (Nominal)'!$H69:Y69),0))/'Capital Projects (Real)'!$B69,IF(S$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:Y162)+SUM('Capital Projects (Nominal)'!$H69:Y69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(T$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(T$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:Z162)+SUM('Capital Projects (Nominal)'!$H69:Z69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(T$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:Z162)+SUM('Capital Projects (Nominal)'!$H69:Z69),0))/'Capital Projects (Real)'!$B69,IF(T$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:Z162)+SUM('Capital Projects (Nominal)'!$H69:Z69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(U$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(U$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AA162)+SUM('Capital Projects (Nominal)'!$H69:AA69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(U$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AA162)+SUM('Capital Projects (Nominal)'!$H69:AA69),0))/'Capital Projects (Real)'!$B69,IF(U$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AA162)+SUM('Capital Projects (Nominal)'!$H69:AA69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(V$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(V$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AB162)+SUM('Capital Projects (Nominal)'!$H69:AB69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(V$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AB162)+SUM('Capital Projects (Nominal)'!$H69:AB69),0))/'Capital Projects (Real)'!$B69,IF(V$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AB162)+SUM('Capital Projects (Nominal)'!$H69:AB69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(W$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(W$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AC162)+SUM('Capital Projects (Nominal)'!$H69:AC69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(W$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AC162)+SUM('Capital Projects (Nominal)'!$H69:AC69),0))/'Capital Projects (Real)'!$B69,IF(W$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AC162)+SUM('Capital Projects (Nominal)'!$H69:AC69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(X$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(X$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AD162)+SUM('Capital Projects (Nominal)'!$H69:AD69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(X$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AD162)+SUM('Capital Projects (Nominal)'!$H69:AD69),0))/'Capital Projects (Real)'!$B69,IF(X$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AD162)+SUM('Capital Projects (Nominal)'!$H69:AD69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(Y$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AE162)+SUM('Capital Projects (Nominal)'!$H69:AE69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(Y$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AE162)+SUM('Capital Projects (Nominal)'!$H69:AE69),0))/'Capital Projects (Real)'!$B69,IF(Y$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AE162)+SUM('Capital Projects (Nominal)'!$H69:AE69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(Z$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AF162)+SUM('Capital Projects (Nominal)'!$H69:AF69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(Z$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AF162)+SUM('Capital Projects (Nominal)'!$H69:AF69),0))/'Capital Projects (Real)'!$B69,IF(Z$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AF162)+SUM('Capital Projects (Nominal)'!$H69:AF69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(AA$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AG162)+SUM('Capital Projects (Nominal)'!$H69:AG69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(AA$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AG162)+SUM('Capital Projects (Nominal)'!$H69:AG69),0))/'Capital Projects (Real)'!$B69,IF(AA$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AG162)+SUM('Capital Projects (Nominal)'!$H69:AG69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(AB$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AH162)+SUM('Capital Projects (Nominal)'!$H69:AH69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(AB$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AH162)+SUM('Capital Projects (Nominal)'!$H69:AH69),0))/'Capital Projects (Real)'!$B69,IF(AB$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AH162)+SUM('Capital Projects (Nominal)'!$H69:AH69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(AC$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AI162)+SUM('Capital Projects (Nominal)'!$H69:AI69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(AC$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AI162)+SUM('Capital Projects (Nominal)'!$H69:AI69),0))/'Capital Projects (Real)'!$B69,IF(AC$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AI162)+SUM('Capital Projects (Nominal)'!$H69:AI69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(AD$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AJ162)+SUM('Capital Projects (Nominal)'!$H69:AJ69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(AD$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AJ162)+SUM('Capital Projects (Nominal)'!$H69:AJ69),0))/'Capital Projects (Real)'!$B69,IF(AD$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AJ162)+SUM('Capital Projects (Nominal)'!$H69:AJ69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,IF(AE$2='Capital Projects (Real)'!$D69,(SUM('Capital Projects (Nominal)'!$H162:AK162)+SUM('Capital Projects (Nominal)'!$H69:AK69))*(13-'Capital Projects (Nominal)'!$E69)/12,IF(AE$2>'Capital Projects (Real)'!$D69,SUM('Capital Projects (Nominal)'!$H162:AK162)+SUM('Capital Projects (Nominal)'!$H69:AK69),0))/'Capital Projects (Real)'!$B69,IF(AE$2='Capital Projects (Real)'!$D69+'Capital Projects (Real)'!$B69,(SUM('Capital Projects (Nominal)'!$H162:AK162)+SUM('Capital Projects (Nominal)'!$H69:AK69))*('Capital Projects (Nominal)'!$E69-1)/12/'Capital Projects (Nominal)'!$B69,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A70","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(B$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(B$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:H163)+SUM('Capital Projects (Nominal)'!$H70:H70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(B$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:H163)+SUM('Capital Projects (Nominal)'!$H70:H70),0))/'Capital Projects (Real)'!$B70,IF(B$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:H163)+SUM('Capital Projects (Nominal)'!$H70:H70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(C$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(C$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:I163)+SUM('Capital Projects (Nominal)'!$H70:I70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(C$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:I163)+SUM('Capital Projects (Nominal)'!$H70:I70),0))/'Capital Projects (Real)'!$B70,IF(C$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:I163)+SUM('Capital Projects (Nominal)'!$H70:I70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(D$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(D$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:J163)+SUM('Capital Projects (Nominal)'!$H70:J70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(D$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:J163)+SUM('Capital Projects (Nominal)'!$H70:J70),0))/'Capital Projects (Real)'!$B70,IF(D$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:J163)+SUM('Capital Projects (Nominal)'!$H70:J70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(E$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(E$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:K163)+SUM('Capital Projects (Nominal)'!$H70:K70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(E$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:K163)+SUM('Capital Projects (Nominal)'!$H70:K70),0))/'Capital Projects (Real)'!$B70,IF(E$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:K163)+SUM('Capital Projects (Nominal)'!$H70:K70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(F$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(F$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:L163)+SUM('Capital Projects (Nominal)'!$H70:L70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(F$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:L163)+SUM('Capital Projects (Nominal)'!$H70:L70),0))/'Capital Projects (Real)'!$B70,IF(F$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:L163)+SUM('Capital Projects (Nominal)'!$H70:L70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(G$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(G$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:M163)+SUM('Capital Projects (Nominal)'!$H70:M70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(G$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:M163)+SUM('Capital Projects (Nominal)'!$H70:M70),0))/'Capital Projects (Real)'!$B70,IF(G$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:M163)+SUM('Capital Projects (Nominal)'!$H70:M70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(H$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(H$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:N163)+SUM('Capital Projects (Nominal)'!$H70:N70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(H$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:N163)+SUM('Capital Projects (Nominal)'!$H70:N70),0))/'Capital Projects (Real)'!$B70,IF(H$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:N163)+SUM('Capital Projects (Nominal)'!$H70:N70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(I$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(I$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:O163)+SUM('Capital Projects (Nominal)'!$H70:O70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(I$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:O163)+SUM('Capital Projects (Nominal)'!$H70:O70),0))/'Capital Projects (Real)'!$B70,IF(I$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:O163)+SUM('Capital Projects (Nominal)'!$H70:O70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(J$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(J$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:P163)+SUM('Capital Projects (Nominal)'!$H70:P70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(J$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:P163)+SUM('Capital Projects (Nominal)'!$H70:P70),0))/'Capital Projects (Real)'!$B70,IF(J$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:P163)+SUM('Capital Projects (Nominal)'!$H70:P70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(K$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(K$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:Q163)+SUM('Capital Projects (Nominal)'!$H70:Q70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(K$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:Q163)+SUM('Capital Projects (Nominal)'!$H70:Q70),0))/'Capital Projects (Real)'!$B70,IF(K$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:Q163)+SUM('Capital Projects (Nominal)'!$H70:Q70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(L$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(L$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:R163)+SUM('Capital Projects (Nominal)'!$H70:R70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(L$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:R163)+SUM('Capital Projects (Nominal)'!$H70:R70),0))/'Capital Projects (Real)'!$B70,IF(L$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:R163)+SUM('Capital Projects (Nominal)'!$H70:R70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(M$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(M$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:S163)+SUM('Capital Projects (Nominal)'!$H70:S70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(M$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:S163)+SUM('Capital Projects (Nominal)'!$H70:S70),0))/'Capital Projects (Real)'!$B70,IF(M$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:S163)+SUM('Capital Projects (Nominal)'!$H70:S70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(N$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(N$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:T163)+SUM('Capital Projects (Nominal)'!$H70:T70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(N$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:T163)+SUM('Capital Projects (Nominal)'!$H70:T70),0))/'Capital Projects (Real)'!$B70,IF(N$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:T163)+SUM('Capital Projects (Nominal)'!$H70:T70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(O$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(O$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:U163)+SUM('Capital Projects (Nominal)'!$H70:U70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(O$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:U163)+SUM('Capital Projects (Nominal)'!$H70:U70),0))/'Capital Projects (Real)'!$B70,IF(O$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:U163)+SUM('Capital Projects (Nominal)'!$H70:U70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(P$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(P$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:V163)+SUM('Capital Projects (Nominal)'!$H70:V70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(P$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:V163)+SUM('Capital Projects (Nominal)'!$H70:V70),0))/'Capital Projects (Real)'!$B70,IF(P$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:V163)+SUM('Capital Projects (Nominal)'!$H70:V70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(Q$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:W163)+SUM('Capital Projects (Nominal)'!$H70:W70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(Q$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:W163)+SUM('Capital Projects (Nominal)'!$H70:W70),0))/'Capital Projects (Real)'!$B70,IF(Q$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:W163)+SUM('Capital Projects (Nominal)'!$H70:W70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(R$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(R$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:X163)+SUM('Capital Projects (Nominal)'!$H70:X70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(R$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:X163)+SUM('Capital Projects (Nominal)'!$H70:X70),0))/'Capital Projects (Real)'!$B70,IF(R$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:X163)+SUM('Capital Projects (Nominal)'!$H70:X70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(S$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(S$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:Y163)+SUM('Capital Projects (Nominal)'!$H70:Y70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(S$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:Y163)+SUM('Capital Projects (Nominal)'!$H70:Y70),0))/'Capital Projects (Real)'!$B70,IF(S$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:Y163)+SUM('Capital Projects (Nominal)'!$H70:Y70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(T$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(T$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:Z163)+SUM('Capital Projects (Nominal)'!$H70:Z70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(T$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:Z163)+SUM('Capital Projects (Nominal)'!$H70:Z70),0))/'Capital Projects (Real)'!$B70,IF(T$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:Z163)+SUM('Capital Projects (Nominal)'!$H70:Z70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(U$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(U$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AA163)+SUM('Capital Projects (Nominal)'!$H70:AA70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(U$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AA163)+SUM('Capital Projects (Nominal)'!$H70:AA70),0))/'Capital Projects (Real)'!$B70,IF(U$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AA163)+SUM('Capital Projects (Nominal)'!$H70:AA70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(V$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(V$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AB163)+SUM('Capital Projects (Nominal)'!$H70:AB70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(V$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AB163)+SUM('Capital Projects (Nominal)'!$H70:AB70),0))/'Capital Projects (Real)'!$B70,IF(V$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AB163)+SUM('Capital Projects (Nominal)'!$H70:AB70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(W$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(W$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AC163)+SUM('Capital Projects (Nominal)'!$H70:AC70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(W$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AC163)+SUM('Capital Projects (Nominal)'!$H70:AC70),0))/'Capital Projects (Real)'!$B70,IF(W$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AC163)+SUM('Capital Projects (Nominal)'!$H70:AC70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(X$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(X$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AD163)+SUM('Capital Projects (Nominal)'!$H70:AD70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(X$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AD163)+SUM('Capital Projects (Nominal)'!$H70:AD70),0))/'Capital Projects (Real)'!$B70,IF(X$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AD163)+SUM('Capital Projects (Nominal)'!$H70:AD70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(Y$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AE163)+SUM('Capital Projects (Nominal)'!$H70:AE70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(Y$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AE163)+SUM('Capital Projects (Nominal)'!$H70:AE70),0))/'Capital Projects (Real)'!$B70,IF(Y$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AE163)+SUM('Capital Projects (Nominal)'!$H70:AE70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(Z$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AF163)+SUM('Capital Projects (Nominal)'!$H70:AF70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(Z$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AF163)+SUM('Capital Projects (Nominal)'!$H70:AF70),0))/'Capital Projects (Real)'!$B70,IF(Z$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AF163)+SUM('Capital Projects (Nominal)'!$H70:AF70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(AA$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AG163)+SUM('Capital Projects (Nominal)'!$H70:AG70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(AA$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AG163)+SUM('Capital Projects (Nominal)'!$H70:AG70),0))/'Capital Projects (Real)'!$B70,IF(AA$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AG163)+SUM('Capital Projects (Nominal)'!$H70:AG70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(AB$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AH163)+SUM('Capital Projects (Nominal)'!$H70:AH70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(AB$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AH163)+SUM('Capital Projects (Nominal)'!$H70:AH70),0))/'Capital Projects (Real)'!$B70,IF(AB$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AH163)+SUM('Capital Projects (Nominal)'!$H70:AH70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(AC$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AI163)+SUM('Capital Projects (Nominal)'!$H70:AI70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(AC$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AI163)+SUM('Capital Projects (Nominal)'!$H70:AI70),0))/'Capital Projects (Real)'!$B70,IF(AC$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AI163)+SUM('Capital Projects (Nominal)'!$H70:AI70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(AD$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AJ163)+SUM('Capital Projects (Nominal)'!$H70:AJ70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(AD$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AJ163)+SUM('Capital Projects (Nominal)'!$H70:AJ70),0))/'Capital Projects (Real)'!$B70,IF(AD$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AJ163)+SUM('Capital Projects (Nominal)'!$H70:AJ70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,IF(AE$2='Capital Projects (Real)'!$D70,(SUM('Capital Projects (Nominal)'!$H163:AK163)+SUM('Capital Projects (Nominal)'!$H70:AK70))*(13-'Capital Projects (Nominal)'!$E70)/12,IF(AE$2>'Capital Projects (Real)'!$D70,SUM('Capital Projects (Nominal)'!$H163:AK163)+SUM('Capital Projects (Nominal)'!$H70:AK70),0))/'Capital Projects (Real)'!$B70,IF(AE$2='Capital Projects (Real)'!$D70+'Capital Projects (Real)'!$B70,(SUM('Capital Projects (Nominal)'!$H163:AK163)+SUM('Capital Projects (Nominal)'!$H70:AK70))*('Capital Projects (Nominal)'!$E70-1)/12/'Capital Projects (Nominal)'!$B70,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A71","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(B$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(B$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:H164)+SUM('Capital Projects (Nominal)'!$H71:H71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(B$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:H164)+SUM('Capital Projects (Nominal)'!$H71:H71),0))/'Capital Projects (Real)'!$B71,IF(B$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:H164)+SUM('Capital Projects (Nominal)'!$H71:H71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(C$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(C$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:I164)+SUM('Capital Projects (Nominal)'!$H71:I71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(C$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:I164)+SUM('Capital Projects (Nominal)'!$H71:I71),0))/'Capital Projects (Real)'!$B71,IF(C$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:I164)+SUM('Capital Projects (Nominal)'!$H71:I71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(D$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(D$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:J164)+SUM('Capital Projects (Nominal)'!$H71:J71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(D$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:J164)+SUM('Capital Projects (Nominal)'!$H71:J71),0))/'Capital Projects (Real)'!$B71,IF(D$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:J164)+SUM('Capital Projects (Nominal)'!$H71:J71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(E$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(E$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:K164)+SUM('Capital Projects (Nominal)'!$H71:K71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(E$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:K164)+SUM('Capital Projects (Nominal)'!$H71:K71),0))/'Capital Projects (Real)'!$B71,IF(E$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:K164)+SUM('Capital Projects (Nominal)'!$H71:K71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(F$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(F$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:L164)+SUM('Capital Projects (Nominal)'!$H71:L71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(F$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:L164)+SUM('Capital Projects (Nominal)'!$H71:L71),0))/'Capital Projects (Real)'!$B71,IF(F$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:L164)+SUM('Capital Projects (Nominal)'!$H71:L71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(G$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(G$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:M164)+SUM('Capital Projects (Nominal)'!$H71:M71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(G$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:M164)+SUM('Capital Projects (Nominal)'!$H71:M71),0))/'Capital Projects (Real)'!$B71,IF(G$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:M164)+SUM('Capital Projects (Nominal)'!$H71:M71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(H$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(H$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:N164)+SUM('Capital Projects (Nominal)'!$H71:N71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(H$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:N164)+SUM('Capital Projects (Nominal)'!$H71:N71),0))/'Capital Projects (Real)'!$B71,IF(H$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:N164)+SUM('Capital Projects (Nominal)'!$H71:N71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(I$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(I$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:O164)+SUM('Capital Projects (Nominal)'!$H71:O71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(I$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:O164)+SUM('Capital Projects (Nominal)'!$H71:O71),0))/'Capital Projects (Real)'!$B71,IF(I$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:O164)+SUM('Capital Projects (Nominal)'!$H71:O71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(J$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(J$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:P164)+SUM('Capital Projects (Nominal)'!$H71:P71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(J$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:P164)+SUM('Capital Projects (Nominal)'!$H71:P71),0))/'Capital Projects (Real)'!$B71,IF(J$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:P164)+SUM('Capital Projects (Nominal)'!$H71:P71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(K$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(K$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:Q164)+SUM('Capital Projects (Nominal)'!$H71:Q71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(K$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:Q164)+SUM('Capital Projects (Nominal)'!$H71:Q71),0))/'Capital Projects (Real)'!$B71,IF(K$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:Q164)+SUM('Capital Projects (Nominal)'!$H71:Q71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(L$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(L$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:R164)+SUM('Capital Projects (Nominal)'!$H71:R71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(L$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:R164)+SUM('Capital Projects (Nominal)'!$H71:R71),0))/'Capital Projects (Real)'!$B71,IF(L$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:R164)+SUM('Capital Projects (Nominal)'!$H71:R71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(M$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(M$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:S164)+SUM('Capital Projects (Nominal)'!$H71:S71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(M$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:S164)+SUM('Capital Projects (Nominal)'!$H71:S71),0))/'Capital Projects (Real)'!$B71,IF(M$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:S164)+SUM('Capital Projects (Nominal)'!$H71:S71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(N$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(N$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:T164)+SUM('Capital Projects (Nominal)'!$H71:T71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(N$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:T164)+SUM('Capital Projects (Nominal)'!$H71:T71),0))/'Capital Projects (Real)'!$B71,IF(N$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:T164)+SUM('Capital Projects (Nominal)'!$H71:T71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(O$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(O$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:U164)+SUM('Capital Projects (Nominal)'!$H71:U71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(O$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:U164)+SUM('Capital Projects (Nominal)'!$H71:U71),0))/'Capital Projects (Real)'!$B71,IF(O$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:U164)+SUM('Capital Projects (Nominal)'!$H71:U71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(P$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(P$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:V164)+SUM('Capital Projects (Nominal)'!$H71:V71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(P$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:V164)+SUM('Capital Projects (Nominal)'!$H71:V71),0))/'Capital Projects (Real)'!$B71,IF(P$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:V164)+SUM('Capital Projects (Nominal)'!$H71:V71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(Q$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:W164)+SUM('Capital Projects (Nominal)'!$H71:W71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(Q$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:W164)+SUM('Capital Projects (Nominal)'!$H71:W71),0))/'Capital Projects (Real)'!$B71,IF(Q$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:W164)+SUM('Capital Projects (Nominal)'!$H71:W71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(R$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(R$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:X164)+SUM('Capital Projects (Nominal)'!$H71:X71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(R$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:X164)+SUM('Capital Projects (Nominal)'!$H71:X71),0))/'Capital Projects (Real)'!$B71,IF(R$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:X164)+SUM('Capital Projects (Nominal)'!$H71:X71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(S$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(S$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:Y164)+SUM('Capital Projects (Nominal)'!$H71:Y71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(S$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:Y164)+SUM('Capital Projects (Nominal)'!$H71:Y71),0))/'Capital Projects (Real)'!$B71,IF(S$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:Y164)+SUM('Capital Projects (Nominal)'!$H71:Y71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(T$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(T$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:Z164)+SUM('Capital Projects (Nominal)'!$H71:Z71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(T$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:Z164)+SUM('Capital Projects (Nominal)'!$H71:Z71),0))/'Capital Projects (Real)'!$B71,IF(T$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:Z164)+SUM('Capital Projects (Nominal)'!$H71:Z71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(U$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(U$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AA164)+SUM('Capital Projects (Nominal)'!$H71:AA71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(U$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AA164)+SUM('Capital Projects (Nominal)'!$H71:AA71),0))/'Capital Projects (Real)'!$B71,IF(U$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AA164)+SUM('Capital Projects (Nominal)'!$H71:AA71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(V$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(V$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AB164)+SUM('Capital Projects (Nominal)'!$H71:AB71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(V$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AB164)+SUM('Capital Projects (Nominal)'!$H71:AB71),0))/'Capital Projects (Real)'!$B71,IF(V$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AB164)+SUM('Capital Projects (Nominal)'!$H71:AB71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(W$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(W$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AC164)+SUM('Capital Projects (Nominal)'!$H71:AC71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(W$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AC164)+SUM('Capital Projects (Nominal)'!$H71:AC71),0))/'Capital Projects (Real)'!$B71,IF(W$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AC164)+SUM('Capital Projects (Nominal)'!$H71:AC71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(X$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(X$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AD164)+SUM('Capital Projects (Nominal)'!$H71:AD71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(X$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AD164)+SUM('Capital Projects (Nominal)'!$H71:AD71),0))/'Capital Projects (Real)'!$B71,IF(X$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AD164)+SUM('Capital Projects (Nominal)'!$H71:AD71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(Y$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AE164)+SUM('Capital Projects (Nominal)'!$H71:AE71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(Y$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AE164)+SUM('Capital Projects (Nominal)'!$H71:AE71),0))/'Capital Projects (Real)'!$B71,IF(Y$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AE164)+SUM('Capital Projects (Nominal)'!$H71:AE71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(Z$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AF164)+SUM('Capital Projects (Nominal)'!$H71:AF71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(Z$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AF164)+SUM('Capital Projects (Nominal)'!$H71:AF71),0))/'Capital Projects (Real)'!$B71,IF(Z$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AF164)+SUM('Capital Projects (Nominal)'!$H71:AF71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(AA$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AG164)+SUM('Capital Projects (Nominal)'!$H71:AG71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(AA$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AG164)+SUM('Capital Projects (Nominal)'!$H71:AG71),0))/'Capital Projects (Real)'!$B71,IF(AA$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AG164)+SUM('Capital Projects (Nominal)'!$H71:AG71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(AB$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AH164)+SUM('Capital Projects (Nominal)'!$H71:AH71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(AB$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AH164)+SUM('Capital Projects (Nominal)'!$H71:AH71),0))/'Capital Projects (Real)'!$B71,IF(AB$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AH164)+SUM('Capital Projects (Nominal)'!$H71:AH71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(AC$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AI164)+SUM('Capital Projects (Nominal)'!$H71:AI71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(AC$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AI164)+SUM('Capital Projects (Nominal)'!$H71:AI71),0))/'Capital Projects (Real)'!$B71,IF(AC$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AI164)+SUM('Capital Projects (Nominal)'!$H71:AI71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(AD$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AJ164)+SUM('Capital Projects (Nominal)'!$H71:AJ71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(AD$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AJ164)+SUM('Capital Projects (Nominal)'!$H71:AJ71),0))/'Capital Projects (Real)'!$B71,IF(AD$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AJ164)+SUM('Capital Projects (Nominal)'!$H71:AJ71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,IF(AE$2='Capital Projects (Real)'!$D71,(SUM('Capital Projects (Nominal)'!$H164:AK164)+SUM('Capital Projects (Nominal)'!$H71:AK71))*(13-'Capital Projects (Nominal)'!$E71)/12,IF(AE$2>'Capital Projects (Real)'!$D71,SUM('Capital Projects (Nominal)'!$H164:AK164)+SUM('Capital Projects (Nominal)'!$H71:AK71),0))/'Capital Projects (Real)'!$B71,IF(AE$2='Capital Projects (Real)'!$D71+'Capital Projects (Real)'!$B71,(SUM('Capital Projects (Nominal)'!$H164:AK164)+SUM('Capital Projects (Nominal)'!$H71:AK71))*('Capital Projects (Nominal)'!$E71-1)/12/'Capital Projects (Nominal)'!$B71,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A72","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(B$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(B$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:H165)+SUM('Capital Projects (Nominal)'!$H72:H72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(B$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:H165)+SUM('Capital Projects (Nominal)'!$H72:H72),0))/'Capital Projects (Real)'!$B72,IF(B$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:H165)+SUM('Capital Projects (Nominal)'!$H72:H72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(C$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(C$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:I165)+SUM('Capital Projects (Nominal)'!$H72:I72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(C$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:I165)+SUM('Capital Projects (Nominal)'!$H72:I72),0))/'Capital Projects (Real)'!$B72,IF(C$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:I165)+SUM('Capital Projects (Nominal)'!$H72:I72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(D$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(D$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:J165)+SUM('Capital Projects (Nominal)'!$H72:J72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(D$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:J165)+SUM('Capital Projects (Nominal)'!$H72:J72),0))/'Capital Projects (Real)'!$B72,IF(D$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:J165)+SUM('Capital Projects (Nominal)'!$H72:J72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(E$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(E$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:K165)+SUM('Capital Projects (Nominal)'!$H72:K72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(E$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:K165)+SUM('Capital Projects (Nominal)'!$H72:K72),0))/'Capital Projects (Real)'!$B72,IF(E$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:K165)+SUM('Capital Projects (Nominal)'!$H72:K72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(F$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(F$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:L165)+SUM('Capital Projects (Nominal)'!$H72:L72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(F$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:L165)+SUM('Capital Projects (Nominal)'!$H72:L72),0))/'Capital Projects (Real)'!$B72,IF(F$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:L165)+SUM('Capital Projects (Nominal)'!$H72:L72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(G$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(G$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:M165)+SUM('Capital Projects (Nominal)'!$H72:M72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(G$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:M165)+SUM('Capital Projects (Nominal)'!$H72:M72),0))/'Capital Projects (Real)'!$B72,IF(G$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:M165)+SUM('Capital Projects (Nominal)'!$H72:M72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(H$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(H$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:N165)+SUM('Capital Projects (Nominal)'!$H72:N72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(H$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:N165)+SUM('Capital Projects (Nominal)'!$H72:N72),0))/'Capital Projects (Real)'!$B72,IF(H$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:N165)+SUM('Capital Projects (Nominal)'!$H72:N72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(I$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(I$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:O165)+SUM('Capital Projects (Nominal)'!$H72:O72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(I$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:O165)+SUM('Capital Projects (Nominal)'!$H72:O72),0))/'Capital Projects (Real)'!$B72,IF(I$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:O165)+SUM('Capital Projects (Nominal)'!$H72:O72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(J$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(J$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:P165)+SUM('Capital Projects (Nominal)'!$H72:P72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(J$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:P165)+SUM('Capital Projects (Nominal)'!$H72:P72),0))/'Capital Projects (Real)'!$B72,IF(J$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:P165)+SUM('Capital Projects (Nominal)'!$H72:P72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(K$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(K$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:Q165)+SUM('Capital Projects (Nominal)'!$H72:Q72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(K$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:Q165)+SUM('Capital Projects (Nominal)'!$H72:Q72),0))/'Capital Projects (Real)'!$B72,IF(K$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:Q165)+SUM('Capital Projects (Nominal)'!$H72:Q72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(L$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(L$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:R165)+SUM('Capital Projects (Nominal)'!$H72:R72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(L$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:R165)+SUM('Capital Projects (Nominal)'!$H72:R72),0))/'Capital Projects (Real)'!$B72,IF(L$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:R165)+SUM('Capital Projects (Nominal)'!$H72:R72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(M$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(M$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:S165)+SUM('Capital Projects (Nominal)'!$H72:S72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(M$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:S165)+SUM('Capital Projects (Nominal)'!$H72:S72),0))/'Capital Projects (Real)'!$B72,IF(M$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:S165)+SUM('Capital Projects (Nominal)'!$H72:S72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(N$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(N$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:T165)+SUM('Capital Projects (Nominal)'!$H72:T72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(N$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:T165)+SUM('Capital Projects (Nominal)'!$H72:T72),0))/'Capital Projects (Real)'!$B72,IF(N$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:T165)+SUM('Capital Projects (Nominal)'!$H72:T72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(O$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(O$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:U165)+SUM('Capital Projects (Nominal)'!$H72:U72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(O$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:U165)+SUM('Capital Projects (Nominal)'!$H72:U72),0))/'Capital Projects (Real)'!$B72,IF(O$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:U165)+SUM('Capital Projects (Nominal)'!$H72:U72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(P$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(P$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:V165)+SUM('Capital Projects (Nominal)'!$H72:V72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(P$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:V165)+SUM('Capital Projects (Nominal)'!$H72:V72),0))/'Capital Projects (Real)'!$B72,IF(P$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:V165)+SUM('Capital Projects (Nominal)'!$H72:V72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(Q$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:W165)+SUM('Capital Projects (Nominal)'!$H72:W72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(Q$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:W165)+SUM('Capital Projects (Nominal)'!$H72:W72),0))/'Capital Projects (Real)'!$B72,IF(Q$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:W165)+SUM('Capital Projects (Nominal)'!$H72:W72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(R$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(R$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:X165)+SUM('Capital Projects (Nominal)'!$H72:X72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(R$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:X165)+SUM('Capital Projects (Nominal)'!$H72:X72),0))/'Capital Projects (Real)'!$B72,IF(R$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:X165)+SUM('Capital Projects (Nominal)'!$H72:X72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(S$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(S$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:Y165)+SUM('Capital Projects (Nominal)'!$H72:Y72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(S$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:Y165)+SUM('Capital Projects (Nominal)'!$H72:Y72),0))/'Capital Projects (Real)'!$B72,IF(S$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:Y165)+SUM('Capital Projects (Nominal)'!$H72:Y72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(T$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(T$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:Z165)+SUM('Capital Projects (Nominal)'!$H72:Z72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(T$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:Z165)+SUM('Capital Projects (Nominal)'!$H72:Z72),0))/'Capital Projects (Real)'!$B72,IF(T$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:Z165)+SUM('Capital Projects (Nominal)'!$H72:Z72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(U$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(U$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AA165)+SUM('Capital Projects (Nominal)'!$H72:AA72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(U$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AA165)+SUM('Capital Projects (Nominal)'!$H72:AA72),0))/'Capital Projects (Real)'!$B72,IF(U$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AA165)+SUM('Capital Projects (Nominal)'!$H72:AA72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(V$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(V$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AB165)+SUM('Capital Projects (Nominal)'!$H72:AB72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(V$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AB165)+SUM('Capital Projects (Nominal)'!$H72:AB72),0))/'Capital Projects (Real)'!$B72,IF(V$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AB165)+SUM('Capital Projects (Nominal)'!$H72:AB72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(W$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(W$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AC165)+SUM('Capital Projects (Nominal)'!$H72:AC72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(W$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AC165)+SUM('Capital Projects (Nominal)'!$H72:AC72),0))/'Capital Projects (Real)'!$B72,IF(W$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AC165)+SUM('Capital Projects (Nominal)'!$H72:AC72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(X$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(X$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AD165)+SUM('Capital Projects (Nominal)'!$H72:AD72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(X$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AD165)+SUM('Capital Projects (Nominal)'!$H72:AD72),0))/'Capital Projects (Real)'!$B72,IF(X$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AD165)+SUM('Capital Projects (Nominal)'!$H72:AD72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(Y$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AE165)+SUM('Capital Projects (Nominal)'!$H72:AE72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(Y$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AE165)+SUM('Capital Projects (Nominal)'!$H72:AE72),0))/'Capital Projects (Real)'!$B72,IF(Y$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AE165)+SUM('Capital Projects (Nominal)'!$H72:AE72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(Z$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AF165)+SUM('Capital Projects (Nominal)'!$H72:AF72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(Z$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AF165)+SUM('Capital Projects (Nominal)'!$H72:AF72),0))/'Capital Projects (Real)'!$B72,IF(Z$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AF165)+SUM('Capital Projects (Nominal)'!$H72:AF72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(AA$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AG165)+SUM('Capital Projects (Nominal)'!$H72:AG72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(AA$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AG165)+SUM('Capital Projects (Nominal)'!$H72:AG72),0))/'Capital Projects (Real)'!$B72,IF(AA$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AG165)+SUM('Capital Projects (Nominal)'!$H72:AG72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(AB$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AH165)+SUM('Capital Projects (Nominal)'!$H72:AH72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(AB$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AH165)+SUM('Capital Projects (Nominal)'!$H72:AH72),0))/'Capital Projects (Real)'!$B72,IF(AB$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AH165)+SUM('Capital Projects (Nominal)'!$H72:AH72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(AC$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AI165)+SUM('Capital Projects (Nominal)'!$H72:AI72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(AC$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AI165)+SUM('Capital Projects (Nominal)'!$H72:AI72),0))/'Capital Projects (Real)'!$B72,IF(AC$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AI165)+SUM('Capital Projects (Nominal)'!$H72:AI72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(AD$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AJ165)+SUM('Capital Projects (Nominal)'!$H72:AJ72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(AD$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AJ165)+SUM('Capital Projects (Nominal)'!$H72:AJ72),0))/'Capital Projects (Real)'!$B72,IF(AD$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AJ165)+SUM('Capital Projects (Nominal)'!$H72:AJ72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,IF(AE$2='Capital Projects (Real)'!$D72,(SUM('Capital Projects (Nominal)'!$H165:AK165)+SUM('Capital Projects (Nominal)'!$H72:AK72))*(13-'Capital Projects (Nominal)'!$E72)/12,IF(AE$2>'Capital Projects (Real)'!$D72,SUM('Capital Projects (Nominal)'!$H165:AK165)+SUM('Capital Projects (Nominal)'!$H72:AK72),0))/'Capital Projects (Real)'!$B72,IF(AE$2='Capital Projects (Real)'!$D72+'Capital Projects (Real)'!$B72,(SUM('Capital Projects (Nominal)'!$H165:AK165)+SUM('Capital Projects (Nominal)'!$H72:AK72))*('Capital Projects (Nominal)'!$E72-1)/12/'Capital Projects (Nominal)'!$B72,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A73","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(B$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(B$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:H166)+SUM('Capital Projects (Nominal)'!$H73:H73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(B$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:H166)+SUM('Capital Projects (Nominal)'!$H73:H73),0))/'Capital Projects (Real)'!$B73,IF(B$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:H166)+SUM('Capital Projects (Nominal)'!$H73:H73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(C$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(C$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:I166)+SUM('Capital Projects (Nominal)'!$H73:I73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(C$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:I166)+SUM('Capital Projects (Nominal)'!$H73:I73),0))/'Capital Projects (Real)'!$B73,IF(C$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:I166)+SUM('Capital Projects (Nominal)'!$H73:I73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(D$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(D$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:J166)+SUM('Capital Projects (Nominal)'!$H73:J73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(D$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:J166)+SUM('Capital Projects (Nominal)'!$H73:J73),0))/'Capital Projects (Real)'!$B73,IF(D$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:J166)+SUM('Capital Projects (Nominal)'!$H73:J73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(E$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(E$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:K166)+SUM('Capital Projects (Nominal)'!$H73:K73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(E$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:K166)+SUM('Capital Projects (Nominal)'!$H73:K73),0))/'Capital Projects (Real)'!$B73,IF(E$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:K166)+SUM('Capital Projects (Nominal)'!$H73:K73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(F$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(F$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:L166)+SUM('Capital Projects (Nominal)'!$H73:L73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(F$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:L166)+SUM('Capital Projects (Nominal)'!$H73:L73),0))/'Capital Projects (Real)'!$B73,IF(F$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:L166)+SUM('Capital Projects (Nominal)'!$H73:L73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(G$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(G$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:M166)+SUM('Capital Projects (Nominal)'!$H73:M73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(G$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:M166)+SUM('Capital Projects (Nominal)'!$H73:M73),0))/'Capital Projects (Real)'!$B73,IF(G$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:M166)+SUM('Capital Projects (Nominal)'!$H73:M73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(H$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(H$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:N166)+SUM('Capital Projects (Nominal)'!$H73:N73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(H$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:N166)+SUM('Capital Projects (Nominal)'!$H73:N73),0))/'Capital Projects (Real)'!$B73,IF(H$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:N166)+SUM('Capital Projects (Nominal)'!$H73:N73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(I$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(I$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:O166)+SUM('Capital Projects (Nominal)'!$H73:O73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(I$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:O166)+SUM('Capital Projects (Nominal)'!$H73:O73),0))/'Capital Projects (Real)'!$B73,IF(I$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:O166)+SUM('Capital Projects (Nominal)'!$H73:O73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(J$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(J$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:P166)+SUM('Capital Projects (Nominal)'!$H73:P73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(J$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:P166)+SUM('Capital Projects (Nominal)'!$H73:P73),0))/'Capital Projects (Real)'!$B73,IF(J$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:P166)+SUM('Capital Projects (Nominal)'!$H73:P73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(K$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(K$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:Q166)+SUM('Capital Projects (Nominal)'!$H73:Q73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(K$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:Q166)+SUM('Capital Projects (Nominal)'!$H73:Q73),0))/'Capital Projects (Real)'!$B73,IF(K$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:Q166)+SUM('Capital Projects (Nominal)'!$H73:Q73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(L$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(L$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:R166)+SUM('Capital Projects (Nominal)'!$H73:R73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(L$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:R166)+SUM('Capital Projects (Nominal)'!$H73:R73),0))/'Capital Projects (Real)'!$B73,IF(L$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:R166)+SUM('Capital Projects (Nominal)'!$H73:R73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(M$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(M$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:S166)+SUM('Capital Projects (Nominal)'!$H73:S73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(M$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:S166)+SUM('Capital Projects (Nominal)'!$H73:S73),0))/'Capital Projects (Real)'!$B73,IF(M$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:S166)+SUM('Capital Projects (Nominal)'!$H73:S73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(N$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(N$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:T166)+SUM('Capital Projects (Nominal)'!$H73:T73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(N$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:T166)+SUM('Capital Projects (Nominal)'!$H73:T73),0))/'Capital Projects (Real)'!$B73,IF(N$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:T166)+SUM('Capital Projects (Nominal)'!$H73:T73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(O$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(O$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:U166)+SUM('Capital Projects (Nominal)'!$H73:U73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(O$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:U166)+SUM('Capital Projects (Nominal)'!$H73:U73),0))/'Capital Projects (Real)'!$B73,IF(O$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:U166)+SUM('Capital Projects (Nominal)'!$H73:U73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(P$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(P$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:V166)+SUM('Capital Projects (Nominal)'!$H73:V73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(P$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:V166)+SUM('Capital Projects (Nominal)'!$H73:V73),0))/'Capital Projects (Real)'!$B73,IF(P$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:V166)+SUM('Capital Projects (Nominal)'!$H73:V73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(Q$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:W166)+SUM('Capital Projects (Nominal)'!$H73:W73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(Q$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:W166)+SUM('Capital Projects (Nominal)'!$H73:W73),0))/'Capital Projects (Real)'!$B73,IF(Q$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:W166)+SUM('Capital Projects (Nominal)'!$H73:W73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(R$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(R$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:X166)+SUM('Capital Projects (Nominal)'!$H73:X73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(R$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:X166)+SUM('Capital Projects (Nominal)'!$H73:X73),0))/'Capital Projects (Real)'!$B73,IF(R$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:X166)+SUM('Capital Projects (Nominal)'!$H73:X73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(S$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(S$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:Y166)+SUM('Capital Projects (Nominal)'!$H73:Y73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(S$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:Y166)+SUM('Capital Projects (Nominal)'!$H73:Y73),0))/'Capital Projects (Real)'!$B73,IF(S$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:Y166)+SUM('Capital Projects (Nominal)'!$H73:Y73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(T$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(T$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:Z166)+SUM('Capital Projects (Nominal)'!$H73:Z73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(T$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:Z166)+SUM('Capital Projects (Nominal)'!$H73:Z73),0))/'Capital Projects (Real)'!$B73,IF(T$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:Z166)+SUM('Capital Projects (Nominal)'!$H73:Z73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(U$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(U$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AA166)+SUM('Capital Projects (Nominal)'!$H73:AA73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(U$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AA166)+SUM('Capital Projects (Nominal)'!$H73:AA73),0))/'Capital Projects (Real)'!$B73,IF(U$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AA166)+SUM('Capital Projects (Nominal)'!$H73:AA73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(V$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(V$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AB166)+SUM('Capital Projects (Nominal)'!$H73:AB73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(V$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AB166)+SUM('Capital Projects (Nominal)'!$H73:AB73),0))/'Capital Projects (Real)'!$B73,IF(V$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AB166)+SUM('Capital Projects (Nominal)'!$H73:AB73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(W$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(W$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AC166)+SUM('Capital Projects (Nominal)'!$H73:AC73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(W$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AC166)+SUM('Capital Projects (Nominal)'!$H73:AC73),0))/'Capital Projects (Real)'!$B73,IF(W$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AC166)+SUM('Capital Projects (Nominal)'!$H73:AC73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(X$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(X$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AD166)+SUM('Capital Projects (Nominal)'!$H73:AD73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(X$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AD166)+SUM('Capital Projects (Nominal)'!$H73:AD73),0))/'Capital Projects (Real)'!$B73,IF(X$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AD166)+SUM('Capital Projects (Nominal)'!$H73:AD73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(Y$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AE166)+SUM('Capital Projects (Nominal)'!$H73:AE73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(Y$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AE166)+SUM('Capital Projects (Nominal)'!$H73:AE73),0))/'Capital Projects (Real)'!$B73,IF(Y$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AE166)+SUM('Capital Projects (Nominal)'!$H73:AE73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(Z$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AF166)+SUM('Capital Projects (Nominal)'!$H73:AF73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(Z$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AF166)+SUM('Capital Projects (Nominal)'!$H73:AF73),0))/'Capital Projects (Real)'!$B73,IF(Z$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AF166)+SUM('Capital Projects (Nominal)'!$H73:AF73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(AA$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AG166)+SUM('Capital Projects (Nominal)'!$H73:AG73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(AA$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AG166)+SUM('Capital Projects (Nominal)'!$H73:AG73),0))/'Capital Projects (Real)'!$B73,IF(AA$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AG166)+SUM('Capital Projects (Nominal)'!$H73:AG73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(AB$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AH166)+SUM('Capital Projects (Nominal)'!$H73:AH73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(AB$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AH166)+SUM('Capital Projects (Nominal)'!$H73:AH73),0))/'Capital Projects (Real)'!$B73,IF(AB$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AH166)+SUM('Capital Projects (Nominal)'!$H73:AH73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(AC$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AI166)+SUM('Capital Projects (Nominal)'!$H73:AI73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(AC$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AI166)+SUM('Capital Projects (Nominal)'!$H73:AI73),0))/'Capital Projects (Real)'!$B73,IF(AC$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AI166)+SUM('Capital Projects (Nominal)'!$H73:AI73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(AD$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AJ166)+SUM('Capital Projects (Nominal)'!$H73:AJ73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(AD$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AJ166)+SUM('Capital Projects (Nominal)'!$H73:AJ73),0))/'Capital Projects (Real)'!$B73,IF(AD$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AJ166)+SUM('Capital Projects (Nominal)'!$H73:AJ73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,IF(AE$2='Capital Projects (Real)'!$D73,(SUM('Capital Projects (Nominal)'!$H166:AK166)+SUM('Capital Projects (Nominal)'!$H73:AK73))*(13-'Capital Projects (Nominal)'!$E73)/12,IF(AE$2>'Capital Projects (Real)'!$D73,SUM('Capital Projects (Nominal)'!$H166:AK166)+SUM('Capital Projects (Nominal)'!$H73:AK73),0))/'Capital Projects (Real)'!$B73,IF(AE$2='Capital Projects (Real)'!$D73+'Capital Projects (Real)'!$B73,(SUM('Capital Projects (Nominal)'!$H166:AK166)+SUM('Capital Projects (Nominal)'!$H73:AK73))*('Capital Projects (Nominal)'!$E73-1)/12/'Capital Projects (Nominal)'!$B73,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A74","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(B$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(B$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:H167)+SUM('Capital Projects (Nominal)'!$H74:H74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(B$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:H167)+SUM('Capital Projects (Nominal)'!$H74:H74),0))/'Capital Projects (Real)'!$B74,IF(B$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:H167)+SUM('Capital Projects (Nominal)'!$H74:H74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(C$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(C$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:I167)+SUM('Capital Projects (Nominal)'!$H74:I74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(C$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:I167)+SUM('Capital Projects (Nominal)'!$H74:I74),0))/'Capital Projects (Real)'!$B74,IF(C$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:I167)+SUM('Capital Projects (Nominal)'!$H74:I74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(D$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(D$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:J167)+SUM('Capital Projects (Nominal)'!$H74:J74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(D$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:J167)+SUM('Capital Projects (Nominal)'!$H74:J74),0))/'Capital Projects (Real)'!$B74,IF(D$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:J167)+SUM('Capital Projects (Nominal)'!$H74:J74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(E$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(E$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:K167)+SUM('Capital Projects (Nominal)'!$H74:K74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(E$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:K167)+SUM('Capital Projects (Nominal)'!$H74:K74),0))/'Capital Projects (Real)'!$B74,IF(E$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:K167)+SUM('Capital Projects (Nominal)'!$H74:K74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(F$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(F$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:L167)+SUM('Capital Projects (Nominal)'!$H74:L74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(F$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:L167)+SUM('Capital Projects (Nominal)'!$H74:L74),0))/'Capital Projects (Real)'!$B74,IF(F$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:L167)+SUM('Capital Projects (Nominal)'!$H74:L74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(G$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(G$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:M167)+SUM('Capital Projects (Nominal)'!$H74:M74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(G$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:M167)+SUM('Capital Projects (Nominal)'!$H74:M74),0))/'Capital Projects (Real)'!$B74,IF(G$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:M167)+SUM('Capital Projects (Nominal)'!$H74:M74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(H$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(H$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:N167)+SUM('Capital Projects (Nominal)'!$H74:N74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(H$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:N167)+SUM('Capital Projects (Nominal)'!$H74:N74),0))/'Capital Projects (Real)'!$B74,IF(H$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:N167)+SUM('Capital Projects (Nominal)'!$H74:N74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(I$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(I$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:O167)+SUM('Capital Projects (Nominal)'!$H74:O74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(I$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:O167)+SUM('Capital Projects (Nominal)'!$H74:O74),0))/'Capital Projects (Real)'!$B74,IF(I$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:O167)+SUM('Capital Projects (Nominal)'!$H74:O74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(J$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(J$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:P167)+SUM('Capital Projects (Nominal)'!$H74:P74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(J$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:P167)+SUM('Capital Projects (Nominal)'!$H74:P74),0))/'Capital Projects (Real)'!$B74,IF(J$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:P167)+SUM('Capital Projects (Nominal)'!$H74:P74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(K$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(K$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:Q167)+SUM('Capital Projects (Nominal)'!$H74:Q74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(K$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:Q167)+SUM('Capital Projects (Nominal)'!$H74:Q74),0))/'Capital Projects (Real)'!$B74,IF(K$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:Q167)+SUM('Capital Projects (Nominal)'!$H74:Q74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(L$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(L$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:R167)+SUM('Capital Projects (Nominal)'!$H74:R74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(L$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:R167)+SUM('Capital Projects (Nominal)'!$H74:R74),0))/'Capital Projects (Real)'!$B74,IF(L$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:R167)+SUM('Capital Projects (Nominal)'!$H74:R74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(M$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(M$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:S167)+SUM('Capital Projects (Nominal)'!$H74:S74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(M$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:S167)+SUM('Capital Projects (Nominal)'!$H74:S74),0))/'Capital Projects (Real)'!$B74,IF(M$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:S167)+SUM('Capital Projects (Nominal)'!$H74:S74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(N$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(N$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:T167)+SUM('Capital Projects (Nominal)'!$H74:T74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(N$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:T167)+SUM('Capital Projects (Nominal)'!$H74:T74),0))/'Capital Projects (Real)'!$B74,IF(N$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:T167)+SUM('Capital Projects (Nominal)'!$H74:T74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(O$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(O$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:U167)+SUM('Capital Projects (Nominal)'!$H74:U74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(O$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:U167)+SUM('Capital Projects (Nominal)'!$H74:U74),0))/'Capital Projects (Real)'!$B74,IF(O$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:U167)+SUM('Capital Projects (Nominal)'!$H74:U74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(P$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(P$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:V167)+SUM('Capital Projects (Nominal)'!$H74:V74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(P$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:V167)+SUM('Capital Projects (Nominal)'!$H74:V74),0))/'Capital Projects (Real)'!$B74,IF(P$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:V167)+SUM('Capital Projects (Nominal)'!$H74:V74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(Q$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:W167)+SUM('Capital Projects (Nominal)'!$H74:W74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(Q$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:W167)+SUM('Capital Projects (Nominal)'!$H74:W74),0))/'Capital Projects (Real)'!$B74,IF(Q$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:W167)+SUM('Capital Projects (Nominal)'!$H74:W74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(R$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(R$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:X167)+SUM('Capital Projects (Nominal)'!$H74:X74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(R$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:X167)+SUM('Capital Projects (Nominal)'!$H74:X74),0))/'Capital Projects (Real)'!$B74,IF(R$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:X167)+SUM('Capital Projects (Nominal)'!$H74:X74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(S$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(S$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:Y167)+SUM('Capital Projects (Nominal)'!$H74:Y74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(S$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:Y167)+SUM('Capital Projects (Nominal)'!$H74:Y74),0))/'Capital Projects (Real)'!$B74,IF(S$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:Y167)+SUM('Capital Projects (Nominal)'!$H74:Y74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(T$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(T$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:Z167)+SUM('Capital Projects (Nominal)'!$H74:Z74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(T$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:Z167)+SUM('Capital Projects (Nominal)'!$H74:Z74),0))/'Capital Projects (Real)'!$B74,IF(T$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:Z167)+SUM('Capital Projects (Nominal)'!$H74:Z74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(U$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(U$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AA167)+SUM('Capital Projects (Nominal)'!$H74:AA74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(U$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AA167)+SUM('Capital Projects (Nominal)'!$H74:AA74),0))/'Capital Projects (Real)'!$B74,IF(U$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AA167)+SUM('Capital Projects (Nominal)'!$H74:AA74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(V$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(V$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AB167)+SUM('Capital Projects (Nominal)'!$H74:AB74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(V$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AB167)+SUM('Capital Projects (Nominal)'!$H74:AB74),0))/'Capital Projects (Real)'!$B74,IF(V$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AB167)+SUM('Capital Projects (Nominal)'!$H74:AB74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(W$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(W$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AC167)+SUM('Capital Projects (Nominal)'!$H74:AC74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(W$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AC167)+SUM('Capital Projects (Nominal)'!$H74:AC74),0))/'Capital Projects (Real)'!$B74,IF(W$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AC167)+SUM('Capital Projects (Nominal)'!$H74:AC74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(X$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(X$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AD167)+SUM('Capital Projects (Nominal)'!$H74:AD74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(X$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AD167)+SUM('Capital Projects (Nominal)'!$H74:AD74),0))/'Capital Projects (Real)'!$B74,IF(X$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AD167)+SUM('Capital Projects (Nominal)'!$H74:AD74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(Y$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AE167)+SUM('Capital Projects (Nominal)'!$H74:AE74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(Y$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AE167)+SUM('Capital Projects (Nominal)'!$H74:AE74),0))/'Capital Projects (Real)'!$B74,IF(Y$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AE167)+SUM('Capital Projects (Nominal)'!$H74:AE74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(Z$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AF167)+SUM('Capital Projects (Nominal)'!$H74:AF74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(Z$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AF167)+SUM('Capital Projects (Nominal)'!$H74:AF74),0))/'Capital Projects (Real)'!$B74,IF(Z$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AF167)+SUM('Capital Projects (Nominal)'!$H74:AF74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(AA$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AG167)+SUM('Capital Projects (Nominal)'!$H74:AG74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(AA$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AG167)+SUM('Capital Projects (Nominal)'!$H74:AG74),0))/'Capital Projects (Real)'!$B74,IF(AA$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AG167)+SUM('Capital Projects (Nominal)'!$H74:AG74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(AB$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AH167)+SUM('Capital Projects (Nominal)'!$H74:AH74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(AB$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AH167)+SUM('Capital Projects (Nominal)'!$H74:AH74),0))/'Capital Projects (Real)'!$B74,IF(AB$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AH167)+SUM('Capital Projects (Nominal)'!$H74:AH74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(AC$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AI167)+SUM('Capital Projects (Nominal)'!$H74:AI74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(AC$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AI167)+SUM('Capital Projects (Nominal)'!$H74:AI74),0))/'Capital Projects (Real)'!$B74,IF(AC$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AI167)+SUM('Capital Projects (Nominal)'!$H74:AI74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(AD$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AJ167)+SUM('Capital Projects (Nominal)'!$H74:AJ74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(AD$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AJ167)+SUM('Capital Projects (Nominal)'!$H74:AJ74),0))/'Capital Projects (Real)'!$B74,IF(AD$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AJ167)+SUM('Capital Projects (Nominal)'!$H74:AJ74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,IF(AE$2='Capital Projects (Real)'!$D74,(SUM('Capital Projects (Nominal)'!$H167:AK167)+SUM('Capital Projects (Nominal)'!$H74:AK74))*(13-'Capital Projects (Nominal)'!$E74)/12,IF(AE$2>'Capital Projects (Real)'!$D74,SUM('Capital Projects (Nominal)'!$H167:AK167)+SUM('Capital Projects (Nominal)'!$H74:AK74),0))/'Capital Projects (Real)'!$B74,IF(AE$2='Capital Projects (Real)'!$D74+'Capital Projects (Real)'!$B74,(SUM('Capital Projects (Nominal)'!$H167:AK167)+SUM('Capital Projects (Nominal)'!$H74:AK74))*('Capital Projects (Nominal)'!$E74-1)/12/'Capital Projects (Nominal)'!$B74,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A75","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(B$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(B$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:H168)+SUM('Capital Projects (Nominal)'!$H75:H75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(B$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:H168)+SUM('Capital Projects (Nominal)'!$H75:H75),0))/'Capital Projects (Real)'!$B75,IF(B$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:H168)+SUM('Capital Projects (Nominal)'!$H75:H75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(C$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(C$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:I168)+SUM('Capital Projects (Nominal)'!$H75:I75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(C$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:I168)+SUM('Capital Projects (Nominal)'!$H75:I75),0))/'Capital Projects (Real)'!$B75,IF(C$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:I168)+SUM('Capital Projects (Nominal)'!$H75:I75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(D$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(D$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:J168)+SUM('Capital Projects (Nominal)'!$H75:J75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(D$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:J168)+SUM('Capital Projects (Nominal)'!$H75:J75),0))/'Capital Projects (Real)'!$B75,IF(D$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:J168)+SUM('Capital Projects (Nominal)'!$H75:J75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(E$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(E$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:K168)+SUM('Capital Projects (Nominal)'!$H75:K75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(E$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:K168)+SUM('Capital Projects (Nominal)'!$H75:K75),0))/'Capital Projects (Real)'!$B75,IF(E$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:K168)+SUM('Capital Projects (Nominal)'!$H75:K75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(F$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(F$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:L168)+SUM('Capital Projects (Nominal)'!$H75:L75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(F$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:L168)+SUM('Capital Projects (Nominal)'!$H75:L75),0))/'Capital Projects (Real)'!$B75,IF(F$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:L168)+SUM('Capital Projects (Nominal)'!$H75:L75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(G$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(G$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:M168)+SUM('Capital Projects (Nominal)'!$H75:M75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(G$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:M168)+SUM('Capital Projects (Nominal)'!$H75:M75),0))/'Capital Projects (Real)'!$B75,IF(G$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:M168)+SUM('Capital Projects (Nominal)'!$H75:M75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(H$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(H$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:N168)+SUM('Capital Projects (Nominal)'!$H75:N75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(H$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:N168)+SUM('Capital Projects (Nominal)'!$H75:N75),0))/'Capital Projects (Real)'!$B75,IF(H$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:N168)+SUM('Capital Projects (Nominal)'!$H75:N75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(I$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(I$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:O168)+SUM('Capital Projects (Nominal)'!$H75:O75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(I$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:O168)+SUM('Capital Projects (Nominal)'!$H75:O75),0))/'Capital Projects (Real)'!$B75,IF(I$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:O168)+SUM('Capital Projects (Nominal)'!$H75:O75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(J$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(J$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:P168)+SUM('Capital Projects (Nominal)'!$H75:P75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(J$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:P168)+SUM('Capital Projects (Nominal)'!$H75:P75),0))/'Capital Projects (Real)'!$B75,IF(J$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:P168)+SUM('Capital Projects (Nominal)'!$H75:P75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(K$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(K$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:Q168)+SUM('Capital Projects (Nominal)'!$H75:Q75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(K$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:Q168)+SUM('Capital Projects (Nominal)'!$H75:Q75),0))/'Capital Projects (Real)'!$B75,IF(K$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:Q168)+SUM('Capital Projects (Nominal)'!$H75:Q75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(L$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(L$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:R168)+SUM('Capital Projects (Nominal)'!$H75:R75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(L$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:R168)+SUM('Capital Projects (Nominal)'!$H75:R75),0))/'Capital Projects (Real)'!$B75,IF(L$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:R168)+SUM('Capital Projects (Nominal)'!$H75:R75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(M$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(M$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:S168)+SUM('Capital Projects (Nominal)'!$H75:S75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(M$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:S168)+SUM('Capital Projects (Nominal)'!$H75:S75),0))/'Capital Projects (Real)'!$B75,IF(M$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:S168)+SUM('Capital Projects (Nominal)'!$H75:S75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(N$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(N$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:T168)+SUM('Capital Projects (Nominal)'!$H75:T75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(N$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:T168)+SUM('Capital Projects (Nominal)'!$H75:T75),0))/'Capital Projects (Real)'!$B75,IF(N$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:T168)+SUM('Capital Projects (Nominal)'!$H75:T75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(O$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(O$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:U168)+SUM('Capital Projects (Nominal)'!$H75:U75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(O$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:U168)+SUM('Capital Projects (Nominal)'!$H75:U75),0))/'Capital Projects (Real)'!$B75,IF(O$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:U168)+SUM('Capital Projects (Nominal)'!$H75:U75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(P$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(P$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:V168)+SUM('Capital Projects (Nominal)'!$H75:V75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(P$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:V168)+SUM('Capital Projects (Nominal)'!$H75:V75),0))/'Capital Projects (Real)'!$B75,IF(P$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:V168)+SUM('Capital Projects (Nominal)'!$H75:V75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(Q$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:W168)+SUM('Capital Projects (Nominal)'!$H75:W75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(Q$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:W168)+SUM('Capital Projects (Nominal)'!$H75:W75),0))/'Capital Projects (Real)'!$B75,IF(Q$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:W168)+SUM('Capital Projects (Nominal)'!$H75:W75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(R$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(R$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:X168)+SUM('Capital Projects (Nominal)'!$H75:X75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(R$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:X168)+SUM('Capital Projects (Nominal)'!$H75:X75),0))/'Capital Projects (Real)'!$B75,IF(R$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:X168)+SUM('Capital Projects (Nominal)'!$H75:X75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(S$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(S$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:Y168)+SUM('Capital Projects (Nominal)'!$H75:Y75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(S$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:Y168)+SUM('Capital Projects (Nominal)'!$H75:Y75),0))/'Capital Projects (Real)'!$B75,IF(S$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:Y168)+SUM('Capital Projects (Nominal)'!$H75:Y75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(T$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(T$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:Z168)+SUM('Capital Projects (Nominal)'!$H75:Z75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(T$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:Z168)+SUM('Capital Projects (Nominal)'!$H75:Z75),0))/'Capital Projects (Real)'!$B75,IF(T$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:Z168)+SUM('Capital Projects (Nominal)'!$H75:Z75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(U$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(U$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AA168)+SUM('Capital Projects (Nominal)'!$H75:AA75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(U$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AA168)+SUM('Capital Projects (Nominal)'!$H75:AA75),0))/'Capital Projects (Real)'!$B75,IF(U$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AA168)+SUM('Capital Projects (Nominal)'!$H75:AA75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(V$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(V$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AB168)+SUM('Capital Projects (Nominal)'!$H75:AB75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(V$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AB168)+SUM('Capital Projects (Nominal)'!$H75:AB75),0))/'Capital Projects (Real)'!$B75,IF(V$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AB168)+SUM('Capital Projects (Nominal)'!$H75:AB75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(W$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(W$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AC168)+SUM('Capital Projects (Nominal)'!$H75:AC75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(W$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AC168)+SUM('Capital Projects (Nominal)'!$H75:AC75),0))/'Capital Projects (Real)'!$B75,IF(W$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AC168)+SUM('Capital Projects (Nominal)'!$H75:AC75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(X$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(X$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AD168)+SUM('Capital Projects (Nominal)'!$H75:AD75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(X$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AD168)+SUM('Capital Projects (Nominal)'!$H75:AD75),0))/'Capital Projects (Real)'!$B75,IF(X$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AD168)+SUM('Capital Projects (Nominal)'!$H75:AD75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(Y$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AE168)+SUM('Capital Projects (Nominal)'!$H75:AE75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(Y$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AE168)+SUM('Capital Projects (Nominal)'!$H75:AE75),0))/'Capital Projects (Real)'!$B75,IF(Y$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AE168)+SUM('Capital Projects (Nominal)'!$H75:AE75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(Z$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AF168)+SUM('Capital Projects (Nominal)'!$H75:AF75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(Z$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AF168)+SUM('Capital Projects (Nominal)'!$H75:AF75),0))/'Capital Projects (Real)'!$B75,IF(Z$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AF168)+SUM('Capital Projects (Nominal)'!$H75:AF75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(AA$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AG168)+SUM('Capital Projects (Nominal)'!$H75:AG75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(AA$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AG168)+SUM('Capital Projects (Nominal)'!$H75:AG75),0))/'Capital Projects (Real)'!$B75,IF(AA$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AG168)+SUM('Capital Projects (Nominal)'!$H75:AG75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(AB$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AH168)+SUM('Capital Projects (Nominal)'!$H75:AH75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(AB$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AH168)+SUM('Capital Projects (Nominal)'!$H75:AH75),0))/'Capital Projects (Real)'!$B75,IF(AB$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AH168)+SUM('Capital Projects (Nominal)'!$H75:AH75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(AC$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AI168)+SUM('Capital Projects (Nominal)'!$H75:AI75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(AC$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AI168)+SUM('Capital Projects (Nominal)'!$H75:AI75),0))/'Capital Projects (Real)'!$B75,IF(AC$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AI168)+SUM('Capital Projects (Nominal)'!$H75:AI75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(AD$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AJ168)+SUM('Capital Projects (Nominal)'!$H75:AJ75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(AD$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AJ168)+SUM('Capital Projects (Nominal)'!$H75:AJ75),0))/'Capital Projects (Real)'!$B75,IF(AD$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AJ168)+SUM('Capital Projects (Nominal)'!$H75:AJ75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,IF(AE$2='Capital Projects (Real)'!$D75,(SUM('Capital Projects (Nominal)'!$H168:AK168)+SUM('Capital Projects (Nominal)'!$H75:AK75))*(13-'Capital Projects (Nominal)'!$E75)/12,IF(AE$2>'Capital Projects (Real)'!$D75,SUM('Capital Projects (Nominal)'!$H168:AK168)+SUM('Capital Projects (Nominal)'!$H75:AK75),0))/'Capital Projects (Real)'!$B75,IF(AE$2='Capital Projects (Real)'!$D75+'Capital Projects (Real)'!$B75,(SUM('Capital Projects (Nominal)'!$H168:AK168)+SUM('Capital Projects (Nominal)'!$H75:AK75))*('Capital Projects (Nominal)'!$E75-1)/12/'Capital Projects (Nominal)'!$B75,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A76","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(B$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(B$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:H169)+SUM('Capital Projects (Nominal)'!$H76:H76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(B$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:H169)+SUM('Capital Projects (Nominal)'!$H76:H76),0))/'Capital Projects (Real)'!$B76,IF(B$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:H169)+SUM('Capital Projects (Nominal)'!$H76:H76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(C$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(C$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:I169)+SUM('Capital Projects (Nominal)'!$H76:I76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(C$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:I169)+SUM('Capital Projects (Nominal)'!$H76:I76),0))/'Capital Projects (Real)'!$B76,IF(C$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:I169)+SUM('Capital Projects (Nominal)'!$H76:I76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(D$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(D$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:J169)+SUM('Capital Projects (Nominal)'!$H76:J76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(D$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:J169)+SUM('Capital Projects (Nominal)'!$H76:J76),0))/'Capital Projects (Real)'!$B76,IF(D$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:J169)+SUM('Capital Projects (Nominal)'!$H76:J76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(E$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(E$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:K169)+SUM('Capital Projects (Nominal)'!$H76:K76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(E$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:K169)+SUM('Capital Projects (Nominal)'!$H76:K76),0))/'Capital Projects (Real)'!$B76,IF(E$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:K169)+SUM('Capital Projects (Nominal)'!$H76:K76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(F$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(F$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:L169)+SUM('Capital Projects (Nominal)'!$H76:L76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(F$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:L169)+SUM('Capital Projects (Nominal)'!$H76:L76),0))/'Capital Projects (Real)'!$B76,IF(F$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:L169)+SUM('Capital Projects (Nominal)'!$H76:L76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(G$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(G$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:M169)+SUM('Capital Projects (Nominal)'!$H76:M76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(G$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:M169)+SUM('Capital Projects (Nominal)'!$H76:M76),0))/'Capital Projects (Real)'!$B76,IF(G$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:M169)+SUM('Capital Projects (Nominal)'!$H76:M76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(H$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(H$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:N169)+SUM('Capital Projects (Nominal)'!$H76:N76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(H$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:N169)+SUM('Capital Projects (Nominal)'!$H76:N76),0))/'Capital Projects (Real)'!$B76,IF(H$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:N169)+SUM('Capital Projects (Nominal)'!$H76:N76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(I$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(I$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:O169)+SUM('Capital Projects (Nominal)'!$H76:O76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(I$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:O169)+SUM('Capital Projects (Nominal)'!$H76:O76),0))/'Capital Projects (Real)'!$B76,IF(I$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:O169)+SUM('Capital Projects (Nominal)'!$H76:O76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(J$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(J$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:P169)+SUM('Capital Projects (Nominal)'!$H76:P76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(J$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:P169)+SUM('Capital Projects (Nominal)'!$H76:P76),0))/'Capital Projects (Real)'!$B76,IF(J$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:P169)+SUM('Capital Projects (Nominal)'!$H76:P76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(K$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(K$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:Q169)+SUM('Capital Projects (Nominal)'!$H76:Q76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(K$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:Q169)+SUM('Capital Projects (Nominal)'!$H76:Q76),0))/'Capital Projects (Real)'!$B76,IF(K$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:Q169)+SUM('Capital Projects (Nominal)'!$H76:Q76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(L$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(L$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:R169)+SUM('Capital Projects (Nominal)'!$H76:R76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(L$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:R169)+SUM('Capital Projects (Nominal)'!$H76:R76),0))/'Capital Projects (Real)'!$B76,IF(L$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:R169)+SUM('Capital Projects (Nominal)'!$H76:R76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(M$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(M$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:S169)+SUM('Capital Projects (Nominal)'!$H76:S76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(M$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:S169)+SUM('Capital Projects (Nominal)'!$H76:S76),0))/'Capital Projects (Real)'!$B76,IF(M$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:S169)+SUM('Capital Projects (Nominal)'!$H76:S76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(N$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(N$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:T169)+SUM('Capital Projects (Nominal)'!$H76:T76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(N$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:T169)+SUM('Capital Projects (Nominal)'!$H76:T76),0))/'Capital Projects (Real)'!$B76,IF(N$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:T169)+SUM('Capital Projects (Nominal)'!$H76:T76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(O$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(O$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:U169)+SUM('Capital Projects (Nominal)'!$H76:U76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(O$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:U169)+SUM('Capital Projects (Nominal)'!$H76:U76),0))/'Capital Projects (Real)'!$B76,IF(O$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:U169)+SUM('Capital Projects (Nominal)'!$H76:U76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(P$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(P$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:V169)+SUM('Capital Projects (Nominal)'!$H76:V76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(P$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:V169)+SUM('Capital Projects (Nominal)'!$H76:V76),0))/'Capital Projects (Real)'!$B76,IF(P$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:V169)+SUM('Capital Projects (Nominal)'!$H76:V76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(Q$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:W169)+SUM('Capital Projects (Nominal)'!$H76:W76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(Q$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:W169)+SUM('Capital Projects (Nominal)'!$H76:W76),0))/'Capital Projects (Real)'!$B76,IF(Q$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:W169)+SUM('Capital Projects (Nominal)'!$H76:W76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(R$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(R$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:X169)+SUM('Capital Projects (Nominal)'!$H76:X76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(R$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:X169)+SUM('Capital Projects (Nominal)'!$H76:X76),0))/'Capital Projects (Real)'!$B76,IF(R$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:X169)+SUM('Capital Projects (Nominal)'!$H76:X76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(S$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(S$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:Y169)+SUM('Capital Projects (Nominal)'!$H76:Y76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(S$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:Y169)+SUM('Capital Projects (Nominal)'!$H76:Y76),0))/'Capital Projects (Real)'!$B76,IF(S$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:Y169)+SUM('Capital Projects (Nominal)'!$H76:Y76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(T$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(T$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:Z169)+SUM('Capital Projects (Nominal)'!$H76:Z76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(T$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:Z169)+SUM('Capital Projects (Nominal)'!$H76:Z76),0))/'Capital Projects (Real)'!$B76,IF(T$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:Z169)+SUM('Capital Projects (Nominal)'!$H76:Z76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(U$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(U$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AA169)+SUM('Capital Projects (Nominal)'!$H76:AA76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(U$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AA169)+SUM('Capital Projects (Nominal)'!$H76:AA76),0))/'Capital Projects (Real)'!$B76,IF(U$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AA169)+SUM('Capital Projects (Nominal)'!$H76:AA76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(V$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(V$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AB169)+SUM('Capital Projects (Nominal)'!$H76:AB76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(V$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AB169)+SUM('Capital Projects (Nominal)'!$H76:AB76),0))/'Capital Projects (Real)'!$B76,IF(V$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AB169)+SUM('Capital Projects (Nominal)'!$H76:AB76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(W$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(W$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AC169)+SUM('Capital Projects (Nominal)'!$H76:AC76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(W$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AC169)+SUM('Capital Projects (Nominal)'!$H76:AC76),0))/'Capital Projects (Real)'!$B76,IF(W$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AC169)+SUM('Capital Projects (Nominal)'!$H76:AC76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(X$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(X$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AD169)+SUM('Capital Projects (Nominal)'!$H76:AD76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(X$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AD169)+SUM('Capital Projects (Nominal)'!$H76:AD76),0))/'Capital Projects (Real)'!$B76,IF(X$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AD169)+SUM('Capital Projects (Nominal)'!$H76:AD76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(Y$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AE169)+SUM('Capital Projects (Nominal)'!$H76:AE76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(Y$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AE169)+SUM('Capital Projects (Nominal)'!$H76:AE76),0))/'Capital Projects (Real)'!$B76,IF(Y$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AE169)+SUM('Capital Projects (Nominal)'!$H76:AE76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(Z$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AF169)+SUM('Capital Projects (Nominal)'!$H76:AF76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(Z$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AF169)+SUM('Capital Projects (Nominal)'!$H76:AF76),0))/'Capital Projects (Real)'!$B76,IF(Z$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AF169)+SUM('Capital Projects (Nominal)'!$H76:AF76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(AA$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AG169)+SUM('Capital Projects (Nominal)'!$H76:AG76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(AA$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AG169)+SUM('Capital Projects (Nominal)'!$H76:AG76),0))/'Capital Projects (Real)'!$B76,IF(AA$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AG169)+SUM('Capital Projects (Nominal)'!$H76:AG76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(AB$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AH169)+SUM('Capital Projects (Nominal)'!$H76:AH76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(AB$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AH169)+SUM('Capital Projects (Nominal)'!$H76:AH76),0))/'Capital Projects (Real)'!$B76,IF(AB$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AH169)+SUM('Capital Projects (Nominal)'!$H76:AH76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(AC$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AI169)+SUM('Capital Projects (Nominal)'!$H76:AI76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(AC$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AI169)+SUM('Capital Projects (Nominal)'!$H76:AI76),0))/'Capital Projects (Real)'!$B76,IF(AC$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AI169)+SUM('Capital Projects (Nominal)'!$H76:AI76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(AD$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AJ169)+SUM('Capital Projects (Nominal)'!$H76:AJ76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(AD$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AJ169)+SUM('Capital Projects (Nominal)'!$H76:AJ76),0))/'Capital Projects (Real)'!$B76,IF(AD$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AJ169)+SUM('Capital Projects (Nominal)'!$H76:AJ76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,IF(AE$2='Capital Projects (Real)'!$D76,(SUM('Capital Projects (Nominal)'!$H169:AK169)+SUM('Capital Projects (Nominal)'!$H76:AK76))*(13-'Capital Projects (Nominal)'!$E76)/12,IF(AE$2>'Capital Projects (Real)'!$D76,SUM('Capital Projects (Nominal)'!$H169:AK169)+SUM('Capital Projects (Nominal)'!$H76:AK76),0))/'Capital Projects (Real)'!$B76,IF(AE$2='Capital Projects (Real)'!$D76+'Capital Projects (Real)'!$B76,(SUM('Capital Projects (Nominal)'!$H169:AK169)+SUM('Capital Projects (Nominal)'!$H76:AK76))*('Capital Projects (Nominal)'!$E76-1)/12/'Capital Projects (Nominal)'!$B76,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A77","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(B$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(B$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:H170)+SUM('Capital Projects (Nominal)'!$H77:H77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(B$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:H170)+SUM('Capital Projects (Nominal)'!$H77:H77),0))/'Capital Projects (Real)'!$B77,IF(B$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:H170)+SUM('Capital Projects (Nominal)'!$H77:H77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(C$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(C$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:I170)+SUM('Capital Projects (Nominal)'!$H77:I77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(C$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:I170)+SUM('Capital Projects (Nominal)'!$H77:I77),0))/'Capital Projects (Real)'!$B77,IF(C$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:I170)+SUM('Capital Projects (Nominal)'!$H77:I77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(D$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(D$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:J170)+SUM('Capital Projects (Nominal)'!$H77:J77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(D$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:J170)+SUM('Capital Projects (Nominal)'!$H77:J77),0))/'Capital Projects (Real)'!$B77,IF(D$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:J170)+SUM('Capital Projects (Nominal)'!$H77:J77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(E$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(E$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:K170)+SUM('Capital Projects (Nominal)'!$H77:K77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(E$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:K170)+SUM('Capital Projects (Nominal)'!$H77:K77),0))/'Capital Projects (Real)'!$B77,IF(E$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:K170)+SUM('Capital Projects (Nominal)'!$H77:K77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(F$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(F$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:L170)+SUM('Capital Projects (Nominal)'!$H77:L77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(F$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:L170)+SUM('Capital Projects (Nominal)'!$H77:L77),0))/'Capital Projects (Real)'!$B77,IF(F$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:L170)+SUM('Capital Projects (Nominal)'!$H77:L77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(G$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(G$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:M170)+SUM('Capital Projects (Nominal)'!$H77:M77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(G$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:M170)+SUM('Capital Projects (Nominal)'!$H77:M77),0))/'Capital Projects (Real)'!$B77,IF(G$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:M170)+SUM('Capital Projects (Nominal)'!$H77:M77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(H$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(H$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:N170)+SUM('Capital Projects (Nominal)'!$H77:N77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(H$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:N170)+SUM('Capital Projects (Nominal)'!$H77:N77),0))/'Capital Projects (Real)'!$B77,IF(H$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:N170)+SUM('Capital Projects (Nominal)'!$H77:N77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(I$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(I$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:O170)+SUM('Capital Projects (Nominal)'!$H77:O77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(I$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:O170)+SUM('Capital Projects (Nominal)'!$H77:O77),0))/'Capital Projects (Real)'!$B77,IF(I$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:O170)+SUM('Capital Projects (Nominal)'!$H77:O77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(J$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(J$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:P170)+SUM('Capital Projects (Nominal)'!$H77:P77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(J$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:P170)+SUM('Capital Projects (Nominal)'!$H77:P77),0))/'Capital Projects (Real)'!$B77,IF(J$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:P170)+SUM('Capital Projects (Nominal)'!$H77:P77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(K$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(K$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:Q170)+SUM('Capital Projects (Nominal)'!$H77:Q77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(K$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:Q170)+SUM('Capital Projects (Nominal)'!$H77:Q77),0))/'Capital Projects (Real)'!$B77,IF(K$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:Q170)+SUM('Capital Projects (Nominal)'!$H77:Q77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(L$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(L$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:R170)+SUM('Capital Projects (Nominal)'!$H77:R77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(L$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:R170)+SUM('Capital Projects (Nominal)'!$H77:R77),0))/'Capital Projects (Real)'!$B77,IF(L$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:R170)+SUM('Capital Projects (Nominal)'!$H77:R77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(M$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(M$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:S170)+SUM('Capital Projects (Nominal)'!$H77:S77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(M$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:S170)+SUM('Capital Projects (Nominal)'!$H77:S77),0))/'Capital Projects (Real)'!$B77,IF(M$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:S170)+SUM('Capital Projects (Nominal)'!$H77:S77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(N$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(N$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:T170)+SUM('Capital Projects (Nominal)'!$H77:T77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(N$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:T170)+SUM('Capital Projects (Nominal)'!$H77:T77),0))/'Capital Projects (Real)'!$B77,IF(N$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:T170)+SUM('Capital Projects (Nominal)'!$H77:T77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(O$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(O$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:U170)+SUM('Capital Projects (Nominal)'!$H77:U77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(O$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:U170)+SUM('Capital Projects (Nominal)'!$H77:U77),0))/'Capital Projects (Real)'!$B77,IF(O$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:U170)+SUM('Capital Projects (Nominal)'!$H77:U77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(P$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(P$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:V170)+SUM('Capital Projects (Nominal)'!$H77:V77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(P$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:V170)+SUM('Capital Projects (Nominal)'!$H77:V77),0))/'Capital Projects (Real)'!$B77,IF(P$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:V170)+SUM('Capital Projects (Nominal)'!$H77:V77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(Q$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:W170)+SUM('Capital Projects (Nominal)'!$H77:W77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(Q$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:W170)+SUM('Capital Projects (Nominal)'!$H77:W77),0))/'Capital Projects (Real)'!$B77,IF(Q$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:W170)+SUM('Capital Projects (Nominal)'!$H77:W77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(R$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(R$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:X170)+SUM('Capital Projects (Nominal)'!$H77:X77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(R$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:X170)+SUM('Capital Projects (Nominal)'!$H77:X77),0))/'Capital Projects (Real)'!$B77,IF(R$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:X170)+SUM('Capital Projects (Nominal)'!$H77:X77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(S$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(S$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:Y170)+SUM('Capital Projects (Nominal)'!$H77:Y77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(S$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:Y170)+SUM('Capital Projects (Nominal)'!$H77:Y77),0))/'Capital Projects (Real)'!$B77,IF(S$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:Y170)+SUM('Capital Projects (Nominal)'!$H77:Y77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(T$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(T$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:Z170)+SUM('Capital Projects (Nominal)'!$H77:Z77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(T$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:Z170)+SUM('Capital Projects (Nominal)'!$H77:Z77),0))/'Capital Projects (Real)'!$B77,IF(T$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:Z170)+SUM('Capital Projects (Nominal)'!$H77:Z77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(U$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(U$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AA170)+SUM('Capital Projects (Nominal)'!$H77:AA77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(U$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AA170)+SUM('Capital Projects (Nominal)'!$H77:AA77),0))/'Capital Projects (Real)'!$B77,IF(U$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AA170)+SUM('Capital Projects (Nominal)'!$H77:AA77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(V$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(V$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AB170)+SUM('Capital Projects (Nominal)'!$H77:AB77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(V$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AB170)+SUM('Capital Projects (Nominal)'!$H77:AB77),0))/'Capital Projects (Real)'!$B77,IF(V$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AB170)+SUM('Capital Projects (Nominal)'!$H77:AB77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(W$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(W$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AC170)+SUM('Capital Projects (Nominal)'!$H77:AC77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(W$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AC170)+SUM('Capital Projects (Nominal)'!$H77:AC77),0))/'Capital Projects (Real)'!$B77,IF(W$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AC170)+SUM('Capital Projects (Nominal)'!$H77:AC77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(X$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(X$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AD170)+SUM('Capital Projects (Nominal)'!$H77:AD77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(X$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AD170)+SUM('Capital Projects (Nominal)'!$H77:AD77),0))/'Capital Projects (Real)'!$B77,IF(X$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AD170)+SUM('Capital Projects (Nominal)'!$H77:AD77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(Y$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AE170)+SUM('Capital Projects (Nominal)'!$H77:AE77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(Y$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AE170)+SUM('Capital Projects (Nominal)'!$H77:AE77),0))/'Capital Projects (Real)'!$B77,IF(Y$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AE170)+SUM('Capital Projects (Nominal)'!$H77:AE77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(Z$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AF170)+SUM('Capital Projects (Nominal)'!$H77:AF77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(Z$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AF170)+SUM('Capital Projects (Nominal)'!$H77:AF77),0))/'Capital Projects (Real)'!$B77,IF(Z$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AF170)+SUM('Capital Projects (Nominal)'!$H77:AF77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(AA$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AG170)+SUM('Capital Projects (Nominal)'!$H77:AG77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(AA$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AG170)+SUM('Capital Projects (Nominal)'!$H77:AG77),0))/'Capital Projects (Real)'!$B77,IF(AA$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AG170)+SUM('Capital Projects (Nominal)'!$H77:AG77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(AB$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AH170)+SUM('Capital Projects (Nominal)'!$H77:AH77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(AB$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AH170)+SUM('Capital Projects (Nominal)'!$H77:AH77),0))/'Capital Projects (Real)'!$B77,IF(AB$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AH170)+SUM('Capital Projects (Nominal)'!$H77:AH77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(AC$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AI170)+SUM('Capital Projects (Nominal)'!$H77:AI77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(AC$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AI170)+SUM('Capital Projects (Nominal)'!$H77:AI77),0))/'Capital Projects (Real)'!$B77,IF(AC$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AI170)+SUM('Capital Projects (Nominal)'!$H77:AI77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(AD$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AJ170)+SUM('Capital Projects (Nominal)'!$H77:AJ77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(AD$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AJ170)+SUM('Capital Projects (Nominal)'!$H77:AJ77),0))/'Capital Projects (Real)'!$B77,IF(AD$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AJ170)+SUM('Capital Projects (Nominal)'!$H77:AJ77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,IF(AE$2='Capital Projects (Real)'!$D77,(SUM('Capital Projects (Nominal)'!$H170:AK170)+SUM('Capital Projects (Nominal)'!$H77:AK77))*(13-'Capital Projects (Nominal)'!$E77)/12,IF(AE$2>'Capital Projects (Real)'!$D77,SUM('Capital Projects (Nominal)'!$H170:AK170)+SUM('Capital Projects (Nominal)'!$H77:AK77),0))/'Capital Projects (Real)'!$B77,IF(AE$2='Capital Projects (Real)'!$D77+'Capital Projects (Real)'!$B77,(SUM('Capital Projects (Nominal)'!$H170:AK170)+SUM('Capital Projects (Nominal)'!$H77:AK77))*('Capital Projects (Nominal)'!$E77-1)/12/'Capital Projects (Nominal)'!$B77,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A78","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(B$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(B$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:H171)+SUM('Capital Projects (Nominal)'!$H78:H78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(B$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:H171)+SUM('Capital Projects (Nominal)'!$H78:H78),0))/'Capital Projects (Real)'!$B78,IF(B$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:H171)+SUM('Capital Projects (Nominal)'!$H78:H78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(C$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(C$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:I171)+SUM('Capital Projects (Nominal)'!$H78:I78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(C$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:I171)+SUM('Capital Projects (Nominal)'!$H78:I78),0))/'Capital Projects (Real)'!$B78,IF(C$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:I171)+SUM('Capital Projects (Nominal)'!$H78:I78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(D$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(D$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:J171)+SUM('Capital Projects (Nominal)'!$H78:J78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(D$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:J171)+SUM('Capital Projects (Nominal)'!$H78:J78),0))/'Capital Projects (Real)'!$B78,IF(D$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:J171)+SUM('Capital Projects (Nominal)'!$H78:J78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(E$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(E$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:K171)+SUM('Capital Projects (Nominal)'!$H78:K78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(E$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:K171)+SUM('Capital Projects (Nominal)'!$H78:K78),0))/'Capital Projects (Real)'!$B78,IF(E$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:K171)+SUM('Capital Projects (Nominal)'!$H78:K78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(F$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(F$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:L171)+SUM('Capital Projects (Nominal)'!$H78:L78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(F$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:L171)+SUM('Capital Projects (Nominal)'!$H78:L78),0))/'Capital Projects (Real)'!$B78,IF(F$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:L171)+SUM('Capital Projects (Nominal)'!$H78:L78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(G$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(G$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:M171)+SUM('Capital Projects (Nominal)'!$H78:M78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(G$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:M171)+SUM('Capital Projects (Nominal)'!$H78:M78),0))/'Capital Projects (Real)'!$B78,IF(G$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:M171)+SUM('Capital Projects (Nominal)'!$H78:M78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(H$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(H$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:N171)+SUM('Capital Projects (Nominal)'!$H78:N78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(H$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:N171)+SUM('Capital Projects (Nominal)'!$H78:N78),0))/'Capital Projects (Real)'!$B78,IF(H$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:N171)+SUM('Capital Projects (Nominal)'!$H78:N78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(I$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(I$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:O171)+SUM('Capital Projects (Nominal)'!$H78:O78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(I$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:O171)+SUM('Capital Projects (Nominal)'!$H78:O78),0))/'Capital Projects (Real)'!$B78,IF(I$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:O171)+SUM('Capital Projects (Nominal)'!$H78:O78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(J$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(J$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:P171)+SUM('Capital Projects (Nominal)'!$H78:P78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(J$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:P171)+SUM('Capital Projects (Nominal)'!$H78:P78),0))/'Capital Projects (Real)'!$B78,IF(J$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:P171)+SUM('Capital Projects (Nominal)'!$H78:P78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(K$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(K$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:Q171)+SUM('Capital Projects (Nominal)'!$H78:Q78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(K$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:Q171)+SUM('Capital Projects (Nominal)'!$H78:Q78),0))/'Capital Projects (Real)'!$B78,IF(K$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:Q171)+SUM('Capital Projects (Nominal)'!$H78:Q78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(L$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(L$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:R171)+SUM('Capital Projects (Nominal)'!$H78:R78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(L$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:R171)+SUM('Capital Projects (Nominal)'!$H78:R78),0))/'Capital Projects (Real)'!$B78,IF(L$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:R171)+SUM('Capital Projects (Nominal)'!$H78:R78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(M$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(M$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:S171)+SUM('Capital Projects (Nominal)'!$H78:S78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(M$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:S171)+SUM('Capital Projects (Nominal)'!$H78:S78),0))/'Capital Projects (Real)'!$B78,IF(M$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:S171)+SUM('Capital Projects (Nominal)'!$H78:S78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(N$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(N$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:T171)+SUM('Capital Projects (Nominal)'!$H78:T78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(N$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:T171)+SUM('Capital Projects (Nominal)'!$H78:T78),0))/'Capital Projects (Real)'!$B78,IF(N$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:T171)+SUM('Capital Projects (Nominal)'!$H78:T78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(O$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(O$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:U171)+SUM('Capital Projects (Nominal)'!$H78:U78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(O$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:U171)+SUM('Capital Projects (Nominal)'!$H78:U78),0))/'Capital Projects (Real)'!$B78,IF(O$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:U171)+SUM('Capital Projects (Nominal)'!$H78:U78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(P$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(P$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:V171)+SUM('Capital Projects (Nominal)'!$H78:V78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(P$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:V171)+SUM('Capital Projects (Nominal)'!$H78:V78),0))/'Capital Projects (Real)'!$B78,IF(P$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:V171)+SUM('Capital Projects (Nominal)'!$H78:V78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(Q$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:W171)+SUM('Capital Projects (Nominal)'!$H78:W78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(Q$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:W171)+SUM('Capital Projects (Nominal)'!$H78:W78),0))/'Capital Projects (Real)'!$B78,IF(Q$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:W171)+SUM('Capital Projects (Nominal)'!$H78:W78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(R$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(R$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:X171)+SUM('Capital Projects (Nominal)'!$H78:X78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(R$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:X171)+SUM('Capital Projects (Nominal)'!$H78:X78),0))/'Capital Projects (Real)'!$B78,IF(R$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:X171)+SUM('Capital Projects (Nominal)'!$H78:X78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(S$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(S$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:Y171)+SUM('Capital Projects (Nominal)'!$H78:Y78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(S$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:Y171)+SUM('Capital Projects (Nominal)'!$H78:Y78),0))/'Capital Projects (Real)'!$B78,IF(S$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:Y171)+SUM('Capital Projects (Nominal)'!$H78:Y78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(T$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(T$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:Z171)+SUM('Capital Projects (Nominal)'!$H78:Z78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(T$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:Z171)+SUM('Capital Projects (Nominal)'!$H78:Z78),0))/'Capital Projects (Real)'!$B78,IF(T$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:Z171)+SUM('Capital Projects (Nominal)'!$H78:Z78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(U$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(U$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AA171)+SUM('Capital Projects (Nominal)'!$H78:AA78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(U$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AA171)+SUM('Capital Projects (Nominal)'!$H78:AA78),0))/'Capital Projects (Real)'!$B78,IF(U$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AA171)+SUM('Capital Projects (Nominal)'!$H78:AA78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(V$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(V$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AB171)+SUM('Capital Projects (Nominal)'!$H78:AB78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(V$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AB171)+SUM('Capital Projects (Nominal)'!$H78:AB78),0))/'Capital Projects (Real)'!$B78,IF(V$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AB171)+SUM('Capital Projects (Nominal)'!$H78:AB78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(W$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(W$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AC171)+SUM('Capital Projects (Nominal)'!$H78:AC78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(W$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AC171)+SUM('Capital Projects (Nominal)'!$H78:AC78),0))/'Capital Projects (Real)'!$B78,IF(W$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AC171)+SUM('Capital Projects (Nominal)'!$H78:AC78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(X$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(X$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AD171)+SUM('Capital Projects (Nominal)'!$H78:AD78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(X$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AD171)+SUM('Capital Projects (Nominal)'!$H78:AD78),0))/'Capital Projects (Real)'!$B78,IF(X$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AD171)+SUM('Capital Projects (Nominal)'!$H78:AD78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(Y$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AE171)+SUM('Capital Projects (Nominal)'!$H78:AE78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(Y$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AE171)+SUM('Capital Projects (Nominal)'!$H78:AE78),0))/'Capital Projects (Real)'!$B78,IF(Y$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AE171)+SUM('Capital Projects (Nominal)'!$H78:AE78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(Z$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AF171)+SUM('Capital Projects (Nominal)'!$H78:AF78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(Z$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AF171)+SUM('Capital Projects (Nominal)'!$H78:AF78),0))/'Capital Projects (Real)'!$B78,IF(Z$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AF171)+SUM('Capital Projects (Nominal)'!$H78:AF78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(AA$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AG171)+SUM('Capital Projects (Nominal)'!$H78:AG78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(AA$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AG171)+SUM('Capital Projects (Nominal)'!$H78:AG78),0))/'Capital Projects (Real)'!$B78,IF(AA$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AG171)+SUM('Capital Projects (Nominal)'!$H78:AG78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(AB$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AH171)+SUM('Capital Projects (Nominal)'!$H78:AH78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(AB$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AH171)+SUM('Capital Projects (Nominal)'!$H78:AH78),0))/'Capital Projects (Real)'!$B78,IF(AB$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AH171)+SUM('Capital Projects (Nominal)'!$H78:AH78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(AC$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AI171)+SUM('Capital Projects (Nominal)'!$H78:AI78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(AC$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AI171)+SUM('Capital Projects (Nominal)'!$H78:AI78),0))/'Capital Projects (Real)'!$B78,IF(AC$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AI171)+SUM('Capital Projects (Nominal)'!$H78:AI78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(AD$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AJ171)+SUM('Capital Projects (Nominal)'!$H78:AJ78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(AD$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AJ171)+SUM('Capital Projects (Nominal)'!$H78:AJ78),0))/'Capital Projects (Real)'!$B78,IF(AD$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AJ171)+SUM('Capital Projects (Nominal)'!$H78:AJ78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,IF(AE$2='Capital Projects (Real)'!$D78,(SUM('Capital Projects (Nominal)'!$H171:AK171)+SUM('Capital Projects (Nominal)'!$H78:AK78))*(13-'Capital Projects (Nominal)'!$E78)/12,IF(AE$2>'Capital Projects (Real)'!$D78,SUM('Capital Projects (Nominal)'!$H171:AK171)+SUM('Capital Projects (Nominal)'!$H78:AK78),0))/'Capital Projects (Real)'!$B78,IF(AE$2='Capital Projects (Real)'!$D78+'Capital Projects (Real)'!$B78,(SUM('Capital Projects (Nominal)'!$H171:AK171)+SUM('Capital Projects (Nominal)'!$H78:AK78))*('Capital Projects (Nominal)'!$E78-1)/12/'Capital Projects (Nominal)'!$B78,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A79","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(B$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(B$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:H172)+SUM('Capital Projects (Nominal)'!$H79:H79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(B$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:H172)+SUM('Capital Projects (Nominal)'!$H79:H79),0))/'Capital Projects (Real)'!$B79,IF(B$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:H172)+SUM('Capital Projects (Nominal)'!$H79:H79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(C$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(C$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:I172)+SUM('Capital Projects (Nominal)'!$H79:I79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(C$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:I172)+SUM('Capital Projects (Nominal)'!$H79:I79),0))/'Capital Projects (Real)'!$B79,IF(C$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:I172)+SUM('Capital Projects (Nominal)'!$H79:I79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(D$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(D$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:J172)+SUM('Capital Projects (Nominal)'!$H79:J79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(D$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:J172)+SUM('Capital Projects (Nominal)'!$H79:J79),0))/'Capital Projects (Real)'!$B79,IF(D$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:J172)+SUM('Capital Projects (Nominal)'!$H79:J79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(E$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(E$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:K172)+SUM('Capital Projects (Nominal)'!$H79:K79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(E$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:K172)+SUM('Capital Projects (Nominal)'!$H79:K79),0))/'Capital Projects (Real)'!$B79,IF(E$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:K172)+SUM('Capital Projects (Nominal)'!$H79:K79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(F$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(F$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:L172)+SUM('Capital Projects (Nominal)'!$H79:L79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(F$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:L172)+SUM('Capital Projects (Nominal)'!$H79:L79),0))/'Capital Projects (Real)'!$B79,IF(F$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:L172)+SUM('Capital Projects (Nominal)'!$H79:L79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(G$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(G$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:M172)+SUM('Capital Projects (Nominal)'!$H79:M79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(G$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:M172)+SUM('Capital Projects (Nominal)'!$H79:M79),0))/'Capital Projects (Real)'!$B79,IF(G$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:M172)+SUM('Capital Projects (Nominal)'!$H79:M79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(H$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(H$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:N172)+SUM('Capital Projects (Nominal)'!$H79:N79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(H$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:N172)+SUM('Capital Projects (Nominal)'!$H79:N79),0))/'Capital Projects (Real)'!$B79,IF(H$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:N172)+SUM('Capital Projects (Nominal)'!$H79:N79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(I$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(I$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:O172)+SUM('Capital Projects (Nominal)'!$H79:O79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(I$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:O172)+SUM('Capital Projects (Nominal)'!$H79:O79),0))/'Capital Projects (Real)'!$B79,IF(I$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:O172)+SUM('Capital Projects (Nominal)'!$H79:O79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(J$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(J$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:P172)+SUM('Capital Projects (Nominal)'!$H79:P79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(J$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:P172)+SUM('Capital Projects (Nominal)'!$H79:P79),0))/'Capital Projects (Real)'!$B79,IF(J$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:P172)+SUM('Capital Projects (Nominal)'!$H79:P79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(K$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(K$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:Q172)+SUM('Capital Projects (Nominal)'!$H79:Q79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(K$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:Q172)+SUM('Capital Projects (Nominal)'!$H79:Q79),0))/'Capital Projects (Real)'!$B79,IF(K$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:Q172)+SUM('Capital Projects (Nominal)'!$H79:Q79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(L$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(L$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:R172)+SUM('Capital Projects (Nominal)'!$H79:R79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(L$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:R172)+SUM('Capital Projects (Nominal)'!$H79:R79),0))/'Capital Projects (Real)'!$B79,IF(L$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:R172)+SUM('Capital Projects (Nominal)'!$H79:R79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(M$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(M$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:S172)+SUM('Capital Projects (Nominal)'!$H79:S79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(M$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:S172)+SUM('Capital Projects (Nominal)'!$H79:S79),0))/'Capital Projects (Real)'!$B79,IF(M$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:S172)+SUM('Capital Projects (Nominal)'!$H79:S79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(N$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(N$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:T172)+SUM('Capital Projects (Nominal)'!$H79:T79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(N$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:T172)+SUM('Capital Projects (Nominal)'!$H79:T79),0))/'Capital Projects (Real)'!$B79,IF(N$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:T172)+SUM('Capital Projects (Nominal)'!$H79:T79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(O$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(O$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:U172)+SUM('Capital Projects (Nominal)'!$H79:U79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(O$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:U172)+SUM('Capital Projects (Nominal)'!$H79:U79),0))/'Capital Projects (Real)'!$B79,IF(O$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:U172)+SUM('Capital Projects (Nominal)'!$H79:U79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(P$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(P$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:V172)+SUM('Capital Projects (Nominal)'!$H79:V79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(P$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:V172)+SUM('Capital Projects (Nominal)'!$H79:V79),0))/'Capital Projects (Real)'!$B79,IF(P$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:V172)+SUM('Capital Projects (Nominal)'!$H79:V79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(Q$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:W172)+SUM('Capital Projects (Nominal)'!$H79:W79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(Q$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:W172)+SUM('Capital Projects (Nominal)'!$H79:W79),0))/'Capital Projects (Real)'!$B79,IF(Q$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:W172)+SUM('Capital Projects (Nominal)'!$H79:W79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(R$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(R$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:X172)+SUM('Capital Projects (Nominal)'!$H79:X79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(R$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:X172)+SUM('Capital Projects (Nominal)'!$H79:X79),0))/'Capital Projects (Real)'!$B79,IF(R$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:X172)+SUM('Capital Projects (Nominal)'!$H79:X79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(S$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(S$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:Y172)+SUM('Capital Projects (Nominal)'!$H79:Y79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(S$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:Y172)+SUM('Capital Projects (Nominal)'!$H79:Y79),0))/'Capital Projects (Real)'!$B79,IF(S$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:Y172)+SUM('Capital Projects (Nominal)'!$H79:Y79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(T$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(T$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:Z172)+SUM('Capital Projects (Nominal)'!$H79:Z79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(T$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:Z172)+SUM('Capital Projects (Nominal)'!$H79:Z79),0))/'Capital Projects (Real)'!$B79,IF(T$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:Z172)+SUM('Capital Projects (Nominal)'!$H79:Z79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(U$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(U$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AA172)+SUM('Capital Projects (Nominal)'!$H79:AA79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(U$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AA172)+SUM('Capital Projects (Nominal)'!$H79:AA79),0))/'Capital Projects (Real)'!$B79,IF(U$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AA172)+SUM('Capital Projects (Nominal)'!$H79:AA79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(V$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(V$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AB172)+SUM('Capital Projects (Nominal)'!$H79:AB79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(V$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AB172)+SUM('Capital Projects (Nominal)'!$H79:AB79),0))/'Capital Projects (Real)'!$B79,IF(V$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AB172)+SUM('Capital Projects (Nominal)'!$H79:AB79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(W$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(W$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AC172)+SUM('Capital Projects (Nominal)'!$H79:AC79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(W$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AC172)+SUM('Capital Projects (Nominal)'!$H79:AC79),0))/'Capital Projects (Real)'!$B79,IF(W$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AC172)+SUM('Capital Projects (Nominal)'!$H79:AC79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(X$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(X$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AD172)+SUM('Capital Projects (Nominal)'!$H79:AD79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(X$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AD172)+SUM('Capital Projects (Nominal)'!$H79:AD79),0))/'Capital Projects (Real)'!$B79,IF(X$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AD172)+SUM('Capital Projects (Nominal)'!$H79:AD79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(Y$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AE172)+SUM('Capital Projects (Nominal)'!$H79:AE79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(Y$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AE172)+SUM('Capital Projects (Nominal)'!$H79:AE79),0))/'Capital Projects (Real)'!$B79,IF(Y$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AE172)+SUM('Capital Projects (Nominal)'!$H79:AE79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(Z$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AF172)+SUM('Capital Projects (Nominal)'!$H79:AF79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(Z$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AF172)+SUM('Capital Projects (Nominal)'!$H79:AF79),0))/'Capital Projects (Real)'!$B79,IF(Z$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AF172)+SUM('Capital Projects (Nominal)'!$H79:AF79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(AA$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AG172)+SUM('Capital Projects (Nominal)'!$H79:AG79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(AA$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AG172)+SUM('Capital Projects (Nominal)'!$H79:AG79),0))/'Capital Projects (Real)'!$B79,IF(AA$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AG172)+SUM('Capital Projects (Nominal)'!$H79:AG79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(AB$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AH172)+SUM('Capital Projects (Nominal)'!$H79:AH79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(AB$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AH172)+SUM('Capital Projects (Nominal)'!$H79:AH79),0))/'Capital Projects (Real)'!$B79,IF(AB$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AH172)+SUM('Capital Projects (Nominal)'!$H79:AH79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(AC$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AI172)+SUM('Capital Projects (Nominal)'!$H79:AI79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(AC$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AI172)+SUM('Capital Projects (Nominal)'!$H79:AI79),0))/'Capital Projects (Real)'!$B79,IF(AC$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AI172)+SUM('Capital Projects (Nominal)'!$H79:AI79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(AD$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AJ172)+SUM('Capital Projects (Nominal)'!$H79:AJ79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(AD$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AJ172)+SUM('Capital Projects (Nominal)'!$H79:AJ79),0))/'Capital Projects (Real)'!$B79,IF(AD$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AJ172)+SUM('Capital Projects (Nominal)'!$H79:AJ79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,IF(AE$2='Capital Projects (Real)'!$D79,(SUM('Capital Projects (Nominal)'!$H172:AK172)+SUM('Capital Projects (Nominal)'!$H79:AK79))*(13-'Capital Projects (Nominal)'!$E79)/12,IF(AE$2>'Capital Projects (Real)'!$D79,SUM('Capital Projects (Nominal)'!$H172:AK172)+SUM('Capital Projects (Nominal)'!$H79:AK79),0))/'Capital Projects (Real)'!$B79,IF(AE$2='Capital Projects (Real)'!$D79+'Capital Projects (Real)'!$B79,(SUM('Capital Projects (Nominal)'!$H172:AK172)+SUM('Capital Projects (Nominal)'!$H79:AK79))*('Capital Projects (Nominal)'!$E79-1)/12/'Capital Projects (Nominal)'!$B79,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A80","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(B$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(B$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:H173)+SUM('Capital Projects (Nominal)'!$H80:H80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(B$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:H173)+SUM('Capital Projects (Nominal)'!$H80:H80),0))/'Capital Projects (Real)'!$B80,IF(B$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:H173)+SUM('Capital Projects (Nominal)'!$H80:H80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(C$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(C$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:I173)+SUM('Capital Projects (Nominal)'!$H80:I80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(C$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:I173)+SUM('Capital Projects (Nominal)'!$H80:I80),0))/'Capital Projects (Real)'!$B80,IF(C$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:I173)+SUM('Capital Projects (Nominal)'!$H80:I80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(D$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(D$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:J173)+SUM('Capital Projects (Nominal)'!$H80:J80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(D$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:J173)+SUM('Capital Projects (Nominal)'!$H80:J80),0))/'Capital Projects (Real)'!$B80,IF(D$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:J173)+SUM('Capital Projects (Nominal)'!$H80:J80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(E$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(E$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:K173)+SUM('Capital Projects (Nominal)'!$H80:K80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(E$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:K173)+SUM('Capital Projects (Nominal)'!$H80:K80),0))/'Capital Projects (Real)'!$B80,IF(E$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:K173)+SUM('Capital Projects (Nominal)'!$H80:K80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(F$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(F$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:L173)+SUM('Capital Projects (Nominal)'!$H80:L80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(F$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:L173)+SUM('Capital Projects (Nominal)'!$H80:L80),0))/'Capital Projects (Real)'!$B80,IF(F$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:L173)+SUM('Capital Projects (Nominal)'!$H80:L80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(G$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(G$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:M173)+SUM('Capital Projects (Nominal)'!$H80:M80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(G$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:M173)+SUM('Capital Projects (Nominal)'!$H80:M80),0))/'Capital Projects (Real)'!$B80,IF(G$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:M173)+SUM('Capital Projects (Nominal)'!$H80:M80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(H$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(H$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:N173)+SUM('Capital Projects (Nominal)'!$H80:N80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(H$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:N173)+SUM('Capital Projects (Nominal)'!$H80:N80),0))/'Capital Projects (Real)'!$B80,IF(H$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:N173)+SUM('Capital Projects (Nominal)'!$H80:N80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(I$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(I$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:O173)+SUM('Capital Projects (Nominal)'!$H80:O80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(I$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:O173)+SUM('Capital Projects (Nominal)'!$H80:O80),0))/'Capital Projects (Real)'!$B80,IF(I$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:O173)+SUM('Capital Projects (Nominal)'!$H80:O80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(J$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(J$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:P173)+SUM('Capital Projects (Nominal)'!$H80:P80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(J$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:P173)+SUM('Capital Projects (Nominal)'!$H80:P80),0))/'Capital Projects (Real)'!$B80,IF(J$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:P173)+SUM('Capital Projects (Nominal)'!$H80:P80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(K$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(K$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:Q173)+SUM('Capital Projects (Nominal)'!$H80:Q80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(K$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:Q173)+SUM('Capital Projects (Nominal)'!$H80:Q80),0))/'Capital Projects (Real)'!$B80,IF(K$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:Q173)+SUM('Capital Projects (Nominal)'!$H80:Q80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(L$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(L$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:R173)+SUM('Capital Projects (Nominal)'!$H80:R80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(L$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:R173)+SUM('Capital Projects (Nominal)'!$H80:R80),0))/'Capital Projects (Real)'!$B80,IF(L$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:R173)+SUM('Capital Projects (Nominal)'!$H80:R80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(M$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(M$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:S173)+SUM('Capital Projects (Nominal)'!$H80:S80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(M$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:S173)+SUM('Capital Projects (Nominal)'!$H80:S80),0))/'Capital Projects (Real)'!$B80,IF(M$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:S173)+SUM('Capital Projects (Nominal)'!$H80:S80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(N$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(N$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:T173)+SUM('Capital Projects (Nominal)'!$H80:T80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(N$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:T173)+SUM('Capital Projects (Nominal)'!$H80:T80),0))/'Capital Projects (Real)'!$B80,IF(N$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:T173)+SUM('Capital Projects (Nominal)'!$H80:T80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(O$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(O$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:U173)+SUM('Capital Projects (Nominal)'!$H80:U80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(O$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:U173)+SUM('Capital Projects (Nominal)'!$H80:U80),0))/'Capital Projects (Real)'!$B80,IF(O$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:U173)+SUM('Capital Projects (Nominal)'!$H80:U80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(P$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(P$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:V173)+SUM('Capital Projects (Nominal)'!$H80:V80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(P$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:V173)+SUM('Capital Projects (Nominal)'!$H80:V80),0))/'Capital Projects (Real)'!$B80,IF(P$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:V173)+SUM('Capital Projects (Nominal)'!$H80:V80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(Q$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:W173)+SUM('Capital Projects (Nominal)'!$H80:W80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(Q$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:W173)+SUM('Capital Projects (Nominal)'!$H80:W80),0))/'Capital Projects (Real)'!$B80,IF(Q$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:W173)+SUM('Capital Projects (Nominal)'!$H80:W80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(R$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(R$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:X173)+SUM('Capital Projects (Nominal)'!$H80:X80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(R$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:X173)+SUM('Capital Projects (Nominal)'!$H80:X80),0))/'Capital Projects (Real)'!$B80,IF(R$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:X173)+SUM('Capital Projects (Nominal)'!$H80:X80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(S$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(S$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:Y173)+SUM('Capital Projects (Nominal)'!$H80:Y80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(S$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:Y173)+SUM('Capital Projects (Nominal)'!$H80:Y80),0))/'Capital Projects (Real)'!$B80,IF(S$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:Y173)+SUM('Capital Projects (Nominal)'!$H80:Y80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(T$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(T$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:Z173)+SUM('Capital Projects (Nominal)'!$H80:Z80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(T$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:Z173)+SUM('Capital Projects (Nominal)'!$H80:Z80),0))/'Capital Projects (Real)'!$B80,IF(T$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:Z173)+SUM('Capital Projects (Nominal)'!$H80:Z80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(U$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(U$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AA173)+SUM('Capital Projects (Nominal)'!$H80:AA80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(U$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AA173)+SUM('Capital Projects (Nominal)'!$H80:AA80),0))/'Capital Projects (Real)'!$B80,IF(U$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AA173)+SUM('Capital Projects (Nominal)'!$H80:AA80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(V$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(V$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AB173)+SUM('Capital Projects (Nominal)'!$H80:AB80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(V$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AB173)+SUM('Capital Projects (Nominal)'!$H80:AB80),0))/'Capital Projects (Real)'!$B80,IF(V$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AB173)+SUM('Capital Projects (Nominal)'!$H80:AB80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(W$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(W$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AC173)+SUM('Capital Projects (Nominal)'!$H80:AC80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(W$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AC173)+SUM('Capital Projects (Nominal)'!$H80:AC80),0))/'Capital Projects (Real)'!$B80,IF(W$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AC173)+SUM('Capital Projects (Nominal)'!$H80:AC80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(X$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(X$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AD173)+SUM('Capital Projects (Nominal)'!$H80:AD80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(X$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AD173)+SUM('Capital Projects (Nominal)'!$H80:AD80),0))/'Capital Projects (Real)'!$B80,IF(X$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AD173)+SUM('Capital Projects (Nominal)'!$H80:AD80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(Y$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AE173)+SUM('Capital Projects (Nominal)'!$H80:AE80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(Y$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AE173)+SUM('Capital Projects (Nominal)'!$H80:AE80),0))/'Capital Projects (Real)'!$B80,IF(Y$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AE173)+SUM('Capital Projects (Nominal)'!$H80:AE80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(Z$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AF173)+SUM('Capital Projects (Nominal)'!$H80:AF80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(Z$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AF173)+SUM('Capital Projects (Nominal)'!$H80:AF80),0))/'Capital Projects (Real)'!$B80,IF(Z$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AF173)+SUM('Capital Projects (Nominal)'!$H80:AF80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(AA$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AG173)+SUM('Capital Projects (Nominal)'!$H80:AG80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(AA$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AG173)+SUM('Capital Projects (Nominal)'!$H80:AG80),0))/'Capital Projects (Real)'!$B80,IF(AA$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AG173)+SUM('Capital Projects (Nominal)'!$H80:AG80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(AB$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AH173)+SUM('Capital Projects (Nominal)'!$H80:AH80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(AB$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AH173)+SUM('Capital Projects (Nominal)'!$H80:AH80),0))/'Capital Projects (Real)'!$B80,IF(AB$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AH173)+SUM('Capital Projects (Nominal)'!$H80:AH80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(AC$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AI173)+SUM('Capital Projects (Nominal)'!$H80:AI80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(AC$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AI173)+SUM('Capital Projects (Nominal)'!$H80:AI80),0))/'Capital Projects (Real)'!$B80,IF(AC$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AI173)+SUM('Capital Projects (Nominal)'!$H80:AI80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(AD$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AJ173)+SUM('Capital Projects (Nominal)'!$H80:AJ80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(AD$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AJ173)+SUM('Capital Projects (Nominal)'!$H80:AJ80),0))/'Capital Projects (Real)'!$B80,IF(AD$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AJ173)+SUM('Capital Projects (Nominal)'!$H80:AJ80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,IF(AE$2='Capital Projects (Real)'!$D80,(SUM('Capital Projects (Nominal)'!$H173:AK173)+SUM('Capital Projects (Nominal)'!$H80:AK80))*(13-'Capital Projects (Nominal)'!$E80)/12,IF(AE$2>'Capital Projects (Real)'!$D80,SUM('Capital Projects (Nominal)'!$H173:AK173)+SUM('Capital Projects (Nominal)'!$H80:AK80),0))/'Capital Projects (Real)'!$B80,IF(AE$2='Capital Projects (Real)'!$D80+'Capital Projects (Real)'!$B80,(SUM('Capital Projects (Nominal)'!$H173:AK173)+SUM('Capital Projects (Nominal)'!$H80:AK80))*('Capital Projects (Nominal)'!$E80-1)/12/'Capital Projects (Nominal)'!$B80,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A81","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(B$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(B$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:H174)+SUM('Capital Projects (Nominal)'!$H81:H81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(B$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:H174)+SUM('Capital Projects (Nominal)'!$H81:H81),0))/'Capital Projects (Real)'!$B81,IF(B$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:H174)+SUM('Capital Projects (Nominal)'!$H81:H81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(C$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(C$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:I174)+SUM('Capital Projects (Nominal)'!$H81:I81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(C$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:I174)+SUM('Capital Projects (Nominal)'!$H81:I81),0))/'Capital Projects (Real)'!$B81,IF(C$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:I174)+SUM('Capital Projects (Nominal)'!$H81:I81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(D$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(D$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:J174)+SUM('Capital Projects (Nominal)'!$H81:J81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(D$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:J174)+SUM('Capital Projects (Nominal)'!$H81:J81),0))/'Capital Projects (Real)'!$B81,IF(D$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:J174)+SUM('Capital Projects (Nominal)'!$H81:J81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(E$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(E$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:K174)+SUM('Capital Projects (Nominal)'!$H81:K81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(E$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:K174)+SUM('Capital Projects (Nominal)'!$H81:K81),0))/'Capital Projects (Real)'!$B81,IF(E$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:K174)+SUM('Capital Projects (Nominal)'!$H81:K81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(F$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(F$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:L174)+SUM('Capital Projects (Nominal)'!$H81:L81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(F$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:L174)+SUM('Capital Projects (Nominal)'!$H81:L81),0))/'Capital Projects (Real)'!$B81,IF(F$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:L174)+SUM('Capital Projects (Nominal)'!$H81:L81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(G$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(G$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:M174)+SUM('Capital Projects (Nominal)'!$H81:M81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(G$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:M174)+SUM('Capital Projects (Nominal)'!$H81:M81),0))/'Capital Projects (Real)'!$B81,IF(G$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:M174)+SUM('Capital Projects (Nominal)'!$H81:M81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(H$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(H$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:N174)+SUM('Capital Projects (Nominal)'!$H81:N81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(H$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:N174)+SUM('Capital Projects (Nominal)'!$H81:N81),0))/'Capital Projects (Real)'!$B81,IF(H$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:N174)+SUM('Capital Projects (Nominal)'!$H81:N81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(I$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(I$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:O174)+SUM('Capital Projects (Nominal)'!$H81:O81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(I$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:O174)+SUM('Capital Projects (Nominal)'!$H81:O81),0))/'Capital Projects (Real)'!$B81,IF(I$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:O174)+SUM('Capital Projects (Nominal)'!$H81:O81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(J$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(J$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:P174)+SUM('Capital Projects (Nominal)'!$H81:P81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(J$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:P174)+SUM('Capital Projects (Nominal)'!$H81:P81),0))/'Capital Projects (Real)'!$B81,IF(J$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:P174)+SUM('Capital Projects (Nominal)'!$H81:P81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(K$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(K$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:Q174)+SUM('Capital Projects (Nominal)'!$H81:Q81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(K$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:Q174)+SUM('Capital Projects (Nominal)'!$H81:Q81),0))/'Capital Projects (Real)'!$B81,IF(K$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:Q174)+SUM('Capital Projects (Nominal)'!$H81:Q81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(L$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(L$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:R174)+SUM('Capital Projects (Nominal)'!$H81:R81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(L$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:R174)+SUM('Capital Projects (Nominal)'!$H81:R81),0))/'Capital Projects (Real)'!$B81,IF(L$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:R174)+SUM('Capital Projects (Nominal)'!$H81:R81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(M$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(M$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:S174)+SUM('Capital Projects (Nominal)'!$H81:S81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(M$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:S174)+SUM('Capital Projects (Nominal)'!$H81:S81),0))/'Capital Projects (Real)'!$B81,IF(M$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:S174)+SUM('Capital Projects (Nominal)'!$H81:S81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(N$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(N$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:T174)+SUM('Capital Projects (Nominal)'!$H81:T81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(N$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:T174)+SUM('Capital Projects (Nominal)'!$H81:T81),0))/'Capital Projects (Real)'!$B81,IF(N$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:T174)+SUM('Capital Projects (Nominal)'!$H81:T81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(O$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(O$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:U174)+SUM('Capital Projects (Nominal)'!$H81:U81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(O$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:U174)+SUM('Capital Projects (Nominal)'!$H81:U81),0))/'Capital Projects (Real)'!$B81,IF(O$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:U174)+SUM('Capital Projects (Nominal)'!$H81:U81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(P$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(P$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:V174)+SUM('Capital Projects (Nominal)'!$H81:V81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(P$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:V174)+SUM('Capital Projects (Nominal)'!$H81:V81),0))/'Capital Projects (Real)'!$B81,IF(P$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:V174)+SUM('Capital Projects (Nominal)'!$H81:V81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(Q$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:W174)+SUM('Capital Projects (Nominal)'!$H81:W81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(Q$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:W174)+SUM('Capital Projects (Nominal)'!$H81:W81),0))/'Capital Projects (Real)'!$B81,IF(Q$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:W174)+SUM('Capital Projects (Nominal)'!$H81:W81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(R$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(R$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:X174)+SUM('Capital Projects (Nominal)'!$H81:X81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(R$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:X174)+SUM('Capital Projects (Nominal)'!$H81:X81),0))/'Capital Projects (Real)'!$B81,IF(R$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:X174)+SUM('Capital Projects (Nominal)'!$H81:X81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(S$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(S$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:Y174)+SUM('Capital Projects (Nominal)'!$H81:Y81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(S$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:Y174)+SUM('Capital Projects (Nominal)'!$H81:Y81),0))/'Capital Projects (Real)'!$B81,IF(S$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:Y174)+SUM('Capital Projects (Nominal)'!$H81:Y81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(T$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(T$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:Z174)+SUM('Capital Projects (Nominal)'!$H81:Z81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(T$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:Z174)+SUM('Capital Projects (Nominal)'!$H81:Z81),0))/'Capital Projects (Real)'!$B81,IF(T$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:Z174)+SUM('Capital Projects (Nominal)'!$H81:Z81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(U$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(U$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AA174)+SUM('Capital Projects (Nominal)'!$H81:AA81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(U$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AA174)+SUM('Capital Projects (Nominal)'!$H81:AA81),0))/'Capital Projects (Real)'!$B81,IF(U$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AA174)+SUM('Capital Projects (Nominal)'!$H81:AA81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(V$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(V$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AB174)+SUM('Capital Projects (Nominal)'!$H81:AB81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(V$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AB174)+SUM('Capital Projects (Nominal)'!$H81:AB81),0))/'Capital Projects (Real)'!$B81,IF(V$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AB174)+SUM('Capital Projects (Nominal)'!$H81:AB81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(W$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(W$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AC174)+SUM('Capital Projects (Nominal)'!$H81:AC81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(W$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AC174)+SUM('Capital Projects (Nominal)'!$H81:AC81),0))/'Capital Projects (Real)'!$B81,IF(W$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AC174)+SUM('Capital Projects (Nominal)'!$H81:AC81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(X$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(X$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AD174)+SUM('Capital Projects (Nominal)'!$H81:AD81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(X$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AD174)+SUM('Capital Projects (Nominal)'!$H81:AD81),0))/'Capital Projects (Real)'!$B81,IF(X$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AD174)+SUM('Capital Projects (Nominal)'!$H81:AD81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(Y$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AE174)+SUM('Capital Projects (Nominal)'!$H81:AE81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(Y$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AE174)+SUM('Capital Projects (Nominal)'!$H81:AE81),0))/'Capital Projects (Real)'!$B81,IF(Y$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AE174)+SUM('Capital Projects (Nominal)'!$H81:AE81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(Z$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AF174)+SUM('Capital Projects (Nominal)'!$H81:AF81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(Z$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AF174)+SUM('Capital Projects (Nominal)'!$H81:AF81),0))/'Capital Projects (Real)'!$B81,IF(Z$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AF174)+SUM('Capital Projects (Nominal)'!$H81:AF81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(AA$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AG174)+SUM('Capital Projects (Nominal)'!$H81:AG81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(AA$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AG174)+SUM('Capital Projects (Nominal)'!$H81:AG81),0))/'Capital Projects (Real)'!$B81,IF(AA$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AG174)+SUM('Capital Projects (Nominal)'!$H81:AG81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(AB$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AH174)+SUM('Capital Projects (Nominal)'!$H81:AH81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(AB$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AH174)+SUM('Capital Projects (Nominal)'!$H81:AH81),0))/'Capital Projects (Real)'!$B81,IF(AB$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AH174)+SUM('Capital Projects (Nominal)'!$H81:AH81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(AC$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AI174)+SUM('Capital Projects (Nominal)'!$H81:AI81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(AC$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AI174)+SUM('Capital Projects (Nominal)'!$H81:AI81),0))/'Capital Projects (Real)'!$B81,IF(AC$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AI174)+SUM('Capital Projects (Nominal)'!$H81:AI81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(AD$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AJ174)+SUM('Capital Projects (Nominal)'!$H81:AJ81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(AD$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AJ174)+SUM('Capital Projects (Nominal)'!$H81:AJ81),0))/'Capital Projects (Real)'!$B81,IF(AD$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AJ174)+SUM('Capital Projects (Nominal)'!$H81:AJ81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,IF(AE$2='Capital Projects (Real)'!$D81,(SUM('Capital Projects (Nominal)'!$H174:AK174)+SUM('Capital Projects (Nominal)'!$H81:AK81))*(13-'Capital Projects (Nominal)'!$E81)/12,IF(AE$2>'Capital Projects (Real)'!$D81,SUM('Capital Projects (Nominal)'!$H174:AK174)+SUM('Capital Projects (Nominal)'!$H81:AK81),0))/'Capital Projects (Real)'!$B81,IF(AE$2='Capital Projects (Real)'!$D81+'Capital Projects (Real)'!$B81,(SUM('Capital Projects (Nominal)'!$H174:AK174)+SUM('Capital Projects (Nominal)'!$H81:AK81))*('Capital Projects (Nominal)'!$E81-1)/12/'Capital Projects (Nominal)'!$B81,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A82","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(B$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(B$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:H175)+SUM('Capital Projects (Nominal)'!$H82:H82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(B$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:H175)+SUM('Capital Projects (Nominal)'!$H82:H82),0))/'Capital Projects (Real)'!$B82,IF(B$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:H175)+SUM('Capital Projects (Nominal)'!$H82:H82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(C$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(C$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:I175)+SUM('Capital Projects (Nominal)'!$H82:I82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(C$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:I175)+SUM('Capital Projects (Nominal)'!$H82:I82),0))/'Capital Projects (Real)'!$B82,IF(C$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:I175)+SUM('Capital Projects (Nominal)'!$H82:I82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(D$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(D$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:J175)+SUM('Capital Projects (Nominal)'!$H82:J82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(D$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:J175)+SUM('Capital Projects (Nominal)'!$H82:J82),0))/'Capital Projects (Real)'!$B82,IF(D$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:J175)+SUM('Capital Projects (Nominal)'!$H82:J82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(E$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(E$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:K175)+SUM('Capital Projects (Nominal)'!$H82:K82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(E$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:K175)+SUM('Capital Projects (Nominal)'!$H82:K82),0))/'Capital Projects (Real)'!$B82,IF(E$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:K175)+SUM('Capital Projects (Nominal)'!$H82:K82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(F$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(F$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:L175)+SUM('Capital Projects (Nominal)'!$H82:L82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(F$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:L175)+SUM('Capital Projects (Nominal)'!$H82:L82),0))/'Capital Projects (Real)'!$B82,IF(F$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:L175)+SUM('Capital Projects (Nominal)'!$H82:L82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(G$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(G$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:M175)+SUM('Capital Projects (Nominal)'!$H82:M82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(G$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:M175)+SUM('Capital Projects (Nominal)'!$H82:M82),0))/'Capital Projects (Real)'!$B82,IF(G$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:M175)+SUM('Capital Projects (Nominal)'!$H82:M82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(H$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(H$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:N175)+SUM('Capital Projects (Nominal)'!$H82:N82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(H$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:N175)+SUM('Capital Projects (Nominal)'!$H82:N82),0))/'Capital Projects (Real)'!$B82,IF(H$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:N175)+SUM('Capital Projects (Nominal)'!$H82:N82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(I$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(I$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:O175)+SUM('Capital Projects (Nominal)'!$H82:O82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(I$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:O175)+SUM('Capital Projects (Nominal)'!$H82:O82),0))/'Capital Projects (Real)'!$B82,IF(I$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:O175)+SUM('Capital Projects (Nominal)'!$H82:O82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(J$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(J$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:P175)+SUM('Capital Projects (Nominal)'!$H82:P82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(J$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:P175)+SUM('Capital Projects (Nominal)'!$H82:P82),0))/'Capital Projects (Real)'!$B82,IF(J$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:P175)+SUM('Capital Projects (Nominal)'!$H82:P82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(K$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(K$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:Q175)+SUM('Capital Projects (Nominal)'!$H82:Q82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(K$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:Q175)+SUM('Capital Projects (Nominal)'!$H82:Q82),0))/'Capital Projects (Real)'!$B82,IF(K$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:Q175)+SUM('Capital Projects (Nominal)'!$H82:Q82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(L$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(L$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:R175)+SUM('Capital Projects (Nominal)'!$H82:R82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(L$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:R175)+SUM('Capital Projects (Nominal)'!$H82:R82),0))/'Capital Projects (Real)'!$B82,IF(L$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:R175)+SUM('Capital Projects (Nominal)'!$H82:R82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(M$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(M$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:S175)+SUM('Capital Projects (Nominal)'!$H82:S82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(M$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:S175)+SUM('Capital Projects (Nominal)'!$H82:S82),0))/'Capital Projects (Real)'!$B82,IF(M$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:S175)+SUM('Capital Projects (Nominal)'!$H82:S82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(N$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(N$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:T175)+SUM('Capital Projects (Nominal)'!$H82:T82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(N$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:T175)+SUM('Capital Projects (Nominal)'!$H82:T82),0))/'Capital Projects (Real)'!$B82,IF(N$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:T175)+SUM('Capital Projects (Nominal)'!$H82:T82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(O$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(O$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:U175)+SUM('Capital Projects (Nominal)'!$H82:U82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(O$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:U175)+SUM('Capital Projects (Nominal)'!$H82:U82),0))/'Capital Projects (Real)'!$B82,IF(O$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:U175)+SUM('Capital Projects (Nominal)'!$H82:U82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(P$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(P$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:V175)+SUM('Capital Projects (Nominal)'!$H82:V82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(P$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:V175)+SUM('Capital Projects (Nominal)'!$H82:V82),0))/'Capital Projects (Real)'!$B82,IF(P$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:V175)+SUM('Capital Projects (Nominal)'!$H82:V82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(Q$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:W175)+SUM('Capital Projects (Nominal)'!$H82:W82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(Q$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:W175)+SUM('Capital Projects (Nominal)'!$H82:W82),0))/'Capital Projects (Real)'!$B82,IF(Q$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:W175)+SUM('Capital Projects (Nominal)'!$H82:W82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(R$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(R$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:X175)+SUM('Capital Projects (Nominal)'!$H82:X82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(R$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:X175)+SUM('Capital Projects (Nominal)'!$H82:X82),0))/'Capital Projects (Real)'!$B82,IF(R$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:X175)+SUM('Capital Projects (Nominal)'!$H82:X82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(S$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(S$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:Y175)+SUM('Capital Projects (Nominal)'!$H82:Y82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(S$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:Y175)+SUM('Capital Projects (Nominal)'!$H82:Y82),0))/'Capital Projects (Real)'!$B82,IF(S$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:Y175)+SUM('Capital Projects (Nominal)'!$H82:Y82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(T$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(T$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:Z175)+SUM('Capital Projects (Nominal)'!$H82:Z82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(T$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:Z175)+SUM('Capital Projects (Nominal)'!$H82:Z82),0))/'Capital Projects (Real)'!$B82,IF(T$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:Z175)+SUM('Capital Projects (Nominal)'!$H82:Z82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(U$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(U$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AA175)+SUM('Capital Projects (Nominal)'!$H82:AA82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(U$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AA175)+SUM('Capital Projects (Nominal)'!$H82:AA82),0))/'Capital Projects (Real)'!$B82,IF(U$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AA175)+SUM('Capital Projects (Nominal)'!$H82:AA82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(V$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(V$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AB175)+SUM('Capital Projects (Nominal)'!$H82:AB82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(V$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AB175)+SUM('Capital Projects (Nominal)'!$H82:AB82),0))/'Capital Projects (Real)'!$B82,IF(V$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AB175)+SUM('Capital Projects (Nominal)'!$H82:AB82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(W$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(W$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AC175)+SUM('Capital Projects (Nominal)'!$H82:AC82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(W$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AC175)+SUM('Capital Projects (Nominal)'!$H82:AC82),0))/'Capital Projects (Real)'!$B82,IF(W$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AC175)+SUM('Capital Projects (Nominal)'!$H82:AC82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(X$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(X$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AD175)+SUM('Capital Projects (Nominal)'!$H82:AD82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(X$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AD175)+SUM('Capital Projects (Nominal)'!$H82:AD82),0))/'Capital Projects (Real)'!$B82,IF(X$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AD175)+SUM('Capital Projects (Nominal)'!$H82:AD82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(Y$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AE175)+SUM('Capital Projects (Nominal)'!$H82:AE82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(Y$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AE175)+SUM('Capital Projects (Nominal)'!$H82:AE82),0))/'Capital Projects (Real)'!$B82,IF(Y$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AE175)+SUM('Capital Projects (Nominal)'!$H82:AE82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(Z$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AF175)+SUM('Capital Projects (Nominal)'!$H82:AF82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(Z$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AF175)+SUM('Capital Projects (Nominal)'!$H82:AF82),0))/'Capital Projects (Real)'!$B82,IF(Z$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AF175)+SUM('Capital Projects (Nominal)'!$H82:AF82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(AA$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AG175)+SUM('Capital Projects (Nominal)'!$H82:AG82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(AA$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AG175)+SUM('Capital Projects (Nominal)'!$H82:AG82),0))/'Capital Projects (Real)'!$B82,IF(AA$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AG175)+SUM('Capital Projects (Nominal)'!$H82:AG82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(AB$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AH175)+SUM('Capital Projects (Nominal)'!$H82:AH82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(AB$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AH175)+SUM('Capital Projects (Nominal)'!$H82:AH82),0))/'Capital Projects (Real)'!$B82,IF(AB$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AH175)+SUM('Capital Projects (Nominal)'!$H82:AH82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(AC$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AI175)+SUM('Capital Projects (Nominal)'!$H82:AI82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(AC$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AI175)+SUM('Capital Projects (Nominal)'!$H82:AI82),0))/'Capital Projects (Real)'!$B82,IF(AC$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AI175)+SUM('Capital Projects (Nominal)'!$H82:AI82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(AD$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AJ175)+SUM('Capital Projects (Nominal)'!$H82:AJ82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(AD$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AJ175)+SUM('Capital Projects (Nominal)'!$H82:AJ82),0))/'Capital Projects (Real)'!$B82,IF(AD$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AJ175)+SUM('Capital Projects (Nominal)'!$H82:AJ82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,IF(AE$2='Capital Projects (Real)'!$D82,(SUM('Capital Projects (Nominal)'!$H175:AK175)+SUM('Capital Projects (Nominal)'!$H82:AK82))*(13-'Capital Projects (Nominal)'!$E82)/12,IF(AE$2>'Capital Projects (Real)'!$D82,SUM('Capital Projects (Nominal)'!$H175:AK175)+SUM('Capital Projects (Nominal)'!$H82:AK82),0))/'Capital Projects (Real)'!$B82,IF(AE$2='Capital Projects (Real)'!$D82+'Capital Projects (Real)'!$B82,(SUM('Capital Projects (Nominal)'!$H175:AK175)+SUM('Capital Projects (Nominal)'!$H82:AK82))*('Capital Projects (Nominal)'!$E82-1)/12/'Capital Projects (Nominal)'!$B82,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A83","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(B$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(B$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:H176)+SUM('Capital Projects (Nominal)'!$H83:H83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(B$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:H176)+SUM('Capital Projects (Nominal)'!$H83:H83),0))/'Capital Projects (Real)'!$B83,IF(B$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:H176)+SUM('Capital Projects (Nominal)'!$H83:H83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(C$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(C$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:I176)+SUM('Capital Projects (Nominal)'!$H83:I83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(C$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:I176)+SUM('Capital Projects (Nominal)'!$H83:I83),0))/'Capital Projects (Real)'!$B83,IF(C$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:I176)+SUM('Capital Projects (Nominal)'!$H83:I83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(D$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(D$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:J176)+SUM('Capital Projects (Nominal)'!$H83:J83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(D$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:J176)+SUM('Capital Projects (Nominal)'!$H83:J83),0))/'Capital Projects (Real)'!$B83,IF(D$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:J176)+SUM('Capital Projects (Nominal)'!$H83:J83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(E$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(E$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:K176)+SUM('Capital Projects (Nominal)'!$H83:K83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(E$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:K176)+SUM('Capital Projects (Nominal)'!$H83:K83),0))/'Capital Projects (Real)'!$B83,IF(E$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:K176)+SUM('Capital Projects (Nominal)'!$H83:K83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(F$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(F$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:L176)+SUM('Capital Projects (Nominal)'!$H83:L83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(F$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:L176)+SUM('Capital Projects (Nominal)'!$H83:L83),0))/'Capital Projects (Real)'!$B83,IF(F$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:L176)+SUM('Capital Projects (Nominal)'!$H83:L83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(G$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(G$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:M176)+SUM('Capital Projects (Nominal)'!$H83:M83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(G$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:M176)+SUM('Capital Projects (Nominal)'!$H83:M83),0))/'Capital Projects (Real)'!$B83,IF(G$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:M176)+SUM('Capital Projects (Nominal)'!$H83:M83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(H$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(H$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:N176)+SUM('Capital Projects (Nominal)'!$H83:N83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(H$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:N176)+SUM('Capital Projects (Nominal)'!$H83:N83),0))/'Capital Projects (Real)'!$B83,IF(H$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:N176)+SUM('Capital Projects (Nominal)'!$H83:N83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(I$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(I$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:O176)+SUM('Capital Projects (Nominal)'!$H83:O83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(I$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:O176)+SUM('Capital Projects (Nominal)'!$H83:O83),0))/'Capital Projects (Real)'!$B83,IF(I$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:O176)+SUM('Capital Projects (Nominal)'!$H83:O83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(J$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(J$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:P176)+SUM('Capital Projects (Nominal)'!$H83:P83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(J$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:P176)+SUM('Capital Projects (Nominal)'!$H83:P83),0))/'Capital Projects (Real)'!$B83,IF(J$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:P176)+SUM('Capital Projects (Nominal)'!$H83:P83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(K$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(K$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:Q176)+SUM('Capital Projects (Nominal)'!$H83:Q83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(K$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:Q176)+SUM('Capital Projects (Nominal)'!$H83:Q83),0))/'Capital Projects (Real)'!$B83,IF(K$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:Q176)+SUM('Capital Projects (Nominal)'!$H83:Q83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(L$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(L$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:R176)+SUM('Capital Projects (Nominal)'!$H83:R83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(L$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:R176)+SUM('Capital Projects (Nominal)'!$H83:R83),0))/'Capital Projects (Real)'!$B83,IF(L$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:R176)+SUM('Capital Projects (Nominal)'!$H83:R83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(M$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(M$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:S176)+SUM('Capital Projects (Nominal)'!$H83:S83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(M$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:S176)+SUM('Capital Projects (Nominal)'!$H83:S83),0))/'Capital Projects (Real)'!$B83,IF(M$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:S176)+SUM('Capital Projects (Nominal)'!$H83:S83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(N$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(N$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:T176)+SUM('Capital Projects (Nominal)'!$H83:T83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(N$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:T176)+SUM('Capital Projects (Nominal)'!$H83:T83),0))/'Capital Projects (Real)'!$B83,IF(N$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:T176)+SUM('Capital Projects (Nominal)'!$H83:T83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(O$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(O$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:U176)+SUM('Capital Projects (Nominal)'!$H83:U83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(O$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:U176)+SUM('Capital Projects (Nominal)'!$H83:U83),0))/'Capital Projects (Real)'!$B83,IF(O$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:U176)+SUM('Capital Projects (Nominal)'!$H83:U83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(P$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(P$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:V176)+SUM('Capital Projects (Nominal)'!$H83:V83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(P$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:V176)+SUM('Capital Projects (Nominal)'!$H83:V83),0))/'Capital Projects (Real)'!$B83,IF(P$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:V176)+SUM('Capital Projects (Nominal)'!$H83:V83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(Q$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:W176)+SUM('Capital Projects (Nominal)'!$H83:W83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(Q$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:W176)+SUM('Capital Projects (Nominal)'!$H83:W83),0))/'Capital Projects (Real)'!$B83,IF(Q$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:W176)+SUM('Capital Projects (Nominal)'!$H83:W83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(R$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(R$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:X176)+SUM('Capital Projects (Nominal)'!$H83:X83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(R$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:X176)+SUM('Capital Projects (Nominal)'!$H83:X83),0))/'Capital Projects (Real)'!$B83,IF(R$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:X176)+SUM('Capital Projects (Nominal)'!$H83:X83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(S$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(S$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:Y176)+SUM('Capital Projects (Nominal)'!$H83:Y83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(S$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:Y176)+SUM('Capital Projects (Nominal)'!$H83:Y83),0))/'Capital Projects (Real)'!$B83,IF(S$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:Y176)+SUM('Capital Projects (Nominal)'!$H83:Y83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(T$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(T$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:Z176)+SUM('Capital Projects (Nominal)'!$H83:Z83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(T$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:Z176)+SUM('Capital Projects (Nominal)'!$H83:Z83),0))/'Capital Projects (Real)'!$B83,IF(T$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:Z176)+SUM('Capital Projects (Nominal)'!$H83:Z83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(U$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(U$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AA176)+SUM('Capital Projects (Nominal)'!$H83:AA83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(U$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AA176)+SUM('Capital Projects (Nominal)'!$H83:AA83),0))/'Capital Projects (Real)'!$B83,IF(U$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AA176)+SUM('Capital Projects (Nominal)'!$H83:AA83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(V$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(V$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AB176)+SUM('Capital Projects (Nominal)'!$H83:AB83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(V$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AB176)+SUM('Capital Projects (Nominal)'!$H83:AB83),0))/'Capital Projects (Real)'!$B83,IF(V$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AB176)+SUM('Capital Projects (Nominal)'!$H83:AB83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(W$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(W$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AC176)+SUM('Capital Projects (Nominal)'!$H83:AC83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(W$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AC176)+SUM('Capital Projects (Nominal)'!$H83:AC83),0))/'Capital Projects (Real)'!$B83,IF(W$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AC176)+SUM('Capital Projects (Nominal)'!$H83:AC83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(X$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(X$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AD176)+SUM('Capital Projects (Nominal)'!$H83:AD83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(X$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AD176)+SUM('Capital Projects (Nominal)'!$H83:AD83),0))/'Capital Projects (Real)'!$B83,IF(X$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AD176)+SUM('Capital Projects (Nominal)'!$H83:AD83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(Y$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AE176)+SUM('Capital Projects (Nominal)'!$H83:AE83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(Y$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AE176)+SUM('Capital Projects (Nominal)'!$H83:AE83),0))/'Capital Projects (Real)'!$B83,IF(Y$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AE176)+SUM('Capital Projects (Nominal)'!$H83:AE83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(Z$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AF176)+SUM('Capital Projects (Nominal)'!$H83:AF83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(Z$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AF176)+SUM('Capital Projects (Nominal)'!$H83:AF83),0))/'Capital Projects (Real)'!$B83,IF(Z$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AF176)+SUM('Capital Projects (Nominal)'!$H83:AF83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(AA$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AG176)+SUM('Capital Projects (Nominal)'!$H83:AG83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(AA$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AG176)+SUM('Capital Projects (Nominal)'!$H83:AG83),0))/'Capital Projects (Real)'!$B83,IF(AA$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AG176)+SUM('Capital Projects (Nominal)'!$H83:AG83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(AB$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AH176)+SUM('Capital Projects (Nominal)'!$H83:AH83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(AB$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AH176)+SUM('Capital Projects (Nominal)'!$H83:AH83),0))/'Capital Projects (Real)'!$B83,IF(AB$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AH176)+SUM('Capital Projects (Nominal)'!$H83:AH83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(AC$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AI176)+SUM('Capital Projects (Nominal)'!$H83:AI83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(AC$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AI176)+SUM('Capital Projects (Nominal)'!$H83:AI83),0))/'Capital Projects (Real)'!$B83,IF(AC$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AI176)+SUM('Capital Projects (Nominal)'!$H83:AI83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(AD$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AJ176)+SUM('Capital Projects (Nominal)'!$H83:AJ83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(AD$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AJ176)+SUM('Capital Projects (Nominal)'!$H83:AJ83),0))/'Capital Projects (Real)'!$B83,IF(AD$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AJ176)+SUM('Capital Projects (Nominal)'!$H83:AJ83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,IF(AE$2='Capital Projects (Real)'!$D83,(SUM('Capital Projects (Nominal)'!$H176:AK176)+SUM('Capital Projects (Nominal)'!$H83:AK83))*(13-'Capital Projects (Nominal)'!$E83)/12,IF(AE$2>'Capital Projects (Real)'!$D83,SUM('Capital Projects (Nominal)'!$H176:AK176)+SUM('Capital Projects (Nominal)'!$H83:AK83),0))/'Capital Projects (Real)'!$B83,IF(AE$2='Capital Projects (Real)'!$D83+'Capital Projects (Real)'!$B83,(SUM('Capital Projects (Nominal)'!$H176:AK176)+SUM('Capital Projects (Nominal)'!$H83:AK83))*('Capital Projects (Nominal)'!$E83-1)/12/'Capital Projects (Nominal)'!$B83,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A84","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(B$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(B$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:H177)+SUM('Capital Projects (Nominal)'!$H84:H84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(B$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:H177)+SUM('Capital Projects (Nominal)'!$H84:H84),0))/'Capital Projects (Real)'!$B84,IF(B$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:H177)+SUM('Capital Projects (Nominal)'!$H84:H84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(C$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(C$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:I177)+SUM('Capital Projects (Nominal)'!$H84:I84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(C$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:I177)+SUM('Capital Projects (Nominal)'!$H84:I84),0))/'Capital Projects (Real)'!$B84,IF(C$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:I177)+SUM('Capital Projects (Nominal)'!$H84:I84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(D$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(D$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:J177)+SUM('Capital Projects (Nominal)'!$H84:J84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(D$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:J177)+SUM('Capital Projects (Nominal)'!$H84:J84),0))/'Capital Projects (Real)'!$B84,IF(D$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:J177)+SUM('Capital Projects (Nominal)'!$H84:J84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(E$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(E$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:K177)+SUM('Capital Projects (Nominal)'!$H84:K84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(E$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:K177)+SUM('Capital Projects (Nominal)'!$H84:K84),0))/'Capital Projects (Real)'!$B84,IF(E$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:K177)+SUM('Capital Projects (Nominal)'!$H84:K84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(F$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(F$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:L177)+SUM('Capital Projects (Nominal)'!$H84:L84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(F$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:L177)+SUM('Capital Projects (Nominal)'!$H84:L84),0))/'Capital Projects (Real)'!$B84,IF(F$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:L177)+SUM('Capital Projects (Nominal)'!$H84:L84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(G$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(G$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:M177)+SUM('Capital Projects (Nominal)'!$H84:M84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(G$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:M177)+SUM('Capital Projects (Nominal)'!$H84:M84),0))/'Capital Projects (Real)'!$B84,IF(G$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:M177)+SUM('Capital Projects (Nominal)'!$H84:M84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(H$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(H$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:N177)+SUM('Capital Projects (Nominal)'!$H84:N84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(H$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:N177)+SUM('Capital Projects (Nominal)'!$H84:N84),0))/'Capital Projects (Real)'!$B84,IF(H$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:N177)+SUM('Capital Projects (Nominal)'!$H84:N84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(I$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(I$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:O177)+SUM('Capital Projects (Nominal)'!$H84:O84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(I$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:O177)+SUM('Capital Projects (Nominal)'!$H84:O84),0))/'Capital Projects (Real)'!$B84,IF(I$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:O177)+SUM('Capital Projects (Nominal)'!$H84:O84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(J$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(J$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:P177)+SUM('Capital Projects (Nominal)'!$H84:P84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(J$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:P177)+SUM('Capital Projects (Nominal)'!$H84:P84),0))/'Capital Projects (Real)'!$B84,IF(J$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:P177)+SUM('Capital Projects (Nominal)'!$H84:P84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(K$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(K$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:Q177)+SUM('Capital Projects (Nominal)'!$H84:Q84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(K$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:Q177)+SUM('Capital Projects (Nominal)'!$H84:Q84),0))/'Capital Projects (Real)'!$B84,IF(K$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:Q177)+SUM('Capital Projects (Nominal)'!$H84:Q84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(L$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(L$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:R177)+SUM('Capital Projects (Nominal)'!$H84:R84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(L$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:R177)+SUM('Capital Projects (Nominal)'!$H84:R84),0))/'Capital Projects (Real)'!$B84,IF(L$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:R177)+SUM('Capital Projects (Nominal)'!$H84:R84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(M$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(M$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:S177)+SUM('Capital Projects (Nominal)'!$H84:S84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(M$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:S177)+SUM('Capital Projects (Nominal)'!$H84:S84),0))/'Capital Projects (Real)'!$B84,IF(M$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:S177)+SUM('Capital Projects (Nominal)'!$H84:S84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(N$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(N$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:T177)+SUM('Capital Projects (Nominal)'!$H84:T84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(N$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:T177)+SUM('Capital Projects (Nominal)'!$H84:T84),0))/'Capital Projects (Real)'!$B84,IF(N$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:T177)+SUM('Capital Projects (Nominal)'!$H84:T84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(O$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(O$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:U177)+SUM('Capital Projects (Nominal)'!$H84:U84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(O$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:U177)+SUM('Capital Projects (Nominal)'!$H84:U84),0))/'Capital Projects (Real)'!$B84,IF(O$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:U177)+SUM('Capital Projects (Nominal)'!$H84:U84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(P$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(P$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:V177)+SUM('Capital Projects (Nominal)'!$H84:V84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(P$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:V177)+SUM('Capital Projects (Nominal)'!$H84:V84),0))/'Capital Projects (Real)'!$B84,IF(P$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:V177)+SUM('Capital Projects (Nominal)'!$H84:V84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(Q$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:W177)+SUM('Capital Projects (Nominal)'!$H84:W84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(Q$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:W177)+SUM('Capital Projects (Nominal)'!$H84:W84),0))/'Capital Projects (Real)'!$B84,IF(Q$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:W177)+SUM('Capital Projects (Nominal)'!$H84:W84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(R$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(R$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:X177)+SUM('Capital Projects (Nominal)'!$H84:X84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(R$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:X177)+SUM('Capital Projects (Nominal)'!$H84:X84),0))/'Capital Projects (Real)'!$B84,IF(R$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:X177)+SUM('Capital Projects (Nominal)'!$H84:X84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(S$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(S$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:Y177)+SUM('Capital Projects (Nominal)'!$H84:Y84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(S$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:Y177)+SUM('Capital Projects (Nominal)'!$H84:Y84),0))/'Capital Projects (Real)'!$B84,IF(S$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:Y177)+SUM('Capital Projects (Nominal)'!$H84:Y84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(T$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(T$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:Z177)+SUM('Capital Projects (Nominal)'!$H84:Z84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(T$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:Z177)+SUM('Capital Projects (Nominal)'!$H84:Z84),0))/'Capital Projects (Real)'!$B84,IF(T$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:Z177)+SUM('Capital Projects (Nominal)'!$H84:Z84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(U$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(U$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AA177)+SUM('Capital Projects (Nominal)'!$H84:AA84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(U$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AA177)+SUM('Capital Projects (Nominal)'!$H84:AA84),0))/'Capital Projects (Real)'!$B84,IF(U$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AA177)+SUM('Capital Projects (Nominal)'!$H84:AA84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(V$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(V$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AB177)+SUM('Capital Projects (Nominal)'!$H84:AB84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(V$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AB177)+SUM('Capital Projects (Nominal)'!$H84:AB84),0))/'Capital Projects (Real)'!$B84,IF(V$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AB177)+SUM('Capital Projects (Nominal)'!$H84:AB84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(W$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(W$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AC177)+SUM('Capital Projects (Nominal)'!$H84:AC84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(W$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AC177)+SUM('Capital Projects (Nominal)'!$H84:AC84),0))/'Capital Projects (Real)'!$B84,IF(W$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AC177)+SUM('Capital Projects (Nominal)'!$H84:AC84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(X$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(X$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AD177)+SUM('Capital Projects (Nominal)'!$H84:AD84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(X$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AD177)+SUM('Capital Projects (Nominal)'!$H84:AD84),0))/'Capital Projects (Real)'!$B84,IF(X$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AD177)+SUM('Capital Projects (Nominal)'!$H84:AD84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(Y$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AE177)+SUM('Capital Projects (Nominal)'!$H84:AE84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(Y$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AE177)+SUM('Capital Projects (Nominal)'!$H84:AE84),0))/'Capital Projects (Real)'!$B84,IF(Y$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AE177)+SUM('Capital Projects (Nominal)'!$H84:AE84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(Z$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AF177)+SUM('Capital Projects (Nominal)'!$H84:AF84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(Z$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AF177)+SUM('Capital Projects (Nominal)'!$H84:AF84),0))/'Capital Projects (Real)'!$B84,IF(Z$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AF177)+SUM('Capital Projects (Nominal)'!$H84:AF84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(AA$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AG177)+SUM('Capital Projects (Nominal)'!$H84:AG84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(AA$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AG177)+SUM('Capital Projects (Nominal)'!$H84:AG84),0))/'Capital Projects (Real)'!$B84,IF(AA$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AG177)+SUM('Capital Projects (Nominal)'!$H84:AG84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(AB$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AH177)+SUM('Capital Projects (Nominal)'!$H84:AH84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(AB$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AH177)+SUM('Capital Projects (Nominal)'!$H84:AH84),0))/'Capital Projects (Real)'!$B84,IF(AB$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AH177)+SUM('Capital Projects (Nominal)'!$H84:AH84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(AC$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AI177)+SUM('Capital Projects (Nominal)'!$H84:AI84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(AC$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AI177)+SUM('Capital Projects (Nominal)'!$H84:AI84),0))/'Capital Projects (Real)'!$B84,IF(AC$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AI177)+SUM('Capital Projects (Nominal)'!$H84:AI84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(AD$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AJ177)+SUM('Capital Projects (Nominal)'!$H84:AJ84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(AD$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AJ177)+SUM('Capital Projects (Nominal)'!$H84:AJ84),0))/'Capital Projects (Real)'!$B84,IF(AD$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AJ177)+SUM('Capital Projects (Nominal)'!$H84:AJ84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,IF(AE$2='Capital Projects (Real)'!$D84,(SUM('Capital Projects (Nominal)'!$H177:AK177)+SUM('Capital Projects (Nominal)'!$H84:AK84))*(13-'Capital Projects (Nominal)'!$E84)/12,IF(AE$2>'Capital Projects (Real)'!$D84,SUM('Capital Projects (Nominal)'!$H177:AK177)+SUM('Capital Projects (Nominal)'!$H84:AK84),0))/'Capital Projects (Real)'!$B84,IF(AE$2='Capital Projects (Real)'!$D84+'Capital Projects (Real)'!$B84,(SUM('Capital Projects (Nominal)'!$H177:AK177)+SUM('Capital Projects (Nominal)'!$H84:AK84))*('Capital Projects (Nominal)'!$E84-1)/12/'Capital Projects (Nominal)'!$B84,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A85","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(B$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(B$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:H178)+SUM('Capital Projects (Nominal)'!$H85:H85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(B$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:H178)+SUM('Capital Projects (Nominal)'!$H85:H85),0))/'Capital Projects (Real)'!$B85,IF(B$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:H178)+SUM('Capital Projects (Nominal)'!$H85:H85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(C$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(C$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:I178)+SUM('Capital Projects (Nominal)'!$H85:I85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(C$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:I178)+SUM('Capital Projects (Nominal)'!$H85:I85),0))/'Capital Projects (Real)'!$B85,IF(C$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:I178)+SUM('Capital Projects (Nominal)'!$H85:I85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(D$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(D$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:J178)+SUM('Capital Projects (Nominal)'!$H85:J85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(D$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:J178)+SUM('Capital Projects (Nominal)'!$H85:J85),0))/'Capital Projects (Real)'!$B85,IF(D$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:J178)+SUM('Capital Projects (Nominal)'!$H85:J85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(E$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(E$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:K178)+SUM('Capital Projects (Nominal)'!$H85:K85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(E$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:K178)+SUM('Capital Projects (Nominal)'!$H85:K85),0))/'Capital Projects (Real)'!$B85,IF(E$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:K178)+SUM('Capital Projects (Nominal)'!$H85:K85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(F$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(F$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:L178)+SUM('Capital Projects (Nominal)'!$H85:L85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(F$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:L178)+SUM('Capital Projects (Nominal)'!$H85:L85),0))/'Capital Projects (Real)'!$B85,IF(F$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:L178)+SUM('Capital Projects (Nominal)'!$H85:L85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(G$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(G$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:M178)+SUM('Capital Projects (Nominal)'!$H85:M85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(G$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:M178)+SUM('Capital Projects (Nominal)'!$H85:M85),0))/'Capital Projects (Real)'!$B85,IF(G$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:M178)+SUM('Capital Projects (Nominal)'!$H85:M85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(H$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(H$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:N178)+SUM('Capital Projects (Nominal)'!$H85:N85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(H$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:N178)+SUM('Capital Projects (Nominal)'!$H85:N85),0))/'Capital Projects (Real)'!$B85,IF(H$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:N178)+SUM('Capital Projects (Nominal)'!$H85:N85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(I$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(I$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:O178)+SUM('Capital Projects (Nominal)'!$H85:O85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(I$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:O178)+SUM('Capital Projects (Nominal)'!$H85:O85),0))/'Capital Projects (Real)'!$B85,IF(I$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:O178)+SUM('Capital Projects (Nominal)'!$H85:O85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(J$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(J$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:P178)+SUM('Capital Projects (Nominal)'!$H85:P85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(J$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:P178)+SUM('Capital Projects (Nominal)'!$H85:P85),0))/'Capital Projects (Real)'!$B85,IF(J$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:P178)+SUM('Capital Projects (Nominal)'!$H85:P85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(K$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(K$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:Q178)+SUM('Capital Projects (Nominal)'!$H85:Q85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(K$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:Q178)+SUM('Capital Projects (Nominal)'!$H85:Q85),0))/'Capital Projects (Real)'!$B85,IF(K$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:Q178)+SUM('Capital Projects (Nominal)'!$H85:Q85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(L$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(L$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:R178)+SUM('Capital Projects (Nominal)'!$H85:R85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(L$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:R178)+SUM('Capital Projects (Nominal)'!$H85:R85),0))/'Capital Projects (Real)'!$B85,IF(L$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:R178)+SUM('Capital Projects (Nominal)'!$H85:R85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(M$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(M$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:S178)+SUM('Capital Projects (Nominal)'!$H85:S85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(M$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:S178)+SUM('Capital Projects (Nominal)'!$H85:S85),0))/'Capital Projects (Real)'!$B85,IF(M$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:S178)+SUM('Capital Projects (Nominal)'!$H85:S85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(N$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(N$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:T178)+SUM('Capital Projects (Nominal)'!$H85:T85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(N$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:T178)+SUM('Capital Projects (Nominal)'!$H85:T85),0))/'Capital Projects (Real)'!$B85,IF(N$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:T178)+SUM('Capital Projects (Nominal)'!$H85:T85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(O$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(O$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:U178)+SUM('Capital Projects (Nominal)'!$H85:U85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(O$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:U178)+SUM('Capital Projects (Nominal)'!$H85:U85),0))/'Capital Projects (Real)'!$B85,IF(O$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:U178)+SUM('Capital Projects (Nominal)'!$H85:U85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(P$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(P$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:V178)+SUM('Capital Projects (Nominal)'!$H85:V85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(P$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:V178)+SUM('Capital Projects (Nominal)'!$H85:V85),0))/'Capital Projects (Real)'!$B85,IF(P$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:V178)+SUM('Capital Projects (Nominal)'!$H85:V85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(Q$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:W178)+SUM('Capital Projects (Nominal)'!$H85:W85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(Q$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:W178)+SUM('Capital Projects (Nominal)'!$H85:W85),0))/'Capital Projects (Real)'!$B85,IF(Q$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:W178)+SUM('Capital Projects (Nominal)'!$H85:W85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(R$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(R$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:X178)+SUM('Capital Projects (Nominal)'!$H85:X85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(R$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:X178)+SUM('Capital Projects (Nominal)'!$H85:X85),0))/'Capital Projects (Real)'!$B85,IF(R$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:X178)+SUM('Capital Projects (Nominal)'!$H85:X85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(S$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(S$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:Y178)+SUM('Capital Projects (Nominal)'!$H85:Y85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(S$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:Y178)+SUM('Capital Projects (Nominal)'!$H85:Y85),0))/'Capital Projects (Real)'!$B85,IF(S$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:Y178)+SUM('Capital Projects (Nominal)'!$H85:Y85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(T$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(T$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:Z178)+SUM('Capital Projects (Nominal)'!$H85:Z85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(T$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:Z178)+SUM('Capital Projects (Nominal)'!$H85:Z85),0))/'Capital Projects (Real)'!$B85,IF(T$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:Z178)+SUM('Capital Projects (Nominal)'!$H85:Z85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(U$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(U$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AA178)+SUM('Capital Projects (Nominal)'!$H85:AA85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(U$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AA178)+SUM('Capital Projects (Nominal)'!$H85:AA85),0))/'Capital Projects (Real)'!$B85,IF(U$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AA178)+SUM('Capital Projects (Nominal)'!$H85:AA85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(V$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(V$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AB178)+SUM('Capital Projects (Nominal)'!$H85:AB85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(V$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AB178)+SUM('Capital Projects (Nominal)'!$H85:AB85),0))/'Capital Projects (Real)'!$B85,IF(V$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AB178)+SUM('Capital Projects (Nominal)'!$H85:AB85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(W$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(W$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AC178)+SUM('Capital Projects (Nominal)'!$H85:AC85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(W$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AC178)+SUM('Capital Projects (Nominal)'!$H85:AC85),0))/'Capital Projects (Real)'!$B85,IF(W$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AC178)+SUM('Capital Projects (Nominal)'!$H85:AC85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(X$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(X$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AD178)+SUM('Capital Projects (Nominal)'!$H85:AD85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(X$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AD178)+SUM('Capital Projects (Nominal)'!$H85:AD85),0))/'Capital Projects (Real)'!$B85,IF(X$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AD178)+SUM('Capital Projects (Nominal)'!$H85:AD85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(Y$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AE178)+SUM('Capital Projects (Nominal)'!$H85:AE85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(Y$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AE178)+SUM('Capital Projects (Nominal)'!$H85:AE85),0))/'Capital Projects (Real)'!$B85,IF(Y$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AE178)+SUM('Capital Projects (Nominal)'!$H85:AE85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(Z$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AF178)+SUM('Capital Projects (Nominal)'!$H85:AF85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(Z$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AF178)+SUM('Capital Projects (Nominal)'!$H85:AF85),0))/'Capital Projects (Real)'!$B85,IF(Z$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AF178)+SUM('Capital Projects (Nominal)'!$H85:AF85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(AA$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AG178)+SUM('Capital Projects (Nominal)'!$H85:AG85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(AA$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AG178)+SUM('Capital Projects (Nominal)'!$H85:AG85),0))/'Capital Projects (Real)'!$B85,IF(AA$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AG178)+SUM('Capital Projects (Nominal)'!$H85:AG85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(AB$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AH178)+SUM('Capital Projects (Nominal)'!$H85:AH85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(AB$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AH178)+SUM('Capital Projects (Nominal)'!$H85:AH85),0))/'Capital Projects (Real)'!$B85,IF(AB$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AH178)+SUM('Capital Projects (Nominal)'!$H85:AH85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(AC$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AI178)+SUM('Capital Projects (Nominal)'!$H85:AI85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(AC$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AI178)+SUM('Capital Projects (Nominal)'!$H85:AI85),0))/'Capital Projects (Real)'!$B85,IF(AC$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AI178)+SUM('Capital Projects (Nominal)'!$H85:AI85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(AD$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AJ178)+SUM('Capital Projects (Nominal)'!$H85:AJ85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(AD$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AJ178)+SUM('Capital Projects (Nominal)'!$H85:AJ85),0))/'Capital Projects (Real)'!$B85,IF(AD$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AJ178)+SUM('Capital Projects (Nominal)'!$H85:AJ85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,IF(AE$2='Capital Projects (Real)'!$D85,(SUM('Capital Projects (Nominal)'!$H178:AK178)+SUM('Capital Projects (Nominal)'!$H85:AK85))*(13-'Capital Projects (Nominal)'!$E85)/12,IF(AE$2>'Capital Projects (Real)'!$D85,SUM('Capital Projects (Nominal)'!$H178:AK178)+SUM('Capital Projects (Nominal)'!$H85:AK85),0))/'Capital Projects (Real)'!$B85,IF(AE$2='Capital Projects (Real)'!$D85+'Capital Projects (Real)'!$B85,(SUM('Capital Projects (Nominal)'!$H178:AK178)+SUM('Capital Projects (Nominal)'!$H85:AK85))*('Capital Projects (Nominal)'!$E85-1)/12/'Capital Projects (Nominal)'!$B85,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A86","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(B$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(B$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:H179)+SUM('Capital Projects (Nominal)'!$H86:H86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(B$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:H179)+SUM('Capital Projects (Nominal)'!$H86:H86),0))/'Capital Projects (Real)'!$B86,IF(B$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:H179)+SUM('Capital Projects (Nominal)'!$H86:H86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(C$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(C$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:I179)+SUM('Capital Projects (Nominal)'!$H86:I86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(C$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:I179)+SUM('Capital Projects (Nominal)'!$H86:I86),0))/'Capital Projects (Real)'!$B86,IF(C$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:I179)+SUM('Capital Projects (Nominal)'!$H86:I86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(D$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(D$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:J179)+SUM('Capital Projects (Nominal)'!$H86:J86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(D$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:J179)+SUM('Capital Projects (Nominal)'!$H86:J86),0))/'Capital Projects (Real)'!$B86,IF(D$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:J179)+SUM('Capital Projects (Nominal)'!$H86:J86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(E$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(E$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:K179)+SUM('Capital Projects (Nominal)'!$H86:K86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(E$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:K179)+SUM('Capital Projects (Nominal)'!$H86:K86),0))/'Capital Projects (Real)'!$B86,IF(E$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:K179)+SUM('Capital Projects (Nominal)'!$H86:K86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(F$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(F$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:L179)+SUM('Capital Projects (Nominal)'!$H86:L86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(F$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:L179)+SUM('Capital Projects (Nominal)'!$H86:L86),0))/'Capital Projects (Real)'!$B86,IF(F$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:L179)+SUM('Capital Projects (Nominal)'!$H86:L86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(G$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(G$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:M179)+SUM('Capital Projects (Nominal)'!$H86:M86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(G$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:M179)+SUM('Capital Projects (Nominal)'!$H86:M86),0))/'Capital Projects (Real)'!$B86,IF(G$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:M179)+SUM('Capital Projects (Nominal)'!$H86:M86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(H$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(H$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:N179)+SUM('Capital Projects (Nominal)'!$H86:N86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(H$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:N179)+SUM('Capital Projects (Nominal)'!$H86:N86),0))/'Capital Projects (Real)'!$B86,IF(H$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:N179)+SUM('Capital Projects (Nominal)'!$H86:N86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(I$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(I$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:O179)+SUM('Capital Projects (Nominal)'!$H86:O86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(I$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:O179)+SUM('Capital Projects (Nominal)'!$H86:O86),0))/'Capital Projects (Real)'!$B86,IF(I$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:O179)+SUM('Capital Projects (Nominal)'!$H86:O86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(J$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(J$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:P179)+SUM('Capital Projects (Nominal)'!$H86:P86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(J$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:P179)+SUM('Capital Projects (Nominal)'!$H86:P86),0))/'Capital Projects (Real)'!$B86,IF(J$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:P179)+SUM('Capital Projects (Nominal)'!$H86:P86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(K$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(K$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:Q179)+SUM('Capital Projects (Nominal)'!$H86:Q86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(K$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:Q179)+SUM('Capital Projects (Nominal)'!$H86:Q86),0))/'Capital Projects (Real)'!$B86,IF(K$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:Q179)+SUM('Capital Projects (Nominal)'!$H86:Q86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(L$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(L$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:R179)+SUM('Capital Projects (Nominal)'!$H86:R86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(L$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:R179)+SUM('Capital Projects (Nominal)'!$H86:R86),0))/'Capital Projects (Real)'!$B86,IF(L$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:R179)+SUM('Capital Projects (Nominal)'!$H86:R86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(M$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(M$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:S179)+SUM('Capital Projects (Nominal)'!$H86:S86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(M$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:S179)+SUM('Capital Projects (Nominal)'!$H86:S86),0))/'Capital Projects (Real)'!$B86,IF(M$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:S179)+SUM('Capital Projects (Nominal)'!$H86:S86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(N$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(N$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:T179)+SUM('Capital Projects (Nominal)'!$H86:T86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(N$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:T179)+SUM('Capital Projects (Nominal)'!$H86:T86),0))/'Capital Projects (Real)'!$B86,IF(N$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:T179)+SUM('Capital Projects (Nominal)'!$H86:T86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(O$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(O$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:U179)+SUM('Capital Projects (Nominal)'!$H86:U86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(O$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:U179)+SUM('Capital Projects (Nominal)'!$H86:U86),0))/'Capital Projects (Real)'!$B86,IF(O$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:U179)+SUM('Capital Projects (Nominal)'!$H86:U86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(P$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(P$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:V179)+SUM('Capital Projects (Nominal)'!$H86:V86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(P$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:V179)+SUM('Capital Projects (Nominal)'!$H86:V86),0))/'Capital Projects (Real)'!$B86,IF(P$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:V179)+SUM('Capital Projects (Nominal)'!$H86:V86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(Q$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:W179)+SUM('Capital Projects (Nominal)'!$H86:W86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(Q$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:W179)+SUM('Capital Projects (Nominal)'!$H86:W86),0))/'Capital Projects (Real)'!$B86,IF(Q$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:W179)+SUM('Capital Projects (Nominal)'!$H86:W86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(R$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(R$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:X179)+SUM('Capital Projects (Nominal)'!$H86:X86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(R$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:X179)+SUM('Capital Projects (Nominal)'!$H86:X86),0))/'Capital Projects (Real)'!$B86,IF(R$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:X179)+SUM('Capital Projects (Nominal)'!$H86:X86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(S$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(S$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:Y179)+SUM('Capital Projects (Nominal)'!$H86:Y86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(S$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:Y179)+SUM('Capital Projects (Nominal)'!$H86:Y86),0))/'Capital Projects (Real)'!$B86,IF(S$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:Y179)+SUM('Capital Projects (Nominal)'!$H86:Y86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(T$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(T$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:Z179)+SUM('Capital Projects (Nominal)'!$H86:Z86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(T$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:Z179)+SUM('Capital Projects (Nominal)'!$H86:Z86),0))/'Capital Projects (Real)'!$B86,IF(T$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:Z179)+SUM('Capital Projects (Nominal)'!$H86:Z86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(U$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(U$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AA179)+SUM('Capital Projects (Nominal)'!$H86:AA86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(U$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AA179)+SUM('Capital Projects (Nominal)'!$H86:AA86),0))/'Capital Projects (Real)'!$B86,IF(U$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AA179)+SUM('Capital Projects (Nominal)'!$H86:AA86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(V$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(V$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AB179)+SUM('Capital Projects (Nominal)'!$H86:AB86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(V$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AB179)+SUM('Capital Projects (Nominal)'!$H86:AB86),0))/'Capital Projects (Real)'!$B86,IF(V$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AB179)+SUM('Capital Projects (Nominal)'!$H86:AB86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(W$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(W$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AC179)+SUM('Capital Projects (Nominal)'!$H86:AC86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(W$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AC179)+SUM('Capital Projects (Nominal)'!$H86:AC86),0))/'Capital Projects (Real)'!$B86,IF(W$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AC179)+SUM('Capital Projects (Nominal)'!$H86:AC86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(X$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(X$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AD179)+SUM('Capital Projects (Nominal)'!$H86:AD86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(X$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AD179)+SUM('Capital Projects (Nominal)'!$H86:AD86),0))/'Capital Projects (Real)'!$B86,IF(X$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AD179)+SUM('Capital Projects (Nominal)'!$H86:AD86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(Y$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AE179)+SUM('Capital Projects (Nominal)'!$H86:AE86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(Y$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AE179)+SUM('Capital Projects (Nominal)'!$H86:AE86),0))/'Capital Projects (Real)'!$B86,IF(Y$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AE179)+SUM('Capital Projects (Nominal)'!$H86:AE86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(Z$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AF179)+SUM('Capital Projects (Nominal)'!$H86:AF86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(Z$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AF179)+SUM('Capital Projects (Nominal)'!$H86:AF86),0))/'Capital Projects (Real)'!$B86,IF(Z$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AF179)+SUM('Capital Projects (Nominal)'!$H86:AF86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(AA$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AG179)+SUM('Capital Projects (Nominal)'!$H86:AG86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(AA$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AG179)+SUM('Capital Projects (Nominal)'!$H86:AG86),0))/'Capital Projects (Real)'!$B86,IF(AA$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AG179)+SUM('Capital Projects (Nominal)'!$H86:AG86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(AB$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AH179)+SUM('Capital Projects (Nominal)'!$H86:AH86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(AB$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AH179)+SUM('Capital Projects (Nominal)'!$H86:AH86),0))/'Capital Projects (Real)'!$B86,IF(AB$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AH179)+SUM('Capital Projects (Nominal)'!$H86:AH86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(AC$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AI179)+SUM('Capital Projects (Nominal)'!$H86:AI86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(AC$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AI179)+SUM('Capital Projects (Nominal)'!$H86:AI86),0))/'Capital Projects (Real)'!$B86,IF(AC$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AI179)+SUM('Capital Projects (Nominal)'!$H86:AI86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(AD$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AJ179)+SUM('Capital Projects (Nominal)'!$H86:AJ86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(AD$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AJ179)+SUM('Capital Projects (Nominal)'!$H86:AJ86),0))/'Capital Projects (Real)'!$B86,IF(AD$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AJ179)+SUM('Capital Projects (Nominal)'!$H86:AJ86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,IF(AE$2='Capital Projects (Real)'!$D86,(SUM('Capital Projects (Nominal)'!$H179:AK179)+SUM('Capital Projects (Nominal)'!$H86:AK86))*(13-'Capital Projects (Nominal)'!$E86)/12,IF(AE$2>'Capital Projects (Real)'!$D86,SUM('Capital Projects (Nominal)'!$H179:AK179)+SUM('Capital Projects (Nominal)'!$H86:AK86),0))/'Capital Projects (Real)'!$B86,IF(AE$2='Capital Projects (Real)'!$D86+'Capital Projects (Real)'!$B86,(SUM('Capital Projects (Nominal)'!$H179:AK179)+SUM('Capital Projects (Nominal)'!$H86:AK86))*('Capital Projects (Nominal)'!$E86-1)/12/'Capital Projects (Nominal)'!$B86,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A87","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(B$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(B$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:H180)+SUM('Capital Projects (Nominal)'!$H87:H87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(B$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:H180)+SUM('Capital Projects (Nominal)'!$H87:H87),0))/'Capital Projects (Real)'!$B87,IF(B$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:H180)+SUM('Capital Projects (Nominal)'!$H87:H87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(C$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(C$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:I180)+SUM('Capital Projects (Nominal)'!$H87:I87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(C$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:I180)+SUM('Capital Projects (Nominal)'!$H87:I87),0))/'Capital Projects (Real)'!$B87,IF(C$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:I180)+SUM('Capital Projects (Nominal)'!$H87:I87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(D$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(D$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:J180)+SUM('Capital Projects (Nominal)'!$H87:J87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(D$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:J180)+SUM('Capital Projects (Nominal)'!$H87:J87),0))/'Capital Projects (Real)'!$B87,IF(D$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:J180)+SUM('Capital Projects (Nominal)'!$H87:J87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(E$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(E$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:K180)+SUM('Capital Projects (Nominal)'!$H87:K87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(E$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:K180)+SUM('Capital Projects (Nominal)'!$H87:K87),0))/'Capital Projects (Real)'!$B87,IF(E$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:K180)+SUM('Capital Projects (Nominal)'!$H87:K87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(F$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(F$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:L180)+SUM('Capital Projects (Nominal)'!$H87:L87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(F$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:L180)+SUM('Capital Projects (Nominal)'!$H87:L87),0))/'Capital Projects (Real)'!$B87,IF(F$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:L180)+SUM('Capital Projects (Nominal)'!$H87:L87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(G$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(G$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:M180)+SUM('Capital Projects (Nominal)'!$H87:M87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(G$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:M180)+SUM('Capital Projects (Nominal)'!$H87:M87),0))/'Capital Projects (Real)'!$B87,IF(G$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:M180)+SUM('Capital Projects (Nominal)'!$H87:M87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(H$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(H$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:N180)+SUM('Capital Projects (Nominal)'!$H87:N87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(H$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:N180)+SUM('Capital Projects (Nominal)'!$H87:N87),0))/'Capital Projects (Real)'!$B87,IF(H$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:N180)+SUM('Capital Projects (Nominal)'!$H87:N87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(I$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(I$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:O180)+SUM('Capital Projects (Nominal)'!$H87:O87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(I$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:O180)+SUM('Capital Projects (Nominal)'!$H87:O87),0))/'Capital Projects (Real)'!$B87,IF(I$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:O180)+SUM('Capital Projects (Nominal)'!$H87:O87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(J$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(J$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:P180)+SUM('Capital Projects (Nominal)'!$H87:P87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(J$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:P180)+SUM('Capital Projects (Nominal)'!$H87:P87),0))/'Capital Projects (Real)'!$B87,IF(J$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:P180)+SUM('Capital Projects (Nominal)'!$H87:P87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(K$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(K$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:Q180)+SUM('Capital Projects (Nominal)'!$H87:Q87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(K$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:Q180)+SUM('Capital Projects (Nominal)'!$H87:Q87),0))/'Capital Projects (Real)'!$B87,IF(K$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:Q180)+SUM('Capital Projects (Nominal)'!$H87:Q87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(L$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(L$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:R180)+SUM('Capital Projects (Nominal)'!$H87:R87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(L$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:R180)+SUM('Capital Projects (Nominal)'!$H87:R87),0))/'Capital Projects (Real)'!$B87,IF(L$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:R180)+SUM('Capital Projects (Nominal)'!$H87:R87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(M$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(M$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:S180)+SUM('Capital Projects (Nominal)'!$H87:S87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(M$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:S180)+SUM('Capital Projects (Nominal)'!$H87:S87),0))/'Capital Projects (Real)'!$B87,IF(M$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:S180)+SUM('Capital Projects (Nominal)'!$H87:S87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(N$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(N$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:T180)+SUM('Capital Projects (Nominal)'!$H87:T87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(N$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:T180)+SUM('Capital Projects (Nominal)'!$H87:T87),0))/'Capital Projects (Real)'!$B87,IF(N$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:T180)+SUM('Capital Projects (Nominal)'!$H87:T87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(O$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(O$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:U180)+SUM('Capital Projects (Nominal)'!$H87:U87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(O$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:U180)+SUM('Capital Projects (Nominal)'!$H87:U87),0))/'Capital Projects (Real)'!$B87,IF(O$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:U180)+SUM('Capital Projects (Nominal)'!$H87:U87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(P$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(P$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:V180)+SUM('Capital Projects (Nominal)'!$H87:V87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(P$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:V180)+SUM('Capital Projects (Nominal)'!$H87:V87),0))/'Capital Projects (Real)'!$B87,IF(P$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:V180)+SUM('Capital Projects (Nominal)'!$H87:V87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(Q$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:W180)+SUM('Capital Projects (Nominal)'!$H87:W87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(Q$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:W180)+SUM('Capital Projects (Nominal)'!$H87:W87),0))/'Capital Projects (Real)'!$B87,IF(Q$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:W180)+SUM('Capital Projects (Nominal)'!$H87:W87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(R$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(R$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:X180)+SUM('Capital Projects (Nominal)'!$H87:X87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(R$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:X180)+SUM('Capital Projects (Nominal)'!$H87:X87),0))/'Capital Projects (Real)'!$B87,IF(R$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:X180)+SUM('Capital Projects (Nominal)'!$H87:X87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(S$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(S$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:Y180)+SUM('Capital Projects (Nominal)'!$H87:Y87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(S$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:Y180)+SUM('Capital Projects (Nominal)'!$H87:Y87),0))/'Capital Projects (Real)'!$B87,IF(S$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:Y180)+SUM('Capital Projects (Nominal)'!$H87:Y87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(T$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(T$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:Z180)+SUM('Capital Projects (Nominal)'!$H87:Z87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(T$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:Z180)+SUM('Capital Projects (Nominal)'!$H87:Z87),0))/'Capital Projects (Real)'!$B87,IF(T$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:Z180)+SUM('Capital Projects (Nominal)'!$H87:Z87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(U$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(U$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AA180)+SUM('Capital Projects (Nominal)'!$H87:AA87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(U$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AA180)+SUM('Capital Projects (Nominal)'!$H87:AA87),0))/'Capital Projects (Real)'!$B87,IF(U$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AA180)+SUM('Capital Projects (Nominal)'!$H87:AA87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(V$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(V$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AB180)+SUM('Capital Projects (Nominal)'!$H87:AB87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(V$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AB180)+SUM('Capital Projects (Nominal)'!$H87:AB87),0))/'Capital Projects (Real)'!$B87,IF(V$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AB180)+SUM('Capital Projects (Nominal)'!$H87:AB87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(W$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(W$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AC180)+SUM('Capital Projects (Nominal)'!$H87:AC87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(W$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AC180)+SUM('Capital Projects (Nominal)'!$H87:AC87),0))/'Capital Projects (Real)'!$B87,IF(W$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AC180)+SUM('Capital Projects (Nominal)'!$H87:AC87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(X$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(X$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AD180)+SUM('Capital Projects (Nominal)'!$H87:AD87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(X$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AD180)+SUM('Capital Projects (Nominal)'!$H87:AD87),0))/'Capital Projects (Real)'!$B87,IF(X$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AD180)+SUM('Capital Projects (Nominal)'!$H87:AD87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(Y$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AE180)+SUM('Capital Projects (Nominal)'!$H87:AE87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(Y$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AE180)+SUM('Capital Projects (Nominal)'!$H87:AE87),0))/'Capital Projects (Real)'!$B87,IF(Y$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AE180)+SUM('Capital Projects (Nominal)'!$H87:AE87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(Z$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AF180)+SUM('Capital Projects (Nominal)'!$H87:AF87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(Z$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AF180)+SUM('Capital Projects (Nominal)'!$H87:AF87),0))/'Capital Projects (Real)'!$B87,IF(Z$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AF180)+SUM('Capital Projects (Nominal)'!$H87:AF87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(AA$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AG180)+SUM('Capital Projects (Nominal)'!$H87:AG87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(AA$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AG180)+SUM('Capital Projects (Nominal)'!$H87:AG87),0))/'Capital Projects (Real)'!$B87,IF(AA$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AG180)+SUM('Capital Projects (Nominal)'!$H87:AG87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(AB$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AH180)+SUM('Capital Projects (Nominal)'!$H87:AH87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(AB$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AH180)+SUM('Capital Projects (Nominal)'!$H87:AH87),0))/'Capital Projects (Real)'!$B87,IF(AB$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AH180)+SUM('Capital Projects (Nominal)'!$H87:AH87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(AC$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AI180)+SUM('Capital Projects (Nominal)'!$H87:AI87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(AC$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AI180)+SUM('Capital Projects (Nominal)'!$H87:AI87),0))/'Capital Projects (Real)'!$B87,IF(AC$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AI180)+SUM('Capital Projects (Nominal)'!$H87:AI87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(AD$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AJ180)+SUM('Capital Projects (Nominal)'!$H87:AJ87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(AD$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AJ180)+SUM('Capital Projects (Nominal)'!$H87:AJ87),0))/'Capital Projects (Real)'!$B87,IF(AD$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AJ180)+SUM('Capital Projects (Nominal)'!$H87:AJ87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,IF(AE$2='Capital Projects (Real)'!$D87,(SUM('Capital Projects (Nominal)'!$H180:AK180)+SUM('Capital Projects (Nominal)'!$H87:AK87))*(13-'Capital Projects (Nominal)'!$E87)/12,IF(AE$2>'Capital Projects (Real)'!$D87,SUM('Capital Projects (Nominal)'!$H180:AK180)+SUM('Capital Projects (Nominal)'!$H87:AK87),0))/'Capital Projects (Real)'!$B87,IF(AE$2='Capital Projects (Real)'!$D87+'Capital Projects (Real)'!$B87,(SUM('Capital Projects (Nominal)'!$H180:AK180)+SUM('Capital Projects (Nominal)'!$H87:AK87))*('Capital Projects (Nominal)'!$E87-1)/12/'Capital Projects (Nominal)'!$B87,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A88","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(B$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(B$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:H181)+SUM('Capital Projects (Nominal)'!$H88:H88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(B$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:H181)+SUM('Capital Projects (Nominal)'!$H88:H88),0))/'Capital Projects (Real)'!$B88,IF(B$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:H181)+SUM('Capital Projects (Nominal)'!$H88:H88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(C$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(C$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:I181)+SUM('Capital Projects (Nominal)'!$H88:I88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(C$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:I181)+SUM('Capital Projects (Nominal)'!$H88:I88),0))/'Capital Projects (Real)'!$B88,IF(C$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:I181)+SUM('Capital Projects (Nominal)'!$H88:I88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(D$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(D$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:J181)+SUM('Capital Projects (Nominal)'!$H88:J88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(D$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:J181)+SUM('Capital Projects (Nominal)'!$H88:J88),0))/'Capital Projects (Real)'!$B88,IF(D$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:J181)+SUM('Capital Projects (Nominal)'!$H88:J88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(E$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(E$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:K181)+SUM('Capital Projects (Nominal)'!$H88:K88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(E$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:K181)+SUM('Capital Projects (Nominal)'!$H88:K88),0))/'Capital Projects (Real)'!$B88,IF(E$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:K181)+SUM('Capital Projects (Nominal)'!$H88:K88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(F$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(F$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:L181)+SUM('Capital Projects (Nominal)'!$H88:L88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(F$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:L181)+SUM('Capital Projects (Nominal)'!$H88:L88),0))/'Capital Projects (Real)'!$B88,IF(F$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:L181)+SUM('Capital Projects (Nominal)'!$H88:L88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(G$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(G$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:M181)+SUM('Capital Projects (Nominal)'!$H88:M88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(G$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:M181)+SUM('Capital Projects (Nominal)'!$H88:M88),0))/'Capital Projects (Real)'!$B88,IF(G$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:M181)+SUM('Capital Projects (Nominal)'!$H88:M88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(H$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(H$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:N181)+SUM('Capital Projects (Nominal)'!$H88:N88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(H$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:N181)+SUM('Capital Projects (Nominal)'!$H88:N88),0))/'Capital Projects (Real)'!$B88,IF(H$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:N181)+SUM('Capital Projects (Nominal)'!$H88:N88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(I$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(I$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:O181)+SUM('Capital Projects (Nominal)'!$H88:O88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(I$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:O181)+SUM('Capital Projects (Nominal)'!$H88:O88),0))/'Capital Projects (Real)'!$B88,IF(I$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:O181)+SUM('Capital Projects (Nominal)'!$H88:O88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(J$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(J$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:P181)+SUM('Capital Projects (Nominal)'!$H88:P88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(J$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:P181)+SUM('Capital Projects (Nominal)'!$H88:P88),0))/'Capital Projects (Real)'!$B88,IF(J$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:P181)+SUM('Capital Projects (Nominal)'!$H88:P88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(K$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(K$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:Q181)+SUM('Capital Projects (Nominal)'!$H88:Q88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(K$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:Q181)+SUM('Capital Projects (Nominal)'!$H88:Q88),0))/'Capital Projects (Real)'!$B88,IF(K$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:Q181)+SUM('Capital Projects (Nominal)'!$H88:Q88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(L$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(L$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:R181)+SUM('Capital Projects (Nominal)'!$H88:R88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(L$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:R181)+SUM('Capital Projects (Nominal)'!$H88:R88),0))/'Capital Projects (Real)'!$B88,IF(L$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:R181)+SUM('Capital Projects (Nominal)'!$H88:R88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(M$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(M$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:S181)+SUM('Capital Projects (Nominal)'!$H88:S88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(M$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:S181)+SUM('Capital Projects (Nominal)'!$H88:S88),0))/'Capital Projects (Real)'!$B88,IF(M$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:S181)+SUM('Capital Projects (Nominal)'!$H88:S88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(N$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(N$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:T181)+SUM('Capital Projects (Nominal)'!$H88:T88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(N$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:T181)+SUM('Capital Projects (Nominal)'!$H88:T88),0))/'Capital Projects (Real)'!$B88,IF(N$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:T181)+SUM('Capital Projects (Nominal)'!$H88:T88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(O$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(O$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:U181)+SUM('Capital Projects (Nominal)'!$H88:U88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(O$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:U181)+SUM('Capital Projects (Nominal)'!$H88:U88),0))/'Capital Projects (Real)'!$B88,IF(O$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:U181)+SUM('Capital Projects (Nominal)'!$H88:U88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(P$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(P$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:V181)+SUM('Capital Projects (Nominal)'!$H88:V88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(P$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:V181)+SUM('Capital Projects (Nominal)'!$H88:V88),0))/'Capital Projects (Real)'!$B88,IF(P$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:V181)+SUM('Capital Projects (Nominal)'!$H88:V88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(Q$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:W181)+SUM('Capital Projects (Nominal)'!$H88:W88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(Q$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:W181)+SUM('Capital Projects (Nominal)'!$H88:W88),0))/'Capital Projects (Real)'!$B88,IF(Q$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:W181)+SUM('Capital Projects (Nominal)'!$H88:W88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(R$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(R$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:X181)+SUM('Capital Projects (Nominal)'!$H88:X88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(R$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:X181)+SUM('Capital Projects (Nominal)'!$H88:X88),0))/'Capital Projects (Real)'!$B88,IF(R$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:X181)+SUM('Capital Projects (Nominal)'!$H88:X88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(S$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(S$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:Y181)+SUM('Capital Projects (Nominal)'!$H88:Y88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(S$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:Y181)+SUM('Capital Projects (Nominal)'!$H88:Y88),0))/'Capital Projects (Real)'!$B88,IF(S$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:Y181)+SUM('Capital Projects (Nominal)'!$H88:Y88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(T$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(T$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:Z181)+SUM('Capital Projects (Nominal)'!$H88:Z88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(T$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:Z181)+SUM('Capital Projects (Nominal)'!$H88:Z88),0))/'Capital Projects (Real)'!$B88,IF(T$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:Z181)+SUM('Capital Projects (Nominal)'!$H88:Z88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(U$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(U$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AA181)+SUM('Capital Projects (Nominal)'!$H88:AA88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(U$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AA181)+SUM('Capital Projects (Nominal)'!$H88:AA88),0))/'Capital Projects (Real)'!$B88,IF(U$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AA181)+SUM('Capital Projects (Nominal)'!$H88:AA88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(V$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(V$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AB181)+SUM('Capital Projects (Nominal)'!$H88:AB88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(V$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AB181)+SUM('Capital Projects (Nominal)'!$H88:AB88),0))/'Capital Projects (Real)'!$B88,IF(V$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AB181)+SUM('Capital Projects (Nominal)'!$H88:AB88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(W$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(W$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AC181)+SUM('Capital Projects (Nominal)'!$H88:AC88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(W$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AC181)+SUM('Capital Projects (Nominal)'!$H88:AC88),0))/'Capital Projects (Real)'!$B88,IF(W$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AC181)+SUM('Capital Projects (Nominal)'!$H88:AC88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(X$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(X$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AD181)+SUM('Capital Projects (Nominal)'!$H88:AD88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(X$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AD181)+SUM('Capital Projects (Nominal)'!$H88:AD88),0))/'Capital Projects (Real)'!$B88,IF(X$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AD181)+SUM('Capital Projects (Nominal)'!$H88:AD88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(Y$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AE181)+SUM('Capital Projects (Nominal)'!$H88:AE88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(Y$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AE181)+SUM('Capital Projects (Nominal)'!$H88:AE88),0))/'Capital Projects (Real)'!$B88,IF(Y$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AE181)+SUM('Capital Projects (Nominal)'!$H88:AE88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(Z$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AF181)+SUM('Capital Projects (Nominal)'!$H88:AF88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(Z$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AF181)+SUM('Capital Projects (Nominal)'!$H88:AF88),0))/'Capital Projects (Real)'!$B88,IF(Z$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AF181)+SUM('Capital Projects (Nominal)'!$H88:AF88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(AA$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AG181)+SUM('Capital Projects (Nominal)'!$H88:AG88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(AA$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AG181)+SUM('Capital Projects (Nominal)'!$H88:AG88),0))/'Capital Projects (Real)'!$B88,IF(AA$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AG181)+SUM('Capital Projects (Nominal)'!$H88:AG88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(AB$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AH181)+SUM('Capital Projects (Nominal)'!$H88:AH88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(AB$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AH181)+SUM('Capital Projects (Nominal)'!$H88:AH88),0))/'Capital Projects (Real)'!$B88,IF(AB$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AH181)+SUM('Capital Projects (Nominal)'!$H88:AH88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(AC$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AI181)+SUM('Capital Projects (Nominal)'!$H88:AI88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(AC$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AI181)+SUM('Capital Projects (Nominal)'!$H88:AI88),0))/'Capital Projects (Real)'!$B88,IF(AC$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AI181)+SUM('Capital Projects (Nominal)'!$H88:AI88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(AD$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AJ181)+SUM('Capital Projects (Nominal)'!$H88:AJ88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(AD$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AJ181)+SUM('Capital Projects (Nominal)'!$H88:AJ88),0))/'Capital Projects (Real)'!$B88,IF(AD$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AJ181)+SUM('Capital Projects (Nominal)'!$H88:AJ88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,IF(AE$2='Capital Projects (Real)'!$D88,(SUM('Capital Projects (Nominal)'!$H181:AK181)+SUM('Capital Projects (Nominal)'!$H88:AK88))*(13-'Capital Projects (Nominal)'!$E88)/12,IF(AE$2>'Capital Projects (Real)'!$D88,SUM('Capital Projects (Nominal)'!$H181:AK181)+SUM('Capital Projects (Nominal)'!$H88:AK88),0))/'Capital Projects (Real)'!$B88,IF(AE$2='Capital Projects (Real)'!$D88+'Capital Projects (Real)'!$B88,(SUM('Capital Projects (Nominal)'!$H181:AK181)+SUM('Capital Projects (Nominal)'!$H88:AK88))*('Capital Projects (Nominal)'!$E88-1)/12/'Capital Projects (Nominal)'!$B88,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A89","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(B$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(B$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:H182)+SUM('Capital Projects (Nominal)'!$H89:H89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(B$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:H182)+SUM('Capital Projects (Nominal)'!$H89:H89),0))/'Capital Projects (Real)'!$B89,IF(B$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:H182)+SUM('Capital Projects (Nominal)'!$H89:H89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(C$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(C$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:I182)+SUM('Capital Projects (Nominal)'!$H89:I89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(C$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:I182)+SUM('Capital Projects (Nominal)'!$H89:I89),0))/'Capital Projects (Real)'!$B89,IF(C$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:I182)+SUM('Capital Projects (Nominal)'!$H89:I89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(D$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(D$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:J182)+SUM('Capital Projects (Nominal)'!$H89:J89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(D$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:J182)+SUM('Capital Projects (Nominal)'!$H89:J89),0))/'Capital Projects (Real)'!$B89,IF(D$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:J182)+SUM('Capital Projects (Nominal)'!$H89:J89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(E$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(E$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:K182)+SUM('Capital Projects (Nominal)'!$H89:K89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(E$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:K182)+SUM('Capital Projects (Nominal)'!$H89:K89),0))/'Capital Projects (Real)'!$B89,IF(E$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:K182)+SUM('Capital Projects (Nominal)'!$H89:K89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(F$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(F$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:L182)+SUM('Capital Projects (Nominal)'!$H89:L89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(F$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:L182)+SUM('Capital Projects (Nominal)'!$H89:L89),0))/'Capital Projects (Real)'!$B89,IF(F$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:L182)+SUM('Capital Projects (Nominal)'!$H89:L89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(G$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(G$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:M182)+SUM('Capital Projects (Nominal)'!$H89:M89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(G$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:M182)+SUM('Capital Projects (Nominal)'!$H89:M89),0))/'Capital Projects (Real)'!$B89,IF(G$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:M182)+SUM('Capital Projects (Nominal)'!$H89:M89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(H$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(H$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:N182)+SUM('Capital Projects (Nominal)'!$H89:N89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(H$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:N182)+SUM('Capital Projects (Nominal)'!$H89:N89),0))/'Capital Projects (Real)'!$B89,IF(H$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:N182)+SUM('Capital Projects (Nominal)'!$H89:N89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(I$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(I$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:O182)+SUM('Capital Projects (Nominal)'!$H89:O89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(I$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:O182)+SUM('Capital Projects (Nominal)'!$H89:O89),0))/'Capital Projects (Real)'!$B89,IF(I$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:O182)+SUM('Capital Projects (Nominal)'!$H89:O89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(J$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(J$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:P182)+SUM('Capital Projects (Nominal)'!$H89:P89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(J$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:P182)+SUM('Capital Projects (Nominal)'!$H89:P89),0))/'Capital Projects (Real)'!$B89,IF(J$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:P182)+SUM('Capital Projects (Nominal)'!$H89:P89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(K$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(K$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:Q182)+SUM('Capital Projects (Nominal)'!$H89:Q89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(K$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:Q182)+SUM('Capital Projects (Nominal)'!$H89:Q89),0))/'Capital Projects (Real)'!$B89,IF(K$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:Q182)+SUM('Capital Projects (Nominal)'!$H89:Q89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(L$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(L$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:R182)+SUM('Capital Projects (Nominal)'!$H89:R89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(L$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:R182)+SUM('Capital Projects (Nominal)'!$H89:R89),0))/'Capital Projects (Real)'!$B89,IF(L$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:R182)+SUM('Capital Projects (Nominal)'!$H89:R89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(M$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(M$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:S182)+SUM('Capital Projects (Nominal)'!$H89:S89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(M$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:S182)+SUM('Capital Projects (Nominal)'!$H89:S89),0))/'Capital Projects (Real)'!$B89,IF(M$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:S182)+SUM('Capital Projects (Nominal)'!$H89:S89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(N$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(N$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:T182)+SUM('Capital Projects (Nominal)'!$H89:T89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(N$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:T182)+SUM('Capital Projects (Nominal)'!$H89:T89),0))/'Capital Projects (Real)'!$B89,IF(N$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:T182)+SUM('Capital Projects (Nominal)'!$H89:T89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(O$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(O$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:U182)+SUM('Capital Projects (Nominal)'!$H89:U89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(O$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:U182)+SUM('Capital Projects (Nominal)'!$H89:U89),0))/'Capital Projects (Real)'!$B89,IF(O$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:U182)+SUM('Capital Projects (Nominal)'!$H89:U89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(P$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(P$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:V182)+SUM('Capital Projects (Nominal)'!$H89:V89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(P$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:V182)+SUM('Capital Projects (Nominal)'!$H89:V89),0))/'Capital Projects (Real)'!$B89,IF(P$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:V182)+SUM('Capital Projects (Nominal)'!$H89:V89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(Q$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:W182)+SUM('Capital Projects (Nominal)'!$H89:W89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(Q$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:W182)+SUM('Capital Projects (Nominal)'!$H89:W89),0))/'Capital Projects (Real)'!$B89,IF(Q$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:W182)+SUM('Capital Projects (Nominal)'!$H89:W89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(R$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(R$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:X182)+SUM('Capital Projects (Nominal)'!$H89:X89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(R$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:X182)+SUM('Capital Projects (Nominal)'!$H89:X89),0))/'Capital Projects (Real)'!$B89,IF(R$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:X182)+SUM('Capital Projects (Nominal)'!$H89:X89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(S$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(S$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:Y182)+SUM('Capital Projects (Nominal)'!$H89:Y89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(S$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:Y182)+SUM('Capital Projects (Nominal)'!$H89:Y89),0))/'Capital Projects (Real)'!$B89,IF(S$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:Y182)+SUM('Capital Projects (Nominal)'!$H89:Y89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(T$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(T$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:Z182)+SUM('Capital Projects (Nominal)'!$H89:Z89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(T$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:Z182)+SUM('Capital Projects (Nominal)'!$H89:Z89),0))/'Capital Projects (Real)'!$B89,IF(T$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:Z182)+SUM('Capital Projects (Nominal)'!$H89:Z89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(U$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(U$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AA182)+SUM('Capital Projects (Nominal)'!$H89:AA89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(U$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AA182)+SUM('Capital Projects (Nominal)'!$H89:AA89),0))/'Capital Projects (Real)'!$B89,IF(U$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AA182)+SUM('Capital Projects (Nominal)'!$H89:AA89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(V$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(V$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AB182)+SUM('Capital Projects (Nominal)'!$H89:AB89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(V$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AB182)+SUM('Capital Projects (Nominal)'!$H89:AB89),0))/'Capital Projects (Real)'!$B89,IF(V$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AB182)+SUM('Capital Projects (Nominal)'!$H89:AB89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(W$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(W$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AC182)+SUM('Capital Projects (Nominal)'!$H89:AC89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(W$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AC182)+SUM('Capital Projects (Nominal)'!$H89:AC89),0))/'Capital Projects (Real)'!$B89,IF(W$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AC182)+SUM('Capital Projects (Nominal)'!$H89:AC89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(X$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(X$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AD182)+SUM('Capital Projects (Nominal)'!$H89:AD89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(X$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AD182)+SUM('Capital Projects (Nominal)'!$H89:AD89),0))/'Capital Projects (Real)'!$B89,IF(X$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AD182)+SUM('Capital Projects (Nominal)'!$H89:AD89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(Y$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AE182)+SUM('Capital Projects (Nominal)'!$H89:AE89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(Y$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AE182)+SUM('Capital Projects (Nominal)'!$H89:AE89),0))/'Capital Projects (Real)'!$B89,IF(Y$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AE182)+SUM('Capital Projects (Nominal)'!$H89:AE89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(Z$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AF182)+SUM('Capital Projects (Nominal)'!$H89:AF89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(Z$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AF182)+SUM('Capital Projects (Nominal)'!$H89:AF89),0))/'Capital Projects (Real)'!$B89,IF(Z$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AF182)+SUM('Capital Projects (Nominal)'!$H89:AF89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(AA$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AG182)+SUM('Capital Projects (Nominal)'!$H89:AG89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(AA$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AG182)+SUM('Capital Projects (Nominal)'!$H89:AG89),0))/'Capital Projects (Real)'!$B89,IF(AA$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AG182)+SUM('Capital Projects (Nominal)'!$H89:AG89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(AB$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AH182)+SUM('Capital Projects (Nominal)'!$H89:AH89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(AB$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AH182)+SUM('Capital Projects (Nominal)'!$H89:AH89),0))/'Capital Projects (Real)'!$B89,IF(AB$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AH182)+SUM('Capital Projects (Nominal)'!$H89:AH89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(AC$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AI182)+SUM('Capital Projects (Nominal)'!$H89:AI89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(AC$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AI182)+SUM('Capital Projects (Nominal)'!$H89:AI89),0))/'Capital Projects (Real)'!$B89,IF(AC$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AI182)+SUM('Capital Projects (Nominal)'!$H89:AI89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(AD$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AJ182)+SUM('Capital Projects (Nominal)'!$H89:AJ89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(AD$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AJ182)+SUM('Capital Projects (Nominal)'!$H89:AJ89),0))/'Capital Projects (Real)'!$B89,IF(AD$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AJ182)+SUM('Capital Projects (Nominal)'!$H89:AJ89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,IF(AE$2='Capital Projects (Real)'!$D89,(SUM('Capital Projects (Nominal)'!$H182:AK182)+SUM('Capital Projects (Nominal)'!$H89:AK89))*(13-'Capital Projects (Nominal)'!$E89)/12,IF(AE$2>'Capital Projects (Real)'!$D89,SUM('Capital Projects (Nominal)'!$H182:AK182)+SUM('Capital Projects (Nominal)'!$H89:AK89),0))/'Capital Projects (Real)'!$B89,IF(AE$2='Capital Projects (Real)'!$D89+'Capital Projects (Real)'!$B89,(SUM('Capital Projects (Nominal)'!$H182:AK182)+SUM('Capital Projects (Nominal)'!$H89:AK89))*('Capital Projects (Nominal)'!$E89-1)/12/'Capital Projects (Nominal)'!$B89,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A90","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(B$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(B$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:H183)+SUM('Capital Projects (Nominal)'!$H90:H90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(B$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:H183)+SUM('Capital Projects (Nominal)'!$H90:H90),0))/'Capital Projects (Real)'!$B90,IF(B$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:H183)+SUM('Capital Projects (Nominal)'!$H90:H90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(C$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(C$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:I183)+SUM('Capital Projects (Nominal)'!$H90:I90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(C$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:I183)+SUM('Capital Projects (Nominal)'!$H90:I90),0))/'Capital Projects (Real)'!$B90,IF(C$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:I183)+SUM('Capital Projects (Nominal)'!$H90:I90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(D$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(D$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:J183)+SUM('Capital Projects (Nominal)'!$H90:J90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(D$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:J183)+SUM('Capital Projects (Nominal)'!$H90:J90),0))/'Capital Projects (Real)'!$B90,IF(D$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:J183)+SUM('Capital Projects (Nominal)'!$H90:J90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(E$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(E$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:K183)+SUM('Capital Projects (Nominal)'!$H90:K90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(E$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:K183)+SUM('Capital Projects (Nominal)'!$H90:K90),0))/'Capital Projects (Real)'!$B90,IF(E$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:K183)+SUM('Capital Projects (Nominal)'!$H90:K90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(F$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(F$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:L183)+SUM('Capital Projects (Nominal)'!$H90:L90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(F$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:L183)+SUM('Capital Projects (Nominal)'!$H90:L90),0))/'Capital Projects (Real)'!$B90,IF(F$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:L183)+SUM('Capital Projects (Nominal)'!$H90:L90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(G$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(G$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:M183)+SUM('Capital Projects (Nominal)'!$H90:M90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(G$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:M183)+SUM('Capital Projects (Nominal)'!$H90:M90),0))/'Capital Projects (Real)'!$B90,IF(G$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:M183)+SUM('Capital Projects (Nominal)'!$H90:M90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(H$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(H$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:N183)+SUM('Capital Projects (Nominal)'!$H90:N90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(H$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:N183)+SUM('Capital Projects (Nominal)'!$H90:N90),0))/'Capital Projects (Real)'!$B90,IF(H$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:N183)+SUM('Capital Projects (Nominal)'!$H90:N90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(I$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(I$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:O183)+SUM('Capital Projects (Nominal)'!$H90:O90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(I$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:O183)+SUM('Capital Projects (Nominal)'!$H90:O90),0))/'Capital Projects (Real)'!$B90,IF(I$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:O183)+SUM('Capital Projects (Nominal)'!$H90:O90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(J$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(J$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:P183)+SUM('Capital Projects (Nominal)'!$H90:P90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(J$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:P183)+SUM('Capital Projects (Nominal)'!$H90:P90),0))/'Capital Projects (Real)'!$B90,IF(J$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:P183)+SUM('Capital Projects (Nominal)'!$H90:P90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(K$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(K$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:Q183)+SUM('Capital Projects (Nominal)'!$H90:Q90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(K$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:Q183)+SUM('Capital Projects (Nominal)'!$H90:Q90),0))/'Capital Projects (Real)'!$B90,IF(K$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:Q183)+SUM('Capital Projects (Nominal)'!$H90:Q90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(L$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(L$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:R183)+SUM('Capital Projects (Nominal)'!$H90:R90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(L$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:R183)+SUM('Capital Projects (Nominal)'!$H90:R90),0))/'Capital Projects (Real)'!$B90,IF(L$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:R183)+SUM('Capital Projects (Nominal)'!$H90:R90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(M$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(M$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:S183)+SUM('Capital Projects (Nominal)'!$H90:S90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(M$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:S183)+SUM('Capital Projects (Nominal)'!$H90:S90),0))/'Capital Projects (Real)'!$B90,IF(M$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:S183)+SUM('Capital Projects (Nominal)'!$H90:S90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(N$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(N$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:T183)+SUM('Capital Projects (Nominal)'!$H90:T90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(N$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:T183)+SUM('Capital Projects (Nominal)'!$H90:T90),0))/'Capital Projects (Real)'!$B90,IF(N$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:T183)+SUM('Capital Projects (Nominal)'!$H90:T90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(O$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(O$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:U183)+SUM('Capital Projects (Nominal)'!$H90:U90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(O$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:U183)+SUM('Capital Projects (Nominal)'!$H90:U90),0))/'Capital Projects (Real)'!$B90,IF(O$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:U183)+SUM('Capital Projects (Nominal)'!$H90:U90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(P$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(P$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:V183)+SUM('Capital Projects (Nominal)'!$H90:V90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(P$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:V183)+SUM('Capital Projects (Nominal)'!$H90:V90),0))/'Capital Projects (Real)'!$B90,IF(P$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:V183)+SUM('Capital Projects (Nominal)'!$H90:V90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(Q$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:W183)+SUM('Capital Projects (Nominal)'!$H90:W90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(Q$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:W183)+SUM('Capital Projects (Nominal)'!$H90:W90),0))/'Capital Projects (Real)'!$B90,IF(Q$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:W183)+SUM('Capital Projects (Nominal)'!$H90:W90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(R$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(R$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:X183)+SUM('Capital Projects (Nominal)'!$H90:X90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(R$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:X183)+SUM('Capital Projects (Nominal)'!$H90:X90),0))/'Capital Projects (Real)'!$B90,IF(R$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:X183)+SUM('Capital Projects (Nominal)'!$H90:X90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(S$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(S$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:Y183)+SUM('Capital Projects (Nominal)'!$H90:Y90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(S$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:Y183)+SUM('Capital Projects (Nominal)'!$H90:Y90),0))/'Capital Projects (Real)'!$B90,IF(S$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:Y183)+SUM('Capital Projects (Nominal)'!$H90:Y90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(T$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(T$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:Z183)+SUM('Capital Projects (Nominal)'!$H90:Z90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(T$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:Z183)+SUM('Capital Projects (Nominal)'!$H90:Z90),0))/'Capital Projects (Real)'!$B90,IF(T$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:Z183)+SUM('Capital Projects (Nominal)'!$H90:Z90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(U$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(U$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AA183)+SUM('Capital Projects (Nominal)'!$H90:AA90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(U$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AA183)+SUM('Capital Projects (Nominal)'!$H90:AA90),0))/'Capital Projects (Real)'!$B90,IF(U$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AA183)+SUM('Capital Projects (Nominal)'!$H90:AA90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(V$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(V$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AB183)+SUM('Capital Projects (Nominal)'!$H90:AB90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(V$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AB183)+SUM('Capital Projects (Nominal)'!$H90:AB90),0))/'Capital Projects (Real)'!$B90,IF(V$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AB183)+SUM('Capital Projects (Nominal)'!$H90:AB90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(W$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(W$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AC183)+SUM('Capital Projects (Nominal)'!$H90:AC90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(W$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AC183)+SUM('Capital Projects (Nominal)'!$H90:AC90),0))/'Capital Projects (Real)'!$B90,IF(W$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AC183)+SUM('Capital Projects (Nominal)'!$H90:AC90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(X$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(X$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AD183)+SUM('Capital Projects (Nominal)'!$H90:AD90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(X$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AD183)+SUM('Capital Projects (Nominal)'!$H90:AD90),0))/'Capital Projects (Real)'!$B90,IF(X$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AD183)+SUM('Capital Projects (Nominal)'!$H90:AD90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(Y$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AE183)+SUM('Capital Projects (Nominal)'!$H90:AE90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(Y$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AE183)+SUM('Capital Projects (Nominal)'!$H90:AE90),0))/'Capital Projects (Real)'!$B90,IF(Y$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AE183)+SUM('Capital Projects (Nominal)'!$H90:AE90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(Z$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AF183)+SUM('Capital Projects (Nominal)'!$H90:AF90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(Z$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AF183)+SUM('Capital Projects (Nominal)'!$H90:AF90),0))/'Capital Projects (Real)'!$B90,IF(Z$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AF183)+SUM('Capital Projects (Nominal)'!$H90:AF90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(AA$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AG183)+SUM('Capital Projects (Nominal)'!$H90:AG90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(AA$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AG183)+SUM('Capital Projects (Nominal)'!$H90:AG90),0))/'Capital Projects (Real)'!$B90,IF(AA$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AG183)+SUM('Capital Projects (Nominal)'!$H90:AG90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(AB$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AH183)+SUM('Capital Projects (Nominal)'!$H90:AH90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(AB$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AH183)+SUM('Capital Projects (Nominal)'!$H90:AH90),0))/'Capital Projects (Real)'!$B90,IF(AB$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AH183)+SUM('Capital Projects (Nominal)'!$H90:AH90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(AC$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AI183)+SUM('Capital Projects (Nominal)'!$H90:AI90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(AC$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AI183)+SUM('Capital Projects (Nominal)'!$H90:AI90),0))/'Capital Projects (Real)'!$B90,IF(AC$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AI183)+SUM('Capital Projects (Nominal)'!$H90:AI90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(AD$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AJ183)+SUM('Capital Projects (Nominal)'!$H90:AJ90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(AD$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AJ183)+SUM('Capital Projects (Nominal)'!$H90:AJ90),0))/'Capital Projects (Real)'!$B90,IF(AD$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AJ183)+SUM('Capital Projects (Nominal)'!$H90:AJ90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,IF(AE$2='Capital Projects (Real)'!$D90,(SUM('Capital Projects (Nominal)'!$H183:AK183)+SUM('Capital Projects (Nominal)'!$H90:AK90))*(13-'Capital Projects (Nominal)'!$E90)/12,IF(AE$2>'Capital Projects (Real)'!$D90,SUM('Capital Projects (Nominal)'!$H183:AK183)+SUM('Capital Projects (Nominal)'!$H90:AK90),0))/'Capital Projects (Real)'!$B90,IF(AE$2='Capital Projects (Real)'!$D90+'Capital Projects (Real)'!$B90,(SUM('Capital Projects (Nominal)'!$H183:AK183)+SUM('Capital Projects (Nominal)'!$H90:AK90))*('Capital Projects (Nominal)'!$E90-1)/12/'Capital Projects (Nominal)'!$B90,0)),0)","v":0}]
[{"$f":"'Capital Projects (Real)'!A91","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(B$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(B$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:H184)+SUM('Capital Projects (Nominal)'!$H91:H91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(B$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:H184)+SUM('Capital Projects (Nominal)'!$H91:H91),0))/'Capital Projects (Real)'!$B91,IF(B$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:H184)+SUM('Capital Projects (Nominal)'!$H91:H91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(C$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(C$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:I184)+SUM('Capital Projects (Nominal)'!$H91:I91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(C$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:I184)+SUM('Capital Projects (Nominal)'!$H91:I91),0))/'Capital Projects (Real)'!$B91,IF(C$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:I184)+SUM('Capital Projects (Nominal)'!$H91:I91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(D$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(D$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:J184)+SUM('Capital Projects (Nominal)'!$H91:J91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(D$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:J184)+SUM('Capital Projects (Nominal)'!$H91:J91),0))/'Capital Projects (Real)'!$B91,IF(D$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:J184)+SUM('Capital Projects (Nominal)'!$H91:J91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(E$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(E$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:K184)+SUM('Capital Projects (Nominal)'!$H91:K91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(E$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:K184)+SUM('Capital Projects (Nominal)'!$H91:K91),0))/'Capital Projects (Real)'!$B91,IF(E$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:K184)+SUM('Capital Projects (Nominal)'!$H91:K91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(F$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(F$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:L184)+SUM('Capital Projects (Nominal)'!$H91:L91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(F$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:L184)+SUM('Capital Projects (Nominal)'!$H91:L91),0))/'Capital Projects (Real)'!$B91,IF(F$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:L184)+SUM('Capital Projects (Nominal)'!$H91:L91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(G$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(G$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:M184)+SUM('Capital Projects (Nominal)'!$H91:M91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(G$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:M184)+SUM('Capital Projects (Nominal)'!$H91:M91),0))/'Capital Projects (Real)'!$B91,IF(G$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:M184)+SUM('Capital Projects (Nominal)'!$H91:M91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(H$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(H$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:N184)+SUM('Capital Projects (Nominal)'!$H91:N91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(H$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:N184)+SUM('Capital Projects (Nominal)'!$H91:N91),0))/'Capital Projects (Real)'!$B91,IF(H$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:N184)+SUM('Capital Projects (Nominal)'!$H91:N91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(I$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(I$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:O184)+SUM('Capital Projects (Nominal)'!$H91:O91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(I$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:O184)+SUM('Capital Projects (Nominal)'!$H91:O91),0))/'Capital Projects (Real)'!$B91,IF(I$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:O184)+SUM('Capital Projects (Nominal)'!$H91:O91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(J$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(J$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:P184)+SUM('Capital Projects (Nominal)'!$H91:P91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(J$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:P184)+SUM('Capital Projects (Nominal)'!$H91:P91),0))/'Capital Projects (Real)'!$B91,IF(J$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:P184)+SUM('Capital Projects (Nominal)'!$H91:P91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(K$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(K$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:Q184)+SUM('Capital Projects (Nominal)'!$H91:Q91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(K$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:Q184)+SUM('Capital Projects (Nominal)'!$H91:Q91),0))/'Capital Projects (Real)'!$B91,IF(K$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:Q184)+SUM('Capital Projects (Nominal)'!$H91:Q91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(L$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(L$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:R184)+SUM('Capital Projects (Nominal)'!$H91:R91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(L$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:R184)+SUM('Capital Projects (Nominal)'!$H91:R91),0))/'Capital Projects (Real)'!$B91,IF(L$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:R184)+SUM('Capital Projects (Nominal)'!$H91:R91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(M$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(M$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:S184)+SUM('Capital Projects (Nominal)'!$H91:S91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(M$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:S184)+SUM('Capital Projects (Nominal)'!$H91:S91),0))/'Capital Projects (Real)'!$B91,IF(M$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:S184)+SUM('Capital Projects (Nominal)'!$H91:S91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(N$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(N$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:T184)+SUM('Capital Projects (Nominal)'!$H91:T91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(N$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:T184)+SUM('Capital Projects (Nominal)'!$H91:T91),0))/'Capital Projects (Real)'!$B91,IF(N$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:T184)+SUM('Capital Projects (Nominal)'!$H91:T91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(O$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(O$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:U184)+SUM('Capital Projects (Nominal)'!$H91:U91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(O$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:U184)+SUM('Capital Projects (Nominal)'!$H91:U91),0))/'Capital Projects (Real)'!$B91,IF(O$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:U184)+SUM('Capital Projects (Nominal)'!$H91:U91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(P$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(P$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:V184)+SUM('Capital Projects (Nominal)'!$H91:V91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(P$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:V184)+SUM('Capital Projects (Nominal)'!$H91:V91),0))/'Capital Projects (Real)'!$B91,IF(P$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:V184)+SUM('Capital Projects (Nominal)'!$H91:V91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(Q$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(Q$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:W184)+SUM('Capital Projects (Nominal)'!$H91:W91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(Q$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:W184)+SUM('Capital Projects (Nominal)'!$H91:W91),0))/'Capital Projects (Real)'!$B91,IF(Q$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:W184)+SUM('Capital Projects (Nominal)'!$H91:W91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(R$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(R$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:X184)+SUM('Capital Projects (Nominal)'!$H91:X91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(R$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:X184)+SUM('Capital Projects (Nominal)'!$H91:X91),0))/'Capital Projects (Real)'!$B91,IF(R$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:X184)+SUM('Capital Projects (Nominal)'!$H91:X91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(S$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(S$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:Y184)+SUM('Capital Projects (Nominal)'!$H91:Y91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(S$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:Y184)+SUM('Capital Projects (Nominal)'!$H91:Y91),0))/'Capital Projects (Real)'!$B91,IF(S$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:Y184)+SUM('Capital Projects (Nominal)'!$H91:Y91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(T$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(T$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:Z184)+SUM('Capital Projects (Nominal)'!$H91:Z91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(T$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:Z184)+SUM('Capital Projects (Nominal)'!$H91:Z91),0))/'Capital Projects (Real)'!$B91,IF(T$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:Z184)+SUM('Capital Projects (Nominal)'!$H91:Z91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(U$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(U$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AA184)+SUM('Capital Projects (Nominal)'!$H91:AA91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(U$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AA184)+SUM('Capital Projects (Nominal)'!$H91:AA91),0))/'Capital Projects (Real)'!$B91,IF(U$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AA184)+SUM('Capital Projects (Nominal)'!$H91:AA91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(V$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(V$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AB184)+SUM('Capital Projects (Nominal)'!$H91:AB91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(V$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AB184)+SUM('Capital Projects (Nominal)'!$H91:AB91),0))/'Capital Projects (Real)'!$B91,IF(V$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AB184)+SUM('Capital Projects (Nominal)'!$H91:AB91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(W$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(W$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AC184)+SUM('Capital Projects (Nominal)'!$H91:AC91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(W$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AC184)+SUM('Capital Projects (Nominal)'!$H91:AC91),0))/'Capital Projects (Real)'!$B91,IF(W$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AC184)+SUM('Capital Projects (Nominal)'!$H91:AC91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(X$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(X$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AD184)+SUM('Capital Projects (Nominal)'!$H91:AD91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(X$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AD184)+SUM('Capital Projects (Nominal)'!$H91:AD91),0))/'Capital Projects (Real)'!$B91,IF(X$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AD184)+SUM('Capital Projects (Nominal)'!$H91:AD91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(Y$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(Y$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AE184)+SUM('Capital Projects (Nominal)'!$H91:AE91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(Y$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AE184)+SUM('Capital Projects (Nominal)'!$H91:AE91),0))/'Capital Projects (Real)'!$B91,IF(Y$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AE184)+SUM('Capital Projects (Nominal)'!$H91:AE91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(Z$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(Z$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AF184)+SUM('Capital Projects (Nominal)'!$H91:AF91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(Z$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AF184)+SUM('Capital Projects (Nominal)'!$H91:AF91),0))/'Capital Projects (Real)'!$B91,IF(Z$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AF184)+SUM('Capital Projects (Nominal)'!$H91:AF91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(AA$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(AA$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AG184)+SUM('Capital Projects (Nominal)'!$H91:AG91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(AA$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AG184)+SUM('Capital Projects (Nominal)'!$H91:AG91),0))/'Capital Projects (Real)'!$B91,IF(AA$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AG184)+SUM('Capital Projects (Nominal)'!$H91:AG91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(AB$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(AB$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AH184)+SUM('Capital Projects (Nominal)'!$H91:AH91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(AB$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AH184)+SUM('Capital Projects (Nominal)'!$H91:AH91),0))/'Capital Projects (Real)'!$B91,IF(AB$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AH184)+SUM('Capital Projects (Nominal)'!$H91:AH91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(AC$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(AC$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AI184)+SUM('Capital Projects (Nominal)'!$H91:AI91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(AC$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AI184)+SUM('Capital Projects (Nominal)'!$H91:AI91),0))/'Capital Projects (Real)'!$B91,IF(AC$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AI184)+SUM('Capital Projects (Nominal)'!$H91:AI91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(AD$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(AD$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AJ184)+SUM('Capital Projects (Nominal)'!$H91:AJ91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(AD$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AJ184)+SUM('Capital Projects (Nominal)'!$H91:AJ91),0))/'Capital Projects (Real)'!$B91,IF(AD$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AJ184)+SUM('Capital Projects (Nominal)'!$H91:AJ91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"yes\",IF(AE$2<'Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,IF(AE$2='Capital Projects (Real)'!$D91,(SUM('Capital Projects (Nominal)'!$H184:AK184)+SUM('Capital Projects (Nominal)'!$H91:AK91))*(13-'Capital Projects (Nominal)'!$E91)/12,IF(AE$2>'Capital Projects (Real)'!$D91,SUM('Capital Projects (Nominal)'!$H184:AK184)+SUM('Capital Projects (Nominal)'!$H91:AK91),0))/'Capital Projects (Real)'!$B91,IF(AE$2='Capital Projects (Real)'!$D91+'Capital Projects (Real)'!$B91,(SUM('Capital Projects (Nominal)'!$H184:AK184)+SUM('Capital Projects (Nominal)'!$H91:AK91))*('Capital Projects (Nominal)'!$E91-1)/12/'Capital Projects (Nominal)'!$B91,0)),0)","v":0}]
["Total Book Depreciation",{"$f":"SUM(B6:B87)","v":9259.2592592592591},188888.88888888888,1079629.6296296297,1466684.7222222222,1466883.3333333335,1466902.4444444445,1467383.7916666667,1470386.3916666668,1471439.7305555556,1480600.6416666668,1480836.1333333333,1481416.2944444444,1487798.0666666667,1487822.05,1488085.8666666667,1489066.3388888889,1500727.2444444445,1510386.938888889,1510682.5333333334,1510710.9777777779,1511023.8666666667,1511023.8666666667,1529900.3238095238,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525]

{"sheet":"Tax Depreciation","index":16,"n_rows":268,"n_cols":31,"rows_kept":268,"cut":false,"hidden":false,"merged":[]}
["Book Depreciation"]
[null,{"$f":"Start_Year","v":2020},{"$f":"'Capital Projects (Nominal)'!I8","v":2021},{"$f":"'Capital Projects (Nominal)'!J8","v":2022},{"$f":"'Capital Projects (Nominal)'!K8","v":2023},{"$f":"'Capital Projects (Nominal)'!L8","v":2024},{"$f":"'Capital Projects (Nominal)'!M8","v":2025},{"$f":"'Capital Projects (Nominal)'!N8","v":2026},{"$f":"'Capital Projects (Nominal)'!O8","v":2027},{"$f":"'Capital Projects (Nominal)'!P8","v":2028},{"$f":"'Capital Projects (Nominal)'!Q8","v":2029},{"$f":"'Capital Projects (Nominal)'!R8","v":2030},{"$f":"'Capital Projects (Nominal)'!S8","v":2031},{"$f":"'Capital Projects (Nominal)'!T8","v":2032},{"$f":"'Capital Projects (Nominal)'!U8","v":2033},{"$f":"'Capital Projects (Nominal)'!V8","v":2034},{"$f":"'Capital Projects (Nominal)'!W8","v":2035},{"$f":"'Capital Projects (Nominal)'!X8","v":2036},{"$f":"'Capital Projects (Nominal)'!Y8","v":2037},{"$f":"'Capital Projects (Nominal)'!Z8","v":2038},{"$f":"'Capital Projects (Nominal)'!AA8","v":2039},{"$f":"'Capital Projects (Nominal)'!AB8","v":2040},{"$f":"'Capital Projects (Nominal)'!AC8","v":2041},{"$f":"'Capital Projects (Nominal)'!AD8","v":2042},{"$f":"'Capital Projects (Nominal)'!AE8","v":2043},{"$f":"'Capital Projects (Nominal)'!AF8","v":2044},{"$f":"'Capital Projects (Nominal)'!AG8","v":2045},{"$f":"'Capital Projects (Nominal)'!AH8","v":2046},{"$f":"'Capital Projects (Nominal)'!AI8","v":2047},{"$f":"'Capital Projects (Nominal)'!AJ8","v":2048},{"$f":"'Capital Projects (Nominal)'!AK8","v":2049}]
[]
["Book Basis for Tax "]
[]
[{"$f":"'Capital Projects (Nominal)'!A10","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H10:H10)+SUM('Capital Projects (Nominal)'!$D192:H192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H10:I10)+SUM('Capital Projects (Nominal)'!$D192:I192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H10:J10)+SUM('Capital Projects (Nominal)'!$D192:J192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H10:K10)+SUM('Capital Projects (Nominal)'!$D192:K192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H10:L10)+SUM('Capital Projects (Nominal)'!$D192:L192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H10:M10)+SUM('Capital Projects (Nominal)'!$D192:M192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H10:N10)+SUM('Capital Projects (Nominal)'!$D192:N192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H10:O10)+SUM('Capital Projects (Nominal)'!$D192:O192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H10:P10)+SUM('Capital Projects (Nominal)'!$D192:P192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H10:Q10)+SUM('Capital Projects (Nominal)'!$D192:Q192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H10:R10)+SUM('Capital Projects (Nominal)'!$D192:R192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H10:S10)+SUM('Capital Projects (Nominal)'!$D192:S192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H10:T10)+SUM('Capital Projects (Nominal)'!$D192:T192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H10:U10)+SUM('Capital Projects (Nominal)'!$D192:U192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H10:V10)+SUM('Capital Projects (Nominal)'!$D192:V192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H10:W10)+SUM('Capital Projects (Nominal)'!$D192:W192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H10:X10)+SUM('Capital Projects (Nominal)'!$D192:X192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H10:Y10)+SUM('Capital Projects (Nominal)'!$D192:Y192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H10:Z10)+SUM('Capital Projects (Nominal)'!$D192:Z192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H10:AA10)+SUM('Capital Projects (Nominal)'!$D192:AA192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H10:AB10)+SUM('Capital Projects (Nominal)'!$D192:AB192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H10:AC10)+SUM('Capital Projects (Nominal)'!$D192:AC192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H10:AD10)+SUM('Capital Projects (Nominal)'!$D192:AD192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H10:AE10)+SUM('Capital Projects (Nominal)'!$D192:AE192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H10:AF10)+SUM('Capital Projects (Nominal)'!$D192:AF192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H10:AG10)+SUM('Capital Projects (Nominal)'!$D192:AG192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H10:AH10)+SUM('Capital Projects (Nominal)'!$D192:AH192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H10:AI10)+SUM('Capital Projects (Nominal)'!$D192:AI192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H10:AJ10)+SUM('Capital Projects (Nominal)'!$D192:AJ192),0),0)","v":5000000},{"$f":"IF('Capital Projects (Nominal)'!$F10=\"YES\",IF('Capital Projects (Nominal)'!$D10<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H10:AK10)+SUM('Capital Projects (Nominal)'!$D192:AK192),0),0)","v":5000000}]
[{"$f":"'Capital Projects (Nominal)'!A11","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H11:H11)+SUM('Capital Projects (Nominal)'!$D193:H193),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H11:I11)+SUM('Capital Projects (Nominal)'!$D193:I193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H11:J11)+SUM('Capital Projects (Nominal)'!$D193:J193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H11:K11)+SUM('Capital Projects (Nominal)'!$D193:K193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H11:L11)+SUM('Capital Projects (Nominal)'!$D193:L193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H11:M11)+SUM('Capital Projects (Nominal)'!$D193:M193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H11:N11)+SUM('Capital Projects (Nominal)'!$D193:N193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H11:O11)+SUM('Capital Projects (Nominal)'!$D193:O193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H11:P11)+SUM('Capital Projects (Nominal)'!$D193:P193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H11:Q11)+SUM('Capital Projects (Nominal)'!$D193:Q193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H11:R11)+SUM('Capital Projects (Nominal)'!$D193:R193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H11:S11)+SUM('Capital Projects (Nominal)'!$D193:S193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H11:T11)+SUM('Capital Projects (Nominal)'!$D193:T193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H11:U11)+SUM('Capital Projects (Nominal)'!$D193:U193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H11:V11)+SUM('Capital Projects (Nominal)'!$D193:V193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H11:W11)+SUM('Capital Projects (Nominal)'!$D193:W193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H11:X11)+SUM('Capital Projects (Nominal)'!$D193:X193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H11:Y11)+SUM('Capital Projects (Nominal)'!$D193:Y193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H11:Z11)+SUM('Capital Projects (Nominal)'!$D193:Z193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H11:AA11)+SUM('Capital Projects (Nominal)'!$D193:AA193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H11:AB11)+SUM('Capital Projects (Nominal)'!$D193:AB193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H11:AC11)+SUM('Capital Projects (Nominal)'!$D193:AC193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H11:AD11)+SUM('Capital Projects (Nominal)'!$D193:AD193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H11:AE11)+SUM('Capital Projects (Nominal)'!$D193:AE193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H11:AF11)+SUM('Capital Projects (Nominal)'!$D193:AF193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H11:AG11)+SUM('Capital Projects (Nominal)'!$D193:AG193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H11:AH11)+SUM('Capital Projects (Nominal)'!$D193:AH193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H11:AI11)+SUM('Capital Projects (Nominal)'!$D193:AI193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H11:AJ11)+SUM('Capital Projects (Nominal)'!$D193:AJ193),0),0)","v":42000000},{"$f":"IF('Capital Projects (Nominal)'!$F11=\"YES\",IF('Capital Projects (Nominal)'!$D11<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H11:AK11)+SUM('Capital Projects (Nominal)'!$D193:AK193),0),0)","v":42000000}]
[{"$f":"'Capital Projects (Nominal)'!A12","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H12:H12)+SUM('Capital Projects (Nominal)'!$D194:H194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H12:I12)+SUM('Capital Projects (Nominal)'!$D194:I194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H12:J12)+SUM('Capital Projects (Nominal)'!$D194:J194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H12:K12)+SUM('Capital Projects (Nominal)'!$D194:K194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H12:L12)+SUM('Capital Projects (Nominal)'!$D194:L194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H12:M12)+SUM('Capital Projects (Nominal)'!$D194:M194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H12:N12)+SUM('Capital Projects (Nominal)'!$D194:N194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H12:O12)+SUM('Capital Projects (Nominal)'!$D194:O194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H12:P12)+SUM('Capital Projects (Nominal)'!$D194:P194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H12:Q12)+SUM('Capital Projects (Nominal)'!$D194:Q194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H12:R12)+SUM('Capital Projects (Nominal)'!$D194:R194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H12:S12)+SUM('Capital Projects (Nominal)'!$D194:S194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H12:T12)+SUM('Capital Projects (Nominal)'!$D194:T194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H12:U12)+SUM('Capital Projects (Nominal)'!$D194:U194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H12:V12)+SUM('Capital Projects (Nominal)'!$D194:V194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H12:W12)+SUM('Capital Projects (Nominal)'!$D194:W194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H12:X12)+SUM('Capital Projects (Nominal)'!$D194:X194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H12:Y12)+SUM('Capital Projects (Nominal)'!$D194:Y194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H12:Z12)+SUM('Capital Projects (Nominal)'!$D194:Z194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H12:AA12)+SUM('Capital Projects (Nominal)'!$D194:AA194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H12:AB12)+SUM('Capital Projects (Nominal)'!$D194:AB194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H12:AC12)+SUM('Capital Projects (Nominal)'!$D194:AC194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H12:AD12)+SUM('Capital Projects (Nominal)'!$D194:AD194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H12:AE12)+SUM('Capital Projects (Nominal)'!$D194:AE194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H12:AF12)+SUM('Capital Projects (Nominal)'!$D194:AF194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H12:AG12)+SUM('Capital Projects (Nominal)'!$D194:AG194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H12:AH12)+SUM('Capital Projects (Nominal)'!$D194:AH194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H12:AI12)+SUM('Capital Projects (Nominal)'!$D194:AI194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H12:AJ12)+SUM('Capital Projects (Nominal)'!$D194:AJ194),0),0)","v":19000000},{"$f":"IF('Capital Projects (Nominal)'!$F12=\"YES\",IF('Capital Projects (Nominal)'!$D12<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H12:AK12)+SUM('Capital Projects (Nominal)'!$D194:AK194),0),0)","v":19000000}]
[{"$f":"'Capital Projects (Nominal)'!A13","v":"Capital Improvements, 2019"},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H13:H13)+SUM('Capital Projects (Nominal)'!$D194:H194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H13:I13)+SUM('Capital Projects (Nominal)'!$D194:I194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H13:J13)+SUM('Capital Projects (Nominal)'!$D194:J194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H13:K13)+SUM('Capital Projects (Nominal)'!$D194:K194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H13:L13)+SUM('Capital Projects (Nominal)'!$D194:L194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H13:M13)+SUM('Capital Projects (Nominal)'!$D194:M194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H13:N13)+SUM('Capital Projects (Nominal)'!$D194:N194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H13:O13)+SUM('Capital Projects (Nominal)'!$D194:O194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H13:P13)+SUM('Capital Projects (Nominal)'!$D194:P194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H13:Q13)+SUM('Capital Projects (Nominal)'!$D194:Q194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H13:R13)+SUM('Capital Projects (Nominal)'!$D194:R194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H13:S13)+SUM('Capital Projects (Nominal)'!$D194:S194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H13:T13)+SUM('Capital Projects (Nominal)'!$D194:T194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H13:U13)+SUM('Capital Projects (Nominal)'!$D194:U194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H13:V13)+SUM('Capital Projects (Nominal)'!$D194:V194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H13:W13)+SUM('Capital Projects (Nominal)'!$D194:W194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H13:X13)+SUM('Capital Projects (Nominal)'!$D194:X194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H13:Y13)+SUM('Capital Projects (Nominal)'!$D194:Y194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H13:Z13)+SUM('Capital Projects (Nominal)'!$D194:Z194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H13:AA13)+SUM('Capital Projects (Nominal)'!$D194:AA194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H13:AB13)+SUM('Capital Projects (Nominal)'!$D194:AB194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H13:AC13)+SUM('Capital Projects (Nominal)'!$D194:AC194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H13:AD13)+SUM('Capital Projects (Nominal)'!$D194:AD194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H13:AE13)+SUM('Capital Projects (Nominal)'!$D194:AE194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H13:AF13)+SUM('Capital Projects (Nominal)'!$D194:AF194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H13:AG13)+SUM('Capital Projects (Nominal)'!$D194:AG194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H13:AH13)+SUM('Capital Projects (Nominal)'!$D194:AH194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H13:AI13)+SUM('Capital Projects (Nominal)'!$D194:AI194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H13:AJ13)+SUM('Capital Projects (Nominal)'!$D194:AJ194),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F13=\"YES\",IF('Capital Projects (Nominal)'!$D13<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H13:AK13)+SUM('Capital Projects (Nominal)'!$D194:AK194),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A14","v":"Capital Improvements, 2020"},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H14:H14)+SUM('Capital Projects (Nominal)'!$D195:H195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H14:I14)+SUM('Capital Projects (Nominal)'!$D195:I195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H14:J14)+SUM('Capital Projects (Nominal)'!$D195:J195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H14:K14)+SUM('Capital Projects (Nominal)'!$D195:K195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H14:L14)+SUM('Capital Projects (Nominal)'!$D195:L195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H14:M14)+SUM('Capital Projects (Nominal)'!$D195:M195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H14:N14)+SUM('Capital Projects (Nominal)'!$D195:N195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H14:O14)+SUM('Capital Projects (Nominal)'!$D195:O195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H14:P14)+SUM('Capital Projects (Nominal)'!$D195:P195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H14:Q14)+SUM('Capital Projects (Nominal)'!$D195:Q195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H14:R14)+SUM('Capital Projects (Nominal)'!$D195:R195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H14:S14)+SUM('Capital Projects (Nominal)'!$D195:S195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H14:T14)+SUM('Capital Projects (Nominal)'!$D195:T195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H14:U14)+SUM('Capital Projects (Nominal)'!$D195:U195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H14:V14)+SUM('Capital Projects (Nominal)'!$D195:V195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H14:W14)+SUM('Capital Projects (Nominal)'!$D195:W195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H14:X14)+SUM('Capital Projects (Nominal)'!$D195:X195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H14:Y14)+SUM('Capital Projects (Nominal)'!$D195:Y195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H14:Z14)+SUM('Capital Projects (Nominal)'!$D195:Z195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H14:AA14)+SUM('Capital Projects (Nominal)'!$D195:AA195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H14:AB14)+SUM('Capital Projects (Nominal)'!$D195:AB195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H14:AC14)+SUM('Capital Projects (Nominal)'!$D195:AC195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H14:AD14)+SUM('Capital Projects (Nominal)'!$D195:AD195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H14:AE14)+SUM('Capital Projects (Nominal)'!$D195:AE195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H14:AF14)+SUM('Capital Projects (Nominal)'!$D195:AF195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H14:AG14)+SUM('Capital Projects (Nominal)'!$D195:AG195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H14:AH14)+SUM('Capital Projects (Nominal)'!$D195:AH195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H14:AI14)+SUM('Capital Projects (Nominal)'!$D195:AI195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H14:AJ14)+SUM('Capital Projects (Nominal)'!$D195:AJ195),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F14=\"YES\",IF('Capital Projects (Nominal)'!$D14<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H14:AK14)+SUM('Capital Projects (Nominal)'!$D195:AK195),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A15","v":"Capital Improvements, 2021"},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H15:H15)+SUM('Capital Projects (Nominal)'!$D196:H196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H15:I15)+SUM('Capital Projects (Nominal)'!$D196:I196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H15:J15)+SUM('Capital Projects (Nominal)'!$D196:J196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H15:K15)+SUM('Capital Projects (Nominal)'!$D196:K196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H15:L15)+SUM('Capital Projects (Nominal)'!$D196:L196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H15:M15)+SUM('Capital Projects (Nominal)'!$D196:M196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H15:N15)+SUM('Capital Projects (Nominal)'!$D196:N196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H15:O15)+SUM('Capital Projects (Nominal)'!$D196:O196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H15:P15)+SUM('Capital Projects (Nominal)'!$D196:P196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H15:Q15)+SUM('Capital Projects (Nominal)'!$D196:Q196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H15:R15)+SUM('Capital Projects (Nominal)'!$D196:R196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H15:S15)+SUM('Capital Projects (Nominal)'!$D196:S196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H15:T15)+SUM('Capital Projects (Nominal)'!$D196:T196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H15:U15)+SUM('Capital Projects (Nominal)'!$D196:U196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H15:V15)+SUM('Capital Projects (Nominal)'!$D196:V196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H15:W15)+SUM('Capital Projects (Nominal)'!$D196:W196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H15:X15)+SUM('Capital Projects (Nominal)'!$D196:X196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H15:Y15)+SUM('Capital Projects (Nominal)'!$D196:Y196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H15:Z15)+SUM('Capital Projects (Nominal)'!$D196:Z196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H15:AA15)+SUM('Capital Projects (Nominal)'!$D196:AA196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H15:AB15)+SUM('Capital Projects (Nominal)'!$D196:AB196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H15:AC15)+SUM('Capital Projects (Nominal)'!$D196:AC196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H15:AD15)+SUM('Capital Projects (Nominal)'!$D196:AD196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H15:AE15)+SUM('Capital Projects (Nominal)'!$D196:AE196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H15:AF15)+SUM('Capital Projects (Nominal)'!$D196:AF196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H15:AG15)+SUM('Capital Projects (Nominal)'!$D196:AG196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H15:AH15)+SUM('Capital Projects (Nominal)'!$D196:AH196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H15:AI15)+SUM('Capital Projects (Nominal)'!$D196:AI196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H15:AJ15)+SUM('Capital Projects (Nominal)'!$D196:AJ196),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F15=\"YES\",IF('Capital Projects (Nominal)'!$D15<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H15:AK15)+SUM('Capital Projects (Nominal)'!$D196:AK196),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A16","v":"Capital Improvements, 2022"},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H16:H16)+SUM('Capital Projects (Nominal)'!$D197:H197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H16:I16)+SUM('Capital Projects (Nominal)'!$D197:I197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H16:J16)+SUM('Capital Projects (Nominal)'!$D197:J197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H16:K16)+SUM('Capital Projects (Nominal)'!$D197:K197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H16:L16)+SUM('Capital Projects (Nominal)'!$D197:L197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H16:M16)+SUM('Capital Projects (Nominal)'!$D197:M197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H16:N16)+SUM('Capital Projects (Nominal)'!$D197:N197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H16:O16)+SUM('Capital Projects (Nominal)'!$D197:O197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H16:P16)+SUM('Capital Projects (Nominal)'!$D197:P197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H16:Q16)+SUM('Capital Projects (Nominal)'!$D197:Q197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H16:R16)+SUM('Capital Projects (Nominal)'!$D197:R197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H16:S16)+SUM('Capital Projects (Nominal)'!$D197:S197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H16:T16)+SUM('Capital Projects (Nominal)'!$D197:T197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H16:U16)+SUM('Capital Projects (Nominal)'!$D197:U197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H16:V16)+SUM('Capital Projects (Nominal)'!$D197:V197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H16:W16)+SUM('Capital Projects (Nominal)'!$D197:W197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H16:X16)+SUM('Capital Projects (Nominal)'!$D197:X197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H16:Y16)+SUM('Capital Projects (Nominal)'!$D197:Y197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H16:Z16)+SUM('Capital Projects (Nominal)'!$D197:Z197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H16:AA16)+SUM('Capital Projects (Nominal)'!$D197:AA197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H16:AB16)+SUM('Capital Projects (Nominal)'!$D197:AB197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H16:AC16)+SUM('Capital Projects (Nominal)'!$D197:AC197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H16:AD16)+SUM('Capital Projects (Nominal)'!$D197:AD197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H16:AE16)+SUM('Capital Projects (Nominal)'!$D197:AE197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H16:AF16)+SUM('Capital Projects (Nominal)'!$D197:AF197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H16:AG16)+SUM('Capital Projects (Nominal)'!$D197:AG197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H16:AH16)+SUM('Capital Projects (Nominal)'!$D197:AH197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H16:AI16)+SUM('Capital Projects (Nominal)'!$D197:AI197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H16:AJ16)+SUM('Capital Projects (Nominal)'!$D197:AJ197),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F16=\"YES\",IF('Capital Projects (Nominal)'!$D16<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H16:AK16)+SUM('Capital Projects (Nominal)'!$D197:AK197),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A17","v":"Capital Improvements, 2023"},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H17:H17)+SUM('Capital Projects (Nominal)'!$D198:H198),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H17:I17)+SUM('Capital Projects (Nominal)'!$D198:I198),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H17:J17)+SUM('Capital Projects (Nominal)'!$D198:J198),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H17:K17)+SUM('Capital Projects (Nominal)'!$D198:K198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H17:L17)+SUM('Capital Projects (Nominal)'!$D198:L198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H17:M17)+SUM('Capital Projects (Nominal)'!$D198:M198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H17:N17)+SUM('Capital Projects (Nominal)'!$D198:N198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H17:O17)+SUM('Capital Projects (Nominal)'!$D198:O198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H17:P17)+SUM('Capital Projects (Nominal)'!$D198:P198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H17:Q17)+SUM('Capital Projects (Nominal)'!$D198:Q198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H17:R17)+SUM('Capital Projects (Nominal)'!$D198:R198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H17:S17)+SUM('Capital Projects (Nominal)'!$D198:S198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H17:T17)+SUM('Capital Projects (Nominal)'!$D198:T198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H17:U17)+SUM('Capital Projects (Nominal)'!$D198:U198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H17:V17)+SUM('Capital Projects (Nominal)'!$D198:V198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H17:W17)+SUM('Capital Projects (Nominal)'!$D198:W198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H17:X17)+SUM('Capital Projects (Nominal)'!$D198:X198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H17:Y17)+SUM('Capital Projects (Nominal)'!$D198:Y198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H17:Z17)+SUM('Capital Projects (Nominal)'!$D198:Z198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H17:AA17)+SUM('Capital Projects (Nominal)'!$D198:AA198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H17:AB17)+SUM('Capital Projects (Nominal)'!$D198:AB198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H17:AC17)+SUM('Capital Projects (Nominal)'!$D198:AC198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H17:AD17)+SUM('Capital Projects (Nominal)'!$D198:AD198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H17:AE17)+SUM('Capital Projects (Nominal)'!$D198:AE198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H17:AF17)+SUM('Capital Projects (Nominal)'!$D198:AF198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H17:AG17)+SUM('Capital Projects (Nominal)'!$D198:AG198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H17:AH17)+SUM('Capital Projects (Nominal)'!$D198:AH198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H17:AI17)+SUM('Capital Projects (Nominal)'!$D198:AI198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H17:AJ17)+SUM('Capital Projects (Nominal)'!$D198:AJ198),0),0)","v":6500},{"$f":"IF('Capital Projects (Nominal)'!$F17=\"YES\",IF('Capital Projects (Nominal)'!$D17<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H17:AK17)+SUM('Capital Projects (Nominal)'!$D198:AK198),0),0)","v":6500}]
[{"$f":"'Capital Projects (Nominal)'!A18","v":"Capital Improvements, 2024"},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H18:H18)+SUM('Capital Projects (Nominal)'!$D199:H199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H18:I18)+SUM('Capital Projects (Nominal)'!$D199:I199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H18:J18)+SUM('Capital Projects (Nominal)'!$D199:J199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H18:K18)+SUM('Capital Projects (Nominal)'!$D199:K199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H18:L18)+SUM('Capital Projects (Nominal)'!$D199:L199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H18:M18)+SUM('Capital Projects (Nominal)'!$D199:M199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H18:N18)+SUM('Capital Projects (Nominal)'!$D199:N199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H18:O18)+SUM('Capital Projects (Nominal)'!$D199:O199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H18:P18)+SUM('Capital Projects (Nominal)'!$D199:P199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H18:Q18)+SUM('Capital Projects (Nominal)'!$D199:Q199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H18:R18)+SUM('Capital Projects (Nominal)'!$D199:R199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H18:S18)+SUM('Capital Projects (Nominal)'!$D199:S199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H18:T18)+SUM('Capital Projects (Nominal)'!$D199:T199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H18:U18)+SUM('Capital Projects (Nominal)'!$D199:U199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H18:V18)+SUM('Capital Projects (Nominal)'!$D199:V199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H18:W18)+SUM('Capital Projects (Nominal)'!$D199:W199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H18:X18)+SUM('Capital Projects (Nominal)'!$D199:X199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H18:Y18)+SUM('Capital Projects (Nominal)'!$D199:Y199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H18:Z18)+SUM('Capital Projects (Nominal)'!$D199:Z199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H18:AA18)+SUM('Capital Projects (Nominal)'!$D199:AA199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H18:AB18)+SUM('Capital Projects (Nominal)'!$D199:AB199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H18:AC18)+SUM('Capital Projects (Nominal)'!$D199:AC199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H18:AD18)+SUM('Capital Projects (Nominal)'!$D199:AD199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H18:AE18)+SUM('Capital Projects (Nominal)'!$D199:AE199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H18:AF18)+SUM('Capital Projects (Nominal)'!$D199:AF199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H18:AG18)+SUM('Capital Projects (Nominal)'!$D199:AG199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H18:AH18)+SUM('Capital Projects (Nominal)'!$D199:AH199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H18:AI18)+SUM('Capital Projects (Nominal)'!$D199:AI199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H18:AJ18)+SUM('Capital Projects (Nominal)'!$D199:AJ199),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F18=\"YES\",IF('Capital Projects (Nominal)'!$D18<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H18:AK18)+SUM('Capital Projects (Nominal)'!$D199:AK199),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A19","v":"Capital Improvements, 2025"},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H19:H19)+SUM('Capital Projects (Nominal)'!$D200:H200),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H19:I19)+SUM('Capital Projects (Nominal)'!$D200:I200),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H19:J19)+SUM('Capital Projects (Nominal)'!$D200:J200),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H19:K19)+SUM('Capital Projects (Nominal)'!$D200:K200),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H19:L19)+SUM('Capital Projects (Nominal)'!$D200:L200),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H19:M19)+SUM('Capital Projects (Nominal)'!$D200:M200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H19:N19)+SUM('Capital Projects (Nominal)'!$D200:N200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H19:O19)+SUM('Capital Projects (Nominal)'!$D200:O200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H19:P19)+SUM('Capital Projects (Nominal)'!$D200:P200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H19:Q19)+SUM('Capital Projects (Nominal)'!$D200:Q200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H19:R19)+SUM('Capital Projects (Nominal)'!$D200:R200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H19:S19)+SUM('Capital Projects (Nominal)'!$D200:S200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H19:T19)+SUM('Capital Projects (Nominal)'!$D200:T200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H19:U19)+SUM('Capital Projects (Nominal)'!$D200:U200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H19:V19)+SUM('Capital Projects (Nominal)'!$D200:V200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H19:W19)+SUM('Capital Projects (Nominal)'!$D200:W200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H19:X19)+SUM('Capital Projects (Nominal)'!$D200:X200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H19:Y19)+SUM('Capital Projects (Nominal)'!$D200:Y200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H19:Z19)+SUM('Capital Projects (Nominal)'!$D200:Z200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H19:AA19)+SUM('Capital Projects (Nominal)'!$D200:AA200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H19:AB19)+SUM('Capital Projects (Nominal)'!$D200:AB200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H19:AC19)+SUM('Capital Projects (Nominal)'!$D200:AC200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H19:AD19)+SUM('Capital Projects (Nominal)'!$D200:AD200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H19:AE19)+SUM('Capital Projects (Nominal)'!$D200:AE200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H19:AF19)+SUM('Capital Projects (Nominal)'!$D200:AF200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H19:AG19)+SUM('Capital Projects (Nominal)'!$D200:AG200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H19:AH19)+SUM('Capital Projects (Nominal)'!$D200:AH200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H19:AI19)+SUM('Capital Projects (Nominal)'!$D200:AI200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H19:AJ19)+SUM('Capital Projects (Nominal)'!$D200:AJ200),0),0)","v":6880},{"$f":"IF('Capital Projects (Nominal)'!$F19=\"YES\",IF('Capital Projects (Nominal)'!$D19<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H19:AK19)+SUM('Capital Projects (Nominal)'!$D200:AK200),0),0)","v":6880}]
[{"$f":"'Capital Projects (Nominal)'!A20","v":"Capital Improvements, 2026"},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H20:H20)+SUM('Capital Projects (Nominal)'!$D201:H201),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H20:I20)+SUM('Capital Projects (Nominal)'!$D201:I201),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H20:J20)+SUM('Capital Projects (Nominal)'!$D201:J201),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H20:K20)+SUM('Capital Projects (Nominal)'!$D201:K201),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H20:L20)+SUM('Capital Projects (Nominal)'!$D201:L201),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H20:M20)+SUM('Capital Projects (Nominal)'!$D201:M201),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H20:N20)+SUM('Capital Projects (Nominal)'!$D201:N201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H20:O20)+SUM('Capital Projects (Nominal)'!$D201:O201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H20:P20)+SUM('Capital Projects (Nominal)'!$D201:P201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H20:Q20)+SUM('Capital Projects (Nominal)'!$D201:Q201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H20:R20)+SUM('Capital Projects (Nominal)'!$D201:R201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H20:S20)+SUM('Capital Projects (Nominal)'!$D201:S201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H20:T20)+SUM('Capital Projects (Nominal)'!$D201:T201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H20:U20)+SUM('Capital Projects (Nominal)'!$D201:U201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H20:V20)+SUM('Capital Projects (Nominal)'!$D201:V201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H20:W20)+SUM('Capital Projects (Nominal)'!$D201:W201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H20:X20)+SUM('Capital Projects (Nominal)'!$D201:X201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H20:Y20)+SUM('Capital Projects (Nominal)'!$D201:Y201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H20:Z20)+SUM('Capital Projects (Nominal)'!$D201:Z201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H20:AA20)+SUM('Capital Projects (Nominal)'!$D201:AA201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H20:AB20)+SUM('Capital Projects (Nominal)'!$D201:AB201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H20:AC20)+SUM('Capital Projects (Nominal)'!$D201:AC201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H20:AD20)+SUM('Capital Projects (Nominal)'!$D201:AD201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H20:AE20)+SUM('Capital Projects (Nominal)'!$D201:AE201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H20:AF20)+SUM('Capital Projects (Nominal)'!$D201:AF201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H20:AG20)+SUM('Capital Projects (Nominal)'!$D201:AG201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H20:AH20)+SUM('Capital Projects (Nominal)'!$D201:AH201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H20:AI20)+SUM('Capital Projects (Nominal)'!$D201:AI201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H20:AJ20)+SUM('Capital Projects (Nominal)'!$D201:AJ201),0),0)","v":97605},{"$f":"IF('Capital Projects (Nominal)'!$F20=\"YES\",IF('Capital Projects (Nominal)'!$D20<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H20:AK20)+SUM('Capital Projects (Nominal)'!$D201:AK201),0),0)","v":97605}]
[{"$f":"'Capital Projects (Nominal)'!A21","v":"Capital Improvements, 2027"},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H21:H21)+SUM('Capital Projects (Nominal)'!$D202:H202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H21:I21)+SUM('Capital Projects (Nominal)'!$D202:I202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H21:J21)+SUM('Capital Projects (Nominal)'!$D202:J202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H21:K21)+SUM('Capital Projects (Nominal)'!$D202:K202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H21:L21)+SUM('Capital Projects (Nominal)'!$D202:L202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H21:M21)+SUM('Capital Projects (Nominal)'!$D202:M202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H21:N21)+SUM('Capital Projects (Nominal)'!$D202:N202),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H21:O21)+SUM('Capital Projects (Nominal)'!$D202:O202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H21:P21)+SUM('Capital Projects (Nominal)'!$D202:P202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H21:Q21)+SUM('Capital Projects (Nominal)'!$D202:Q202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H21:R21)+SUM('Capital Projects (Nominal)'!$D202:R202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H21:S21)+SUM('Capital Projects (Nominal)'!$D202:S202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H21:T21)+SUM('Capital Projects (Nominal)'!$D202:T202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H21:U21)+SUM('Capital Projects (Nominal)'!$D202:U202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H21:V21)+SUM('Capital Projects (Nominal)'!$D202:V202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H21:W21)+SUM('Capital Projects (Nominal)'!$D202:W202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H21:X21)+SUM('Capital Projects (Nominal)'!$D202:X202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H21:Y21)+SUM('Capital Projects (Nominal)'!$D202:Y202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H21:Z21)+SUM('Capital Projects (Nominal)'!$D202:Z202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H21:AA21)+SUM('Capital Projects (Nominal)'!$D202:AA202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H21:AB21)+SUM('Capital Projects (Nominal)'!$D202:AB202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H21:AC21)+SUM('Capital Projects (Nominal)'!$D202:AC202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H21:AD21)+SUM('Capital Projects (Nominal)'!$D202:AD202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H21:AE21)+SUM('Capital Projects (Nominal)'!$D202:AE202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H21:AF21)+SUM('Capital Projects (Nominal)'!$D202:AF202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H21:AG21)+SUM('Capital Projects (Nominal)'!$D202:AG202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H21:AH21)+SUM('Capital Projects (Nominal)'!$D202:AH202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H21:AI21)+SUM('Capital Projects (Nominal)'!$D202:AI202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H21:AJ21)+SUM('Capital Projects (Nominal)'!$D202:AJ202),0),0)","v":7281},{"$f":"IF('Capital Projects (Nominal)'!$F21=\"YES\",IF('Capital Projects (Nominal)'!$D21<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H21:AK21)+SUM('Capital Projects (Nominal)'!$D202:AK202),0),0)","v":7281}]
[{"$f":"'Capital Projects (Nominal)'!A22","v":"Capital Improvements, 2028"},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H22:H22)+SUM('Capital Projects (Nominal)'!$D203:H203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H22:I22)+SUM('Capital Projects (Nominal)'!$D203:I203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H22:J22)+SUM('Capital Projects (Nominal)'!$D203:J203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H22:K22)+SUM('Capital Projects (Nominal)'!$D203:K203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H22:L22)+SUM('Capital Projects (Nominal)'!$D203:L203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H22:M22)+SUM('Capital Projects (Nominal)'!$D203:M203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H22:N22)+SUM('Capital Projects (Nominal)'!$D203:N203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H22:O22)+SUM('Capital Projects (Nominal)'!$D203:O203),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H22:P22)+SUM('Capital Projects (Nominal)'!$D203:P203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H22:Q22)+SUM('Capital Projects (Nominal)'!$D203:Q203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H22:R22)+SUM('Capital Projects (Nominal)'!$D203:R203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H22:S22)+SUM('Capital Projects (Nominal)'!$D203:S203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H22:T22)+SUM('Capital Projects (Nominal)'!$D203:T203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H22:U22)+SUM('Capital Projects (Nominal)'!$D203:U203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H22:V22)+SUM('Capital Projects (Nominal)'!$D203:V203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H22:W22)+SUM('Capital Projects (Nominal)'!$D203:W203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H22:X22)+SUM('Capital Projects (Nominal)'!$D203:X203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H22:Y22)+SUM('Capital Projects (Nominal)'!$D203:Y203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H22:Z22)+SUM('Capital Projects (Nominal)'!$D203:Z203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H22:AA22)+SUM('Capital Projects (Nominal)'!$D203:AA203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H22:AB22)+SUM('Capital Projects (Nominal)'!$D203:AB203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H22:AC22)+SUM('Capital Projects (Nominal)'!$D203:AC203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H22:AD22)+SUM('Capital Projects (Nominal)'!$D203:AD203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H22:AE22)+SUM('Capital Projects (Nominal)'!$D203:AE203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H22:AF22)+SUM('Capital Projects (Nominal)'!$D203:AF203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H22:AG22)+SUM('Capital Projects (Nominal)'!$D203:AG203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H22:AH22)+SUM('Capital Projects (Nominal)'!$D203:AH203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H22:AI22)+SUM('Capital Projects (Nominal)'!$D203:AI203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H22:AJ22)+SUM('Capital Projects (Nominal)'!$D203:AJ203),0),0)","v":299111},{"$f":"IF('Capital Projects (Nominal)'!$F22=\"YES\",IF('Capital Projects (Nominal)'!$D22<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H22:AK22)+SUM('Capital Projects (Nominal)'!$D203:AK203),0),0)","v":299111}]
[{"$f":"'Capital Projects (Nominal)'!A23","v":"Capital Improvements, 2029"},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H23:H23)+SUM('Capital Projects (Nominal)'!$D204:H204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H23:I23)+SUM('Capital Projects (Nominal)'!$D204:I204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H23:J23)+SUM('Capital Projects (Nominal)'!$D204:J204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H23:K23)+SUM('Capital Projects (Nominal)'!$D204:K204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H23:L23)+SUM('Capital Projects (Nominal)'!$D204:L204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H23:M23)+SUM('Capital Projects (Nominal)'!$D204:M204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H23:N23)+SUM('Capital Projects (Nominal)'!$D204:N204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H23:O23)+SUM('Capital Projects (Nominal)'!$D204:O204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H23:P23)+SUM('Capital Projects (Nominal)'!$D204:P204),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H23:Q23)+SUM('Capital Projects (Nominal)'!$D204:Q204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H23:R23)+SUM('Capital Projects (Nominal)'!$D204:R204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H23:S23)+SUM('Capital Projects (Nominal)'!$D204:S204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H23:T23)+SUM('Capital Projects (Nominal)'!$D204:T204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H23:U23)+SUM('Capital Projects (Nominal)'!$D204:U204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H23:V23)+SUM('Capital Projects (Nominal)'!$D204:V204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H23:W23)+SUM('Capital Projects (Nominal)'!$D204:W204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H23:X23)+SUM('Capital Projects (Nominal)'!$D204:X204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H23:Y23)+SUM('Capital Projects (Nominal)'!$D204:Y204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H23:Z23)+SUM('Capital Projects (Nominal)'!$D204:Z204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H23:AA23)+SUM('Capital Projects (Nominal)'!$D204:AA204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H23:AB23)+SUM('Capital Projects (Nominal)'!$D204:AB204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H23:AC23)+SUM('Capital Projects (Nominal)'!$D204:AC204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H23:AD23)+SUM('Capital Projects (Nominal)'!$D204:AD204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H23:AE23)+SUM('Capital Projects (Nominal)'!$D204:AE204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H23:AF23)+SUM('Capital Projects (Nominal)'!$D204:AF204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H23:AG23)+SUM('Capital Projects (Nominal)'!$D204:AG204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H23:AH23)+SUM('Capital Projects (Nominal)'!$D204:AH204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H23:AI23)+SUM('Capital Projects (Nominal)'!$D204:AI204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H23:AJ23)+SUM('Capital Projects (Nominal)'!$D204:AJ204),0),0)","v":7707},{"$f":"IF('Capital Projects (Nominal)'!$F23=\"YES\",IF('Capital Projects (Nominal)'!$D23<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H23:AK23)+SUM('Capital Projects (Nominal)'!$D204:AK204),0),0)","v":7707}]
[{"$f":"'Capital Projects (Nominal)'!A24","v":"Capital Improvements, 2030"},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H24:H24)+SUM('Capital Projects (Nominal)'!$D205:H205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H24:I24)+SUM('Capital Projects (Nominal)'!$D205:I205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H24:J24)+SUM('Capital Projects (Nominal)'!$D205:J205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H24:K24)+SUM('Capital Projects (Nominal)'!$D205:K205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H24:L24)+SUM('Capital Projects (Nominal)'!$D205:L205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H24:M24)+SUM('Capital Projects (Nominal)'!$D205:M205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H24:N24)+SUM('Capital Projects (Nominal)'!$D205:N205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H24:O24)+SUM('Capital Projects (Nominal)'!$D205:O205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H24:P24)+SUM('Capital Projects (Nominal)'!$D205:P205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H24:Q24)+SUM('Capital Projects (Nominal)'!$D205:Q205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H24:R24)+SUM('Capital Projects (Nominal)'!$D205:R205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H24:S24)+SUM('Capital Projects (Nominal)'!$D205:S205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H24:T24)+SUM('Capital Projects (Nominal)'!$D205:T205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H24:U24)+SUM('Capital Projects (Nominal)'!$D205:U205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H24:V24)+SUM('Capital Projects (Nominal)'!$D205:V205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H24:W24)+SUM('Capital Projects (Nominal)'!$D205:W205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H24:X24)+SUM('Capital Projects (Nominal)'!$D205:X205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H24:Y24)+SUM('Capital Projects (Nominal)'!$D205:Y205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H24:Z24)+SUM('Capital Projects (Nominal)'!$D205:Z205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H24:AA24)+SUM('Capital Projects (Nominal)'!$D205:AA205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H24:AB24)+SUM('Capital Projects (Nominal)'!$D205:AB205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H24:AC24)+SUM('Capital Projects (Nominal)'!$D205:AC205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H24:AD24)+SUM('Capital Projects (Nominal)'!$D205:AD205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H24:AE24)+SUM('Capital Projects (Nominal)'!$D205:AE205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H24:AF24)+SUM('Capital Projects (Nominal)'!$D205:AF205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H24:AG24)+SUM('Capital Projects (Nominal)'!$D205:AG205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H24:AH24)+SUM('Capital Projects (Nominal)'!$D205:AH205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H24:AI24)+SUM('Capital Projects (Nominal)'!$D205:AI205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H24:AJ24)+SUM('Capital Projects (Nominal)'!$D205:AJ205),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F24=\"YES\",IF('Capital Projects (Nominal)'!$D24<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H24:AK24)+SUM('Capital Projects (Nominal)'!$D205:AK205),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A25","v":"Capital Improvements, 2031"},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H25:H25)+SUM('Capital Projects (Nominal)'!$D206:H206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H25:I25)+SUM('Capital Projects (Nominal)'!$D206:I206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H25:J25)+SUM('Capital Projects (Nominal)'!$D206:J206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H25:K25)+SUM('Capital Projects (Nominal)'!$D206:K206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H25:L25)+SUM('Capital Projects (Nominal)'!$D206:L206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H25:M25)+SUM('Capital Projects (Nominal)'!$D206:M206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H25:N25)+SUM('Capital Projects (Nominal)'!$D206:N206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H25:O25)+SUM('Capital Projects (Nominal)'!$D206:O206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H25:P25)+SUM('Capital Projects (Nominal)'!$D206:P206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H25:Q25)+SUM('Capital Projects (Nominal)'!$D206:Q206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H25:R25)+SUM('Capital Projects (Nominal)'!$D206:R206),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H25:S25)+SUM('Capital Projects (Nominal)'!$D206:S206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H25:T25)+SUM('Capital Projects (Nominal)'!$D206:T206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H25:U25)+SUM('Capital Projects (Nominal)'!$D206:U206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H25:V25)+SUM('Capital Projects (Nominal)'!$D206:V206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H25:W25)+SUM('Capital Projects (Nominal)'!$D206:W206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H25:X25)+SUM('Capital Projects (Nominal)'!$D206:X206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H25:Y25)+SUM('Capital Projects (Nominal)'!$D206:Y206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H25:Z25)+SUM('Capital Projects (Nominal)'!$D206:Z206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H25:AA25)+SUM('Capital Projects (Nominal)'!$D206:AA206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H25:AB25)+SUM('Capital Projects (Nominal)'!$D206:AB206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H25:AC25)+SUM('Capital Projects (Nominal)'!$D206:AC206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H25:AD25)+SUM('Capital Projects (Nominal)'!$D206:AD206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H25:AE25)+SUM('Capital Projects (Nominal)'!$D206:AE206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H25:AF25)+SUM('Capital Projects (Nominal)'!$D206:AF206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H25:AG25)+SUM('Capital Projects (Nominal)'!$D206:AG206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H25:AH25)+SUM('Capital Projects (Nominal)'!$D206:AH206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H25:AI25)+SUM('Capital Projects (Nominal)'!$D206:AI206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H25:AJ25)+SUM('Capital Projects (Nominal)'!$D206:AJ206),0),0)","v":208858},{"$f":"IF('Capital Projects (Nominal)'!$F25=\"YES\",IF('Capital Projects (Nominal)'!$D25<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H25:AK25)+SUM('Capital Projects (Nominal)'!$D206:AK206),0),0)","v":208858}]
[{"$f":"'Capital Projects (Nominal)'!A26","v":"Capital Improvements, 2032"},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H26:H26)+SUM('Capital Projects (Nominal)'!$D207:H207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H26:I26)+SUM('Capital Projects (Nominal)'!$D207:I207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H26:J26)+SUM('Capital Projects (Nominal)'!$D207:J207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H26:K26)+SUM('Capital Projects (Nominal)'!$D207:K207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H26:L26)+SUM('Capital Projects (Nominal)'!$D207:L207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H26:M26)+SUM('Capital Projects (Nominal)'!$D207:M207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H26:N26)+SUM('Capital Projects (Nominal)'!$D207:N207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H26:O26)+SUM('Capital Projects (Nominal)'!$D207:O207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H26:P26)+SUM('Capital Projects (Nominal)'!$D207:P207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H26:Q26)+SUM('Capital Projects (Nominal)'!$D207:Q207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H26:R26)+SUM('Capital Projects (Nominal)'!$D207:R207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H26:S26)+SUM('Capital Projects (Nominal)'!$D207:S207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H26:T26)+SUM('Capital Projects (Nominal)'!$D207:T207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H26:U26)+SUM('Capital Projects (Nominal)'!$D207:U207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H26:V26)+SUM('Capital Projects (Nominal)'!$D207:V207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H26:W26)+SUM('Capital Projects (Nominal)'!$D207:W207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H26:X26)+SUM('Capital Projects (Nominal)'!$D207:X207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H26:Y26)+SUM('Capital Projects (Nominal)'!$D207:Y207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H26:Z26)+SUM('Capital Projects (Nominal)'!$D207:Z207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H26:AA26)+SUM('Capital Projects (Nominal)'!$D207:AA207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H26:AB26)+SUM('Capital Projects (Nominal)'!$D207:AB207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H26:AC26)+SUM('Capital Projects (Nominal)'!$D207:AC207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H26:AD26)+SUM('Capital Projects (Nominal)'!$D207:AD207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H26:AE26)+SUM('Capital Projects (Nominal)'!$D207:AE207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H26:AF26)+SUM('Capital Projects (Nominal)'!$D207:AF207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H26:AG26)+SUM('Capital Projects (Nominal)'!$D207:AG207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H26:AH26)+SUM('Capital Projects (Nominal)'!$D207:AH207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H26:AI26)+SUM('Capital Projects (Nominal)'!$D207:AI207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H26:AJ26)+SUM('Capital Projects (Nominal)'!$D207:AJ207),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F26=\"YES\",IF('Capital Projects (Nominal)'!$D26<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H26:AK26)+SUM('Capital Projects (Nominal)'!$D207:AK207),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A27","v":"Capital Improvements, 2033"},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H27:H27)+SUM('Capital Projects (Nominal)'!$D208:H208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H27:I27)+SUM('Capital Projects (Nominal)'!$D208:I208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H27:J27)+SUM('Capital Projects (Nominal)'!$D208:J208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H27:K27)+SUM('Capital Projects (Nominal)'!$D208:K208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H27:L27)+SUM('Capital Projects (Nominal)'!$D208:L208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H27:M27)+SUM('Capital Projects (Nominal)'!$D208:M208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H27:N27)+SUM('Capital Projects (Nominal)'!$D208:N208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H27:O27)+SUM('Capital Projects (Nominal)'!$D208:O208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H27:P27)+SUM('Capital Projects (Nominal)'!$D208:P208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H27:Q27)+SUM('Capital Projects (Nominal)'!$D208:Q208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H27:R27)+SUM('Capital Projects (Nominal)'!$D208:R208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H27:S27)+SUM('Capital Projects (Nominal)'!$D208:S208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H27:T27)+SUM('Capital Projects (Nominal)'!$D208:T208),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H27:U27)+SUM('Capital Projects (Nominal)'!$D208:U208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H27:V27)+SUM('Capital Projects (Nominal)'!$D208:V208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H27:W27)+SUM('Capital Projects (Nominal)'!$D208:W208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H27:X27)+SUM('Capital Projects (Nominal)'!$D208:X208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H27:Y27)+SUM('Capital Projects (Nominal)'!$D208:Y208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H27:Z27)+SUM('Capital Projects (Nominal)'!$D208:Z208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H27:AA27)+SUM('Capital Projects (Nominal)'!$D208:AA208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H27:AB27)+SUM('Capital Projects (Nominal)'!$D208:AB208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H27:AC27)+SUM('Capital Projects (Nominal)'!$D208:AC208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H27:AD27)+SUM('Capital Projects (Nominal)'!$D208:AD208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H27:AE27)+SUM('Capital Projects (Nominal)'!$D208:AE208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H27:AF27)+SUM('Capital Projects (Nominal)'!$D208:AF208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H27:AG27)+SUM('Capital Projects (Nominal)'!$D208:AG208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H27:AH27)+SUM('Capital Projects (Nominal)'!$D208:AH208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H27:AI27)+SUM('Capital Projects (Nominal)'!$D208:AI208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H27:AJ27)+SUM('Capital Projects (Nominal)'!$D208:AJ208),0),0)","v":8634},{"$f":"IF('Capital Projects (Nominal)'!$F27=\"YES\",IF('Capital Projects (Nominal)'!$D27<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H27:AK27)+SUM('Capital Projects (Nominal)'!$D208:AK208),0),0)","v":8634}]
[{"$f":"'Capital Projects (Nominal)'!A28","v":"Capital Improvements, 2034"},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H28:H28)+SUM('Capital Projects (Nominal)'!$D209:H209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H28:I28)+SUM('Capital Projects (Nominal)'!$D209:I209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H28:J28)+SUM('Capital Projects (Nominal)'!$D209:J209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H28:K28)+SUM('Capital Projects (Nominal)'!$D209:K209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H28:L28)+SUM('Capital Projects (Nominal)'!$D209:L209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H28:M28)+SUM('Capital Projects (Nominal)'!$D209:M209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H28:N28)+SUM('Capital Projects (Nominal)'!$D209:N209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H28:O28)+SUM('Capital Projects (Nominal)'!$D209:O209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H28:P28)+SUM('Capital Projects (Nominal)'!$D209:P209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H28:Q28)+SUM('Capital Projects (Nominal)'!$D209:Q209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H28:R28)+SUM('Capital Projects (Nominal)'!$D209:R209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H28:S28)+SUM('Capital Projects (Nominal)'!$D209:S209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H28:T28)+SUM('Capital Projects (Nominal)'!$D209:T209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H28:U28)+SUM('Capital Projects (Nominal)'!$D209:U209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H28:V28)+SUM('Capital Projects (Nominal)'!$D209:V209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H28:W28)+SUM('Capital Projects (Nominal)'!$D209:W209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H28:X28)+SUM('Capital Projects (Nominal)'!$D209:X209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H28:Y28)+SUM('Capital Projects (Nominal)'!$D209:Y209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H28:Z28)+SUM('Capital Projects (Nominal)'!$D209:Z209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H28:AA28)+SUM('Capital Projects (Nominal)'!$D209:AA209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H28:AB28)+SUM('Capital Projects (Nominal)'!$D209:AB209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H28:AC28)+SUM('Capital Projects (Nominal)'!$D209:AC209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H28:AD28)+SUM('Capital Projects (Nominal)'!$D209:AD209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H28:AE28)+SUM('Capital Projects (Nominal)'!$D209:AE209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H28:AF28)+SUM('Capital Projects (Nominal)'!$D209:AF209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H28:AG28)+SUM('Capital Projects (Nominal)'!$D209:AG209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H28:AH28)+SUM('Capital Projects (Nominal)'!$D209:AH209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H28:AI28)+SUM('Capital Projects (Nominal)'!$D209:AI209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H28:AJ28)+SUM('Capital Projects (Nominal)'!$D209:AJ209),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F28=\"YES\",IF('Capital Projects (Nominal)'!$D28<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H28:AK28)+SUM('Capital Projects (Nominal)'!$D209:AK209),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A29","v":"Capital Improvements, 2035"},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H29:H29)+SUM('Capital Projects (Nominal)'!$D210:H210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H29:I29)+SUM('Capital Projects (Nominal)'!$D210:I210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H29:J29)+SUM('Capital Projects (Nominal)'!$D210:J210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H29:K29)+SUM('Capital Projects (Nominal)'!$D210:K210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H29:L29)+SUM('Capital Projects (Nominal)'!$D210:L210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H29:M29)+SUM('Capital Projects (Nominal)'!$D210:M210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H29:N29)+SUM('Capital Projects (Nominal)'!$D210:N210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H29:O29)+SUM('Capital Projects (Nominal)'!$D210:O210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H29:P29)+SUM('Capital Projects (Nominal)'!$D210:P210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H29:Q29)+SUM('Capital Projects (Nominal)'!$D210:Q210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H29:R29)+SUM('Capital Projects (Nominal)'!$D210:R210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H29:S29)+SUM('Capital Projects (Nominal)'!$D210:S210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H29:T29)+SUM('Capital Projects (Nominal)'!$D210:T210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H29:U29)+SUM('Capital Projects (Nominal)'!$D210:U210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H29:V29)+SUM('Capital Projects (Nominal)'!$D210:V210),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H29:W29)+SUM('Capital Projects (Nominal)'!$D210:W210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H29:X29)+SUM('Capital Projects (Nominal)'!$D210:X210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H29:Y29)+SUM('Capital Projects (Nominal)'!$D210:Y210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H29:Z29)+SUM('Capital Projects (Nominal)'!$D210:Z210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H29:AA29)+SUM('Capital Projects (Nominal)'!$D210:AA210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H29:AB29)+SUM('Capital Projects (Nominal)'!$D210:AB210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H29:AC29)+SUM('Capital Projects (Nominal)'!$D210:AC210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H29:AD29)+SUM('Capital Projects (Nominal)'!$D210:AD210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H29:AE29)+SUM('Capital Projects (Nominal)'!$D210:AE210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H29:AF29)+SUM('Capital Projects (Nominal)'!$D210:AF210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H29:AG29)+SUM('Capital Projects (Nominal)'!$D210:AG210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H29:AH29)+SUM('Capital Projects (Nominal)'!$D210:AH210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H29:AI29)+SUM('Capital Projects (Nominal)'!$D210:AI210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H29:AJ29)+SUM('Capital Projects (Nominal)'!$D210:AJ210),0),0)","v":352970},{"$f":"IF('Capital Projects (Nominal)'!$F29=\"YES\",IF('Capital Projects (Nominal)'!$D29<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H29:AK29)+SUM('Capital Projects (Nominal)'!$D210:AK210),0),0)","v":352970}]
[{"$f":"'Capital Projects (Nominal)'!A30","v":"Capital Improvements, 2036"},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H30:H30)+SUM('Capital Projects (Nominal)'!$D211:H211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H30:I30)+SUM('Capital Projects (Nominal)'!$D211:I211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H30:J30)+SUM('Capital Projects (Nominal)'!$D211:J211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H30:K30)+SUM('Capital Projects (Nominal)'!$D211:K211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H30:L30)+SUM('Capital Projects (Nominal)'!$D211:L211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H30:M30)+SUM('Capital Projects (Nominal)'!$D211:M211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H30:N30)+SUM('Capital Projects (Nominal)'!$D211:N211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H30:O30)+SUM('Capital Projects (Nominal)'!$D211:O211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H30:P30)+SUM('Capital Projects (Nominal)'!$D211:P211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H30:Q30)+SUM('Capital Projects (Nominal)'!$D211:Q211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H30:R30)+SUM('Capital Projects (Nominal)'!$D211:R211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H30:S30)+SUM('Capital Projects (Nominal)'!$D211:S211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H30:T30)+SUM('Capital Projects (Nominal)'!$D211:T211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H30:U30)+SUM('Capital Projects (Nominal)'!$D211:U211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H30:V30)+SUM('Capital Projects (Nominal)'!$D211:V211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H30:W30)+SUM('Capital Projects (Nominal)'!$D211:W211),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H30:X30)+SUM('Capital Projects (Nominal)'!$D211:X211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H30:Y30)+SUM('Capital Projects (Nominal)'!$D211:Y211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H30:Z30)+SUM('Capital Projects (Nominal)'!$D211:Z211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H30:AA30)+SUM('Capital Projects (Nominal)'!$D211:AA211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H30:AB30)+SUM('Capital Projects (Nominal)'!$D211:AB211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H30:AC30)+SUM('Capital Projects (Nominal)'!$D211:AC211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H30:AD30)+SUM('Capital Projects (Nominal)'!$D211:AD211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H30:AE30)+SUM('Capital Projects (Nominal)'!$D211:AE211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H30:AF30)+SUM('Capital Projects (Nominal)'!$D211:AF211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H30:AG30)+SUM('Capital Projects (Nominal)'!$D211:AG211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H30:AH30)+SUM('Capital Projects (Nominal)'!$D211:AH211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H30:AI30)+SUM('Capital Projects (Nominal)'!$D211:AI211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H30:AJ30)+SUM('Capital Projects (Nominal)'!$D211:AJ211),0),0)","v":315256},{"$f":"IF('Capital Projects (Nominal)'!$F30=\"YES\",IF('Capital Projects (Nominal)'!$D30<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H30:AK30)+SUM('Capital Projects (Nominal)'!$D211:AK211),0),0)","v":315256}]
[{"$f":"'Capital Projects (Nominal)'!A31","v":"Capital Improvements, 2037"},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H31:H31)+SUM('Capital Projects (Nominal)'!$D212:H212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H31:I31)+SUM('Capital Projects (Nominal)'!$D212:I212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H31:J31)+SUM('Capital Projects (Nominal)'!$D212:J212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H31:K31)+SUM('Capital Projects (Nominal)'!$D212:K212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H31:L31)+SUM('Capital Projects (Nominal)'!$D212:L212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H31:M31)+SUM('Capital Projects (Nominal)'!$D212:M212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H31:N31)+SUM('Capital Projects (Nominal)'!$D212:N212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H31:O31)+SUM('Capital Projects (Nominal)'!$D212:O212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H31:P31)+SUM('Capital Projects (Nominal)'!$D212:P212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H31:Q31)+SUM('Capital Projects (Nominal)'!$D212:Q212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H31:R31)+SUM('Capital Projects (Nominal)'!$D212:R212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H31:S31)+SUM('Capital Projects (Nominal)'!$D212:S212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H31:T31)+SUM('Capital Projects (Nominal)'!$D212:T212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H31:U31)+SUM('Capital Projects (Nominal)'!$D212:U212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H31:V31)+SUM('Capital Projects (Nominal)'!$D212:V212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H31:W31)+SUM('Capital Projects (Nominal)'!$D212:W212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H31:X31)+SUM('Capital Projects (Nominal)'!$D212:X212),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H31:Y31)+SUM('Capital Projects (Nominal)'!$D212:Y212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H31:Z31)+SUM('Capital Projects (Nominal)'!$D212:Z212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H31:AA31)+SUM('Capital Projects (Nominal)'!$D212:AA212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H31:AB31)+SUM('Capital Projects (Nominal)'!$D212:AB212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H31:AC31)+SUM('Capital Projects (Nominal)'!$D212:AC212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H31:AD31)+SUM('Capital Projects (Nominal)'!$D212:AD212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H31:AE31)+SUM('Capital Projects (Nominal)'!$D212:AE212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H31:AF31)+SUM('Capital Projects (Nominal)'!$D212:AF212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H31:AG31)+SUM('Capital Projects (Nominal)'!$D212:AG212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H31:AH31)+SUM('Capital Projects (Nominal)'!$D212:AH212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H31:AI31)+SUM('Capital Projects (Nominal)'!$D212:AI212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H31:AJ31)+SUM('Capital Projects (Nominal)'!$D212:AJ212),0),0)","v":9674},{"$f":"IF('Capital Projects (Nominal)'!$F31=\"YES\",IF('Capital Projects (Nominal)'!$D31<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H31:AK31)+SUM('Capital Projects (Nominal)'!$D212:AK212),0),0)","v":9674}]
[{"$f":"'Capital Projects (Nominal)'!A32","v":"Capital Improvements, 2038"},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H32:H32)+SUM('Capital Projects (Nominal)'!$D213:H213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H32:I32)+SUM('Capital Projects (Nominal)'!$D213:I213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H32:J32)+SUM('Capital Projects (Nominal)'!$D213:J213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H32:K32)+SUM('Capital Projects (Nominal)'!$D213:K213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H32:L32)+SUM('Capital Projects (Nominal)'!$D213:L213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H32:M32)+SUM('Capital Projects (Nominal)'!$D213:M213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H32:N32)+SUM('Capital Projects (Nominal)'!$D213:N213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H32:O32)+SUM('Capital Projects (Nominal)'!$D213:O213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H32:P32)+SUM('Capital Projects (Nominal)'!$D213:P213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H32:Q32)+SUM('Capital Projects (Nominal)'!$D213:Q213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H32:R32)+SUM('Capital Projects (Nominal)'!$D213:R213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H32:S32)+SUM('Capital Projects (Nominal)'!$D213:S213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H32:T32)+SUM('Capital Projects (Nominal)'!$D213:T213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H32:U32)+SUM('Capital Projects (Nominal)'!$D213:U213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H32:V32)+SUM('Capital Projects (Nominal)'!$D213:V213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H32:W32)+SUM('Capital Projects (Nominal)'!$D213:W213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H32:X32)+SUM('Capital Projects (Nominal)'!$D213:X213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H32:Y32)+SUM('Capital Projects (Nominal)'!$D213:Y213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H32:Z32)+SUM('Capital Projects (Nominal)'!$D213:Z213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H32:AA32)+SUM('Capital Projects (Nominal)'!$D213:AA213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H32:AB32)+SUM('Capital Projects (Nominal)'!$D213:AB213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H32:AC32)+SUM('Capital Projects (Nominal)'!$D213:AC213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H32:AD32)+SUM('Capital Projects (Nominal)'!$D213:AD213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H32:AE32)+SUM('Capital Projects (Nominal)'!$D213:AE213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H32:AF32)+SUM('Capital Projects (Nominal)'!$D213:AF213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H32:AG32)+SUM('Capital Projects (Nominal)'!$D213:AG213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H32:AH32)+SUM('Capital Projects (Nominal)'!$D213:AH213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H32:AI32)+SUM('Capital Projects (Nominal)'!$D213:AI213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H32:AJ32)+SUM('Capital Projects (Nominal)'!$D213:AJ213),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F32=\"YES\",IF('Capital Projects (Nominal)'!$D32<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H32:AK32)+SUM('Capital Projects (Nominal)'!$D213:AK213),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A33","v":"Capital Improvements, 2039"},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H33:H33)+SUM('Capital Projects (Nominal)'!$D214:H214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H33:I33)+SUM('Capital Projects (Nominal)'!$D214:I214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H33:J33)+SUM('Capital Projects (Nominal)'!$D214:J214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H33:K33)+SUM('Capital Projects (Nominal)'!$D214:K214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H33:L33)+SUM('Capital Projects (Nominal)'!$D214:L214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H33:M33)+SUM('Capital Projects (Nominal)'!$D214:M214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H33:N33)+SUM('Capital Projects (Nominal)'!$D214:N214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H33:O33)+SUM('Capital Projects (Nominal)'!$D214:O214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H33:P33)+SUM('Capital Projects (Nominal)'!$D214:P214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H33:Q33)+SUM('Capital Projects (Nominal)'!$D214:Q214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H33:R33)+SUM('Capital Projects (Nominal)'!$D214:R214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H33:S33)+SUM('Capital Projects (Nominal)'!$D214:S214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H33:T33)+SUM('Capital Projects (Nominal)'!$D214:T214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H33:U33)+SUM('Capital Projects (Nominal)'!$D214:U214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H33:V33)+SUM('Capital Projects (Nominal)'!$D214:V214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H33:W33)+SUM('Capital Projects (Nominal)'!$D214:W214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H33:X33)+SUM('Capital Projects (Nominal)'!$D214:X214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H33:Y33)+SUM('Capital Projects (Nominal)'!$D214:Y214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H33:Z33)+SUM('Capital Projects (Nominal)'!$D214:Z214),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H33:AA33)+SUM('Capital Projects (Nominal)'!$D214:AA214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H33:AB33)+SUM('Capital Projects (Nominal)'!$D214:AB214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H33:AC33)+SUM('Capital Projects (Nominal)'!$D214:AC214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H33:AD33)+SUM('Capital Projects (Nominal)'!$D214:AD214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H33:AE33)+SUM('Capital Projects (Nominal)'!$D214:AE214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H33:AF33)+SUM('Capital Projects (Nominal)'!$D214:AF214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H33:AG33)+SUM('Capital Projects (Nominal)'!$D214:AG214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H33:AH33)+SUM('Capital Projects (Nominal)'!$D214:AH214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H33:AI33)+SUM('Capital Projects (Nominal)'!$D214:AI214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H33:AJ33)+SUM('Capital Projects (Nominal)'!$D214:AJ214),0),0)","v":10240},{"$f":"IF('Capital Projects (Nominal)'!$F33=\"YES\",IF('Capital Projects (Nominal)'!$D33<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H33:AK33)+SUM('Capital Projects (Nominal)'!$D214:AK214),0),0)","v":10240}]
[{"$f":"'Capital Projects (Nominal)'!A34","v":"Capital Improvements, 2040"},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H34:H34)+SUM('Capital Projects (Nominal)'!$D215:H215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H34:I34)+SUM('Capital Projects (Nominal)'!$D215:I215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H34:J34)+SUM('Capital Projects (Nominal)'!$D215:J215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H34:K34)+SUM('Capital Projects (Nominal)'!$D215:K215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H34:L34)+SUM('Capital Projects (Nominal)'!$D215:L215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H34:M34)+SUM('Capital Projects (Nominal)'!$D215:M215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H34:N34)+SUM('Capital Projects (Nominal)'!$D215:N215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H34:O34)+SUM('Capital Projects (Nominal)'!$D215:O215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H34:P34)+SUM('Capital Projects (Nominal)'!$D215:P215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H34:Q34)+SUM('Capital Projects (Nominal)'!$D215:Q215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H34:R34)+SUM('Capital Projects (Nominal)'!$D215:R215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H34:S34)+SUM('Capital Projects (Nominal)'!$D215:S215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H34:T34)+SUM('Capital Projects (Nominal)'!$D215:T215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H34:U34)+SUM('Capital Projects (Nominal)'!$D215:U215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H34:V34)+SUM('Capital Projects (Nominal)'!$D215:V215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H34:W34)+SUM('Capital Projects (Nominal)'!$D215:W215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H34:X34)+SUM('Capital Projects (Nominal)'!$D215:X215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H34:Y34)+SUM('Capital Projects (Nominal)'!$D215:Y215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H34:Z34)+SUM('Capital Projects (Nominal)'!$D215:Z215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H34:AA34)+SUM('Capital Projects (Nominal)'!$D215:AA215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H34:AB34)+SUM('Capital Projects (Nominal)'!$D215:AB215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H34:AC34)+SUM('Capital Projects (Nominal)'!$D215:AC215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H34:AD34)+SUM('Capital Projects (Nominal)'!$D215:AD215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H34:AE34)+SUM('Capital Projects (Nominal)'!$D215:AE215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H34:AF34)+SUM('Capital Projects (Nominal)'!$D215:AF215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H34:AG34)+SUM('Capital Projects (Nominal)'!$D215:AG215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H34:AH34)+SUM('Capital Projects (Nominal)'!$D215:AH215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H34:AI34)+SUM('Capital Projects (Nominal)'!$D215:AI215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H34:AJ34)+SUM('Capital Projects (Nominal)'!$D215:AJ215),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F34=\"YES\",IF('Capital Projects (Nominal)'!$D34<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H34:AK34)+SUM('Capital Projects (Nominal)'!$D215:AK215),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A35","v":"Capital Improvements, 2041"},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H35:H35)+SUM('Capital Projects (Nominal)'!$D216:H216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H35:I35)+SUM('Capital Projects (Nominal)'!$D216:I216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H35:J35)+SUM('Capital Projects (Nominal)'!$D216:J216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H35:K35)+SUM('Capital Projects (Nominal)'!$D216:K216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H35:L35)+SUM('Capital Projects (Nominal)'!$D216:L216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H35:M35)+SUM('Capital Projects (Nominal)'!$D216:M216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H35:N35)+SUM('Capital Projects (Nominal)'!$D216:N216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H35:O35)+SUM('Capital Projects (Nominal)'!$D216:O216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H35:P35)+SUM('Capital Projects (Nominal)'!$D216:P216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H35:Q35)+SUM('Capital Projects (Nominal)'!$D216:Q216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H35:R35)+SUM('Capital Projects (Nominal)'!$D216:R216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H35:S35)+SUM('Capital Projects (Nominal)'!$D216:S216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H35:T35)+SUM('Capital Projects (Nominal)'!$D216:T216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H35:U35)+SUM('Capital Projects (Nominal)'!$D216:U216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H35:V35)+SUM('Capital Projects (Nominal)'!$D216:V216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H35:W35)+SUM('Capital Projects (Nominal)'!$D216:W216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H35:X35)+SUM('Capital Projects (Nominal)'!$D216:X216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H35:Y35)+SUM('Capital Projects (Nominal)'!$D216:Y216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H35:Z35)+SUM('Capital Projects (Nominal)'!$D216:Z216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H35:AA35)+SUM('Capital Projects (Nominal)'!$D216:AA216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H35:AB35)+SUM('Capital Projects (Nominal)'!$D216:AB216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H35:AC35)+SUM('Capital Projects (Nominal)'!$D216:AC216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H35:AD35)+SUM('Capital Projects (Nominal)'!$D216:AD216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H35:AE35)+SUM('Capital Projects (Nominal)'!$D216:AE216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H35:AF35)+SUM('Capital Projects (Nominal)'!$D216:AF216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H35:AG35)+SUM('Capital Projects (Nominal)'!$D216:AG216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H35:AH35)+SUM('Capital Projects (Nominal)'!$D216:AH216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H35:AI35)+SUM('Capital Projects (Nominal)'!$D216:AI216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H35:AJ35)+SUM('Capital Projects (Nominal)'!$D216:AJ216),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F35=\"YES\",IF('Capital Projects (Nominal)'!$D35<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H35:AK35)+SUM('Capital Projects (Nominal)'!$D216:AK216),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A36","v":"Capital Improvements, 2042"},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H36:H36)+SUM('Capital Projects (Nominal)'!$D217:H217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H36:I36)+SUM('Capital Projects (Nominal)'!$D217:I217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H36:J36)+SUM('Capital Projects (Nominal)'!$D217:J217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H36:K36)+SUM('Capital Projects (Nominal)'!$D217:K217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H36:L36)+SUM('Capital Projects (Nominal)'!$D217:L217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H36:M36)+SUM('Capital Projects (Nominal)'!$D217:M217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H36:N36)+SUM('Capital Projects (Nominal)'!$D217:N217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H36:O36)+SUM('Capital Projects (Nominal)'!$D217:O217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H36:P36)+SUM('Capital Projects (Nominal)'!$D217:P217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H36:Q36)+SUM('Capital Projects (Nominal)'!$D217:Q217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H36:R36)+SUM('Capital Projects (Nominal)'!$D217:R217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H36:S36)+SUM('Capital Projects (Nominal)'!$D217:S217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H36:T36)+SUM('Capital Projects (Nominal)'!$D217:T217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H36:U36)+SUM('Capital Projects (Nominal)'!$D217:U217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H36:V36)+SUM('Capital Projects (Nominal)'!$D217:V217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H36:W36)+SUM('Capital Projects (Nominal)'!$D217:W217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H36:X36)+SUM('Capital Projects (Nominal)'!$D217:X217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H36:Y36)+SUM('Capital Projects (Nominal)'!$D217:Y217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H36:Z36)+SUM('Capital Projects (Nominal)'!$D217:Z217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H36:AA36)+SUM('Capital Projects (Nominal)'!$D217:AA217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H36:AB36)+SUM('Capital Projects (Nominal)'!$D217:AB217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H36:AC36)+SUM('Capital Projects (Nominal)'!$D217:AC217),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H36:AD36)+SUM('Capital Projects (Nominal)'!$D217:AD217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H36:AE36)+SUM('Capital Projects (Nominal)'!$D217:AE217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H36:AF36)+SUM('Capital Projects (Nominal)'!$D217:AF217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H36:AG36)+SUM('Capital Projects (Nominal)'!$D217:AG217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H36:AH36)+SUM('Capital Projects (Nominal)'!$D217:AH217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H36:AI36)+SUM('Capital Projects (Nominal)'!$D217:AI217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H36:AJ36)+SUM('Capital Projects (Nominal)'!$D217:AJ217),0),0)","v":991014},{"$f":"IF('Capital Projects (Nominal)'!$F36=\"YES\",IF('Capital Projects (Nominal)'!$D36<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H36:AK36)+SUM('Capital Projects (Nominal)'!$D217:AK217),0),0)","v":991014}]
[{"$f":"'Capital Projects (Nominal)'!A37","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H37:H37)+SUM('Capital Projects (Nominal)'!$D218:H218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H37:I37)+SUM('Capital Projects (Nominal)'!$D218:I218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H37:J37)+SUM('Capital Projects (Nominal)'!$D218:J218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H37:K37)+SUM('Capital Projects (Nominal)'!$D218:K218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H37:L37)+SUM('Capital Projects (Nominal)'!$D218:L218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H37:M37)+SUM('Capital Projects (Nominal)'!$D218:M218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H37:N37)+SUM('Capital Projects (Nominal)'!$D218:N218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H37:O37)+SUM('Capital Projects (Nominal)'!$D218:O218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H37:P37)+SUM('Capital Projects (Nominal)'!$D218:P218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H37:Q37)+SUM('Capital Projects (Nominal)'!$D218:Q218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H37:R37)+SUM('Capital Projects (Nominal)'!$D218:R218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H37:S37)+SUM('Capital Projects (Nominal)'!$D218:S218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H37:T37)+SUM('Capital Projects (Nominal)'!$D218:T218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H37:U37)+SUM('Capital Projects (Nominal)'!$D218:U218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H37:V37)+SUM('Capital Projects (Nominal)'!$D218:V218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H37:W37)+SUM('Capital Projects (Nominal)'!$D218:W218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H37:X37)+SUM('Capital Projects (Nominal)'!$D218:X218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H37:Y37)+SUM('Capital Projects (Nominal)'!$D218:Y218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H37:Z37)+SUM('Capital Projects (Nominal)'!$D218:Z218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H37:AA37)+SUM('Capital Projects (Nominal)'!$D218:AA218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H37:AB37)+SUM('Capital Projects (Nominal)'!$D218:AB218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H37:AC37)+SUM('Capital Projects (Nominal)'!$D218:AC218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H37:AD37)+SUM('Capital Projects (Nominal)'!$D218:AD218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H37:AE37)+SUM('Capital Projects (Nominal)'!$D218:AE218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H37:AF37)+SUM('Capital Projects (Nominal)'!$D218:AF218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H37:AG37)+SUM('Capital Projects (Nominal)'!$D218:AG218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H37:AH37)+SUM('Capital Projects (Nominal)'!$D218:AH218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H37:AI37)+SUM('Capital Projects (Nominal)'!$D218:AI218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H37:AJ37)+SUM('Capital Projects (Nominal)'!$D218:AJ218),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F37=\"YES\",IF('Capital Projects (Nominal)'!$D37<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H37:AK37)+SUM('Capital Projects (Nominal)'!$D218:AK218),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A38","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H38:H38)+SUM('Capital Projects (Nominal)'!$D219:H219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H38:I38)+SUM('Capital Projects (Nominal)'!$D219:I219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H38:J38)+SUM('Capital Projects (Nominal)'!$D219:J219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H38:K38)+SUM('Capital Projects (Nominal)'!$D219:K219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H38:L38)+SUM('Capital Projects (Nominal)'!$D219:L219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H38:M38)+SUM('Capital Projects (Nominal)'!$D219:M219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H38:N38)+SUM('Capital Projects (Nominal)'!$D219:N219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H38:O38)+SUM('Capital Projects (Nominal)'!$D219:O219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H38:P38)+SUM('Capital Projects (Nominal)'!$D219:P219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H38:Q38)+SUM('Capital Projects (Nominal)'!$D219:Q219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H38:R38)+SUM('Capital Projects (Nominal)'!$D219:R219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H38:S38)+SUM('Capital Projects (Nominal)'!$D219:S219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H38:T38)+SUM('Capital Projects (Nominal)'!$D219:T219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H38:U38)+SUM('Capital Projects (Nominal)'!$D219:U219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H38:V38)+SUM('Capital Projects (Nominal)'!$D219:V219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H38:W38)+SUM('Capital Projects (Nominal)'!$D219:W219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H38:X38)+SUM('Capital Projects (Nominal)'!$D219:X219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H38:Y38)+SUM('Capital Projects (Nominal)'!$D219:Y219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H38:Z38)+SUM('Capital Projects (Nominal)'!$D219:Z219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H38:AA38)+SUM('Capital Projects (Nominal)'!$D219:AA219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H38:AB38)+SUM('Capital Projects (Nominal)'!$D219:AB219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H38:AC38)+SUM('Capital Projects (Nominal)'!$D219:AC219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H38:AD38)+SUM('Capital Projects (Nominal)'!$D219:AD219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H38:AE38)+SUM('Capital Projects (Nominal)'!$D219:AE219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H38:AF38)+SUM('Capital Projects (Nominal)'!$D219:AF219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H38:AG38)+SUM('Capital Projects (Nominal)'!$D219:AG219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H38:AH38)+SUM('Capital Projects (Nominal)'!$D219:AH219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H38:AI38)+SUM('Capital Projects (Nominal)'!$D219:AI219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H38:AJ38)+SUM('Capital Projects (Nominal)'!$D219:AJ219),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F38=\"YES\",IF('Capital Projects (Nominal)'!$D38<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H38:AK38)+SUM('Capital Projects (Nominal)'!$D219:AK219),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A39","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H39:H39)+SUM('Capital Projects (Nominal)'!$D220:H220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H39:I39)+SUM('Capital Projects (Nominal)'!$D220:I220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H39:J39)+SUM('Capital Projects (Nominal)'!$D220:J220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H39:K39)+SUM('Capital Projects (Nominal)'!$D220:K220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H39:L39)+SUM('Capital Projects (Nominal)'!$D220:L220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H39:M39)+SUM('Capital Projects (Nominal)'!$D220:M220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H39:N39)+SUM('Capital Projects (Nominal)'!$D220:N220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H39:O39)+SUM('Capital Projects (Nominal)'!$D220:O220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H39:P39)+SUM('Capital Projects (Nominal)'!$D220:P220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H39:Q39)+SUM('Capital Projects (Nominal)'!$D220:Q220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H39:R39)+SUM('Capital Projects (Nominal)'!$D220:R220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H39:S39)+SUM('Capital Projects (Nominal)'!$D220:S220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H39:T39)+SUM('Capital Projects (Nominal)'!$D220:T220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H39:U39)+SUM('Capital Projects (Nominal)'!$D220:U220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H39:V39)+SUM('Capital Projects (Nominal)'!$D220:V220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H39:W39)+SUM('Capital Projects (Nominal)'!$D220:W220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H39:X39)+SUM('Capital Projects (Nominal)'!$D220:X220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H39:Y39)+SUM('Capital Projects (Nominal)'!$D220:Y220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H39:Z39)+SUM('Capital Projects (Nominal)'!$D220:Z220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H39:AA39)+SUM('Capital Projects (Nominal)'!$D220:AA220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H39:AB39)+SUM('Capital Projects (Nominal)'!$D220:AB220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H39:AC39)+SUM('Capital Projects (Nominal)'!$D220:AC220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H39:AD39)+SUM('Capital Projects (Nominal)'!$D220:AD220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H39:AE39)+SUM('Capital Projects (Nominal)'!$D220:AE220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H39:AF39)+SUM('Capital Projects (Nominal)'!$D220:AF220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H39:AG39)+SUM('Capital Projects (Nominal)'!$D220:AG220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H39:AH39)+SUM('Capital Projects (Nominal)'!$D220:AH220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H39:AI39)+SUM('Capital Projects (Nominal)'!$D220:AI220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H39:AJ39)+SUM('Capital Projects (Nominal)'!$D220:AJ220),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F39=\"YES\",IF('Capital Projects (Nominal)'!$D39<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H39:AK39)+SUM('Capital Projects (Nominal)'!$D220:AK220),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A40","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H40:H40)+SUM('Capital Projects (Nominal)'!$D221:H221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H40:I40)+SUM('Capital Projects (Nominal)'!$D221:I221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H40:J40)+SUM('Capital Projects (Nominal)'!$D221:J221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H40:K40)+SUM('Capital Projects (Nominal)'!$D221:K221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H40:L40)+SUM('Capital Projects (Nominal)'!$D221:L221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H40:M40)+SUM('Capital Projects (Nominal)'!$D221:M221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H40:N40)+SUM('Capital Projects (Nominal)'!$D221:N221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H40:O40)+SUM('Capital Projects (Nominal)'!$D221:O221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H40:P40)+SUM('Capital Projects (Nominal)'!$D221:P221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H40:Q40)+SUM('Capital Projects (Nominal)'!$D221:Q221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H40:R40)+SUM('Capital Projects (Nominal)'!$D221:R221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H40:S40)+SUM('Capital Projects (Nominal)'!$D221:S221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H40:T40)+SUM('Capital Projects (Nominal)'!$D221:T221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H40:U40)+SUM('Capital Projects (Nominal)'!$D221:U221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H40:V40)+SUM('Capital Projects (Nominal)'!$D221:V221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H40:W40)+SUM('Capital Projects (Nominal)'!$D221:W221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H40:X40)+SUM('Capital Projects (Nominal)'!$D221:X221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H40:Y40)+SUM('Capital Projects (Nominal)'!$D221:Y221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H40:Z40)+SUM('Capital Projects (Nominal)'!$D221:Z221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H40:AA40)+SUM('Capital Projects (Nominal)'!$D221:AA221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H40:AB40)+SUM('Capital Projects (Nominal)'!$D221:AB221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H40:AC40)+SUM('Capital Projects (Nominal)'!$D221:AC221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H40:AD40)+SUM('Capital Projects (Nominal)'!$D221:AD221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H40:AE40)+SUM('Capital Projects (Nominal)'!$D221:AE221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H40:AF40)+SUM('Capital Projects (Nominal)'!$D221:AF221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H40:AG40)+SUM('Capital Projects (Nominal)'!$D221:AG221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H40:AH40)+SUM('Capital Projects (Nominal)'!$D221:AH221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H40:AI40)+SUM('Capital Projects (Nominal)'!$D221:AI221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H40:AJ40)+SUM('Capital Projects (Nominal)'!$D221:AJ221),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F40=\"YES\",IF('Capital Projects (Nominal)'!$D40<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H40:AK40)+SUM('Capital Projects (Nominal)'!$D221:AK221),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A41","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H41:H41)+SUM('Capital Projects (Nominal)'!$D222:H222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H41:I41)+SUM('Capital Projects (Nominal)'!$D222:I222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H41:J41)+SUM('Capital Projects (Nominal)'!$D222:J222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H41:K41)+SUM('Capital Projects (Nominal)'!$D222:K222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H41:L41)+SUM('Capital Projects (Nominal)'!$D222:L222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H41:M41)+SUM('Capital Projects (Nominal)'!$D222:M222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H41:N41)+SUM('Capital Projects (Nominal)'!$D222:N222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H41:O41)+SUM('Capital Projects (Nominal)'!$D222:O222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H41:P41)+SUM('Capital Projects (Nominal)'!$D222:P222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H41:Q41)+SUM('Capital Projects (Nominal)'!$D222:Q222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H41:R41)+SUM('Capital Projects (Nominal)'!$D222:R222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H41:S41)+SUM('Capital Projects (Nominal)'!$D222:S222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H41:T41)+SUM('Capital Projects (Nominal)'!$D222:T222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H41:U41)+SUM('Capital Projects (Nominal)'!$D222:U222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H41:V41)+SUM('Capital Projects (Nominal)'!$D222:V222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H41:W41)+SUM('Capital Projects (Nominal)'!$D222:W222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H41:X41)+SUM('Capital Projects (Nominal)'!$D222:X222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H41:Y41)+SUM('Capital Projects (Nominal)'!$D222:Y222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H41:Z41)+SUM('Capital Projects (Nominal)'!$D222:Z222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H41:AA41)+SUM('Capital Projects (Nominal)'!$D222:AA222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H41:AB41)+SUM('Capital Projects (Nominal)'!$D222:AB222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H41:AC41)+SUM('Capital Projects (Nominal)'!$D222:AC222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H41:AD41)+SUM('Capital Projects (Nominal)'!$D222:AD222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H41:AE41)+SUM('Capital Projects (Nominal)'!$D222:AE222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H41:AF41)+SUM('Capital Projects (Nominal)'!$D222:AF222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H41:AG41)+SUM('Capital Projects (Nominal)'!$D222:AG222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H41:AH41)+SUM('Capital Projects (Nominal)'!$D222:AH222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H41:AI41)+SUM('Capital Projects (Nominal)'!$D222:AI222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H41:AJ41)+SUM('Capital Projects (Nominal)'!$D222:AJ222),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F41=\"YES\",IF('Capital Projects (Nominal)'!$D41<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H41:AK41)+SUM('Capital Projects (Nominal)'!$D222:AK222),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A42","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H42:H42)+SUM('Capital Projects (Nominal)'!$D223:H223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H42:I42)+SUM('Capital Projects (Nominal)'!$D223:I223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H42:J42)+SUM('Capital Projects (Nominal)'!$D223:J223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H42:K42)+SUM('Capital Projects (Nominal)'!$D223:K223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H42:L42)+SUM('Capital Projects (Nominal)'!$D223:L223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H42:M42)+SUM('Capital Projects (Nominal)'!$D223:M223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H42:N42)+SUM('Capital Projects (Nominal)'!$D223:N223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H42:O42)+SUM('Capital Projects (Nominal)'!$D223:O223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H42:P42)+SUM('Capital Projects (Nominal)'!$D223:P223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H42:Q42)+SUM('Capital Projects (Nominal)'!$D223:Q223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H42:R42)+SUM('Capital Projects (Nominal)'!$D223:R223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H42:S42)+SUM('Capital Projects (Nominal)'!$D223:S223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H42:T42)+SUM('Capital Projects (Nominal)'!$D223:T223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H42:U42)+SUM('Capital Projects (Nominal)'!$D223:U223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H42:V42)+SUM('Capital Projects (Nominal)'!$D223:V223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H42:W42)+SUM('Capital Projects (Nominal)'!$D223:W223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H42:X42)+SUM('Capital Projects (Nominal)'!$D223:X223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H42:Y42)+SUM('Capital Projects (Nominal)'!$D223:Y223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H42:Z42)+SUM('Capital Projects (Nominal)'!$D223:Z223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H42:AA42)+SUM('Capital Projects (Nominal)'!$D223:AA223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H42:AB42)+SUM('Capital Projects (Nominal)'!$D223:AB223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H42:AC42)+SUM('Capital Projects (Nominal)'!$D223:AC223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H42:AD42)+SUM('Capital Projects (Nominal)'!$D223:AD223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H42:AE42)+SUM('Capital Projects (Nominal)'!$D223:AE223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H42:AF42)+SUM('Capital Projects (Nominal)'!$D223:AF223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H42:AG42)+SUM('Capital Projects (Nominal)'!$D223:AG223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H42:AH42)+SUM('Capital Projects (Nominal)'!$D223:AH223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H42:AI42)+SUM('Capital Projects (Nominal)'!$D223:AI223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H42:AJ42)+SUM('Capital Projects (Nominal)'!$D223:AJ223),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F42=\"YES\",IF('Capital Projects (Nominal)'!$D42<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H42:AK42)+SUM('Capital Projects (Nominal)'!$D223:AK223),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A43","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H43:H43)+SUM('Capital Projects (Nominal)'!$D224:H224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H43:I43)+SUM('Capital Projects (Nominal)'!$D224:I224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H43:J43)+SUM('Capital Projects (Nominal)'!$D224:J224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H43:K43)+SUM('Capital Projects (Nominal)'!$D224:K224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H43:L43)+SUM('Capital Projects (Nominal)'!$D224:L224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H43:M43)+SUM('Capital Projects (Nominal)'!$D224:M224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H43:N43)+SUM('Capital Projects (Nominal)'!$D224:N224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H43:O43)+SUM('Capital Projects (Nominal)'!$D224:O224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H43:P43)+SUM('Capital Projects (Nominal)'!$D224:P224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H43:Q43)+SUM('Capital Projects (Nominal)'!$D224:Q224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H43:R43)+SUM('Capital Projects (Nominal)'!$D224:R224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H43:S43)+SUM('Capital Projects (Nominal)'!$D224:S224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H43:T43)+SUM('Capital Projects (Nominal)'!$D224:T224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H43:U43)+SUM('Capital Projects (Nominal)'!$D224:U224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H43:V43)+SUM('Capital Projects (Nominal)'!$D224:V224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H43:W43)+SUM('Capital Projects (Nominal)'!$D224:W224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H43:X43)+SUM('Capital Projects (Nominal)'!$D224:X224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H43:Y43)+SUM('Capital Projects (Nominal)'!$D224:Y224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H43:Z43)+SUM('Capital Projects (Nominal)'!$D224:Z224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H43:AA43)+SUM('Capital Projects (Nominal)'!$D224:AA224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H43:AB43)+SUM('Capital Projects (Nominal)'!$D224:AB224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H43:AC43)+SUM('Capital Projects (Nominal)'!$D224:AC224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H43:AD43)+SUM('Capital Projects (Nominal)'!$D224:AD224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H43:AE43)+SUM('Capital Projects (Nominal)'!$D224:AE224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H43:AF43)+SUM('Capital Projects (Nominal)'!$D224:AF224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H43:AG43)+SUM('Capital Projects (Nominal)'!$D224:AG224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H43:AH43)+SUM('Capital Projects (Nominal)'!$D224:AH224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H43:AI43)+SUM('Capital Projects (Nominal)'!$D224:AI224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H43:AJ43)+SUM('Capital Projects (Nominal)'!$D224:AJ224),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F43=\"YES\",IF('Capital Projects (Nominal)'!$D43<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H43:AK43)+SUM('Capital Projects (Nominal)'!$D224:AK224),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A44","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H44:H44)+SUM('Capital Projects (Nominal)'!$D225:H225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H44:I44)+SUM('Capital Projects (Nominal)'!$D225:I225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H44:J44)+SUM('Capital Projects (Nominal)'!$D225:J225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H44:K44)+SUM('Capital Projects (Nominal)'!$D225:K225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H44:L44)+SUM('Capital Projects (Nominal)'!$D225:L225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H44:M44)+SUM('Capital Projects (Nominal)'!$D225:M225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H44:N44)+SUM('Capital Projects (Nominal)'!$D225:N225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H44:O44)+SUM('Capital Projects (Nominal)'!$D225:O225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H44:P44)+SUM('Capital Projects (Nominal)'!$D225:P225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H44:Q44)+SUM('Capital Projects (Nominal)'!$D225:Q225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H44:R44)+SUM('Capital Projects (Nominal)'!$D225:R225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H44:S44)+SUM('Capital Projects (Nominal)'!$D225:S225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H44:T44)+SUM('Capital Projects (Nominal)'!$D225:T225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H44:U44)+SUM('Capital Projects (Nominal)'!$D225:U225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H44:V44)+SUM('Capital Projects (Nominal)'!$D225:V225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H44:W44)+SUM('Capital Projects (Nominal)'!$D225:W225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H44:X44)+SUM('Capital Projects (Nominal)'!$D225:X225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H44:Y44)+SUM('Capital Projects (Nominal)'!$D225:Y225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H44:Z44)+SUM('Capital Projects (Nominal)'!$D225:Z225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H44:AA44)+SUM('Capital Projects (Nominal)'!$D225:AA225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H44:AB44)+SUM('Capital Projects (Nominal)'!$D225:AB225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H44:AC44)+SUM('Capital Projects (Nominal)'!$D225:AC225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H44:AD44)+SUM('Capital Projects (Nominal)'!$D225:AD225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H44:AE44)+SUM('Capital Projects (Nominal)'!$D225:AE225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H44:AF44)+SUM('Capital Projects (Nominal)'!$D225:AF225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H44:AG44)+SUM('Capital Projects (Nominal)'!$D225:AG225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H44:AH44)+SUM('Capital Projects (Nominal)'!$D225:AH225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H44:AI44)+SUM('Capital Projects (Nominal)'!$D225:AI225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H44:AJ44)+SUM('Capital Projects (Nominal)'!$D225:AJ225),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F44=\"YES\",IF('Capital Projects (Nominal)'!$D44<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H44:AK44)+SUM('Capital Projects (Nominal)'!$D225:AK225),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A45","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H45:H45)+SUM('Capital Projects (Nominal)'!$D226:H226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H45:I45)+SUM('Capital Projects (Nominal)'!$D226:I226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H45:J45)+SUM('Capital Projects (Nominal)'!$D226:J226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H45:K45)+SUM('Capital Projects (Nominal)'!$D226:K226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H45:L45)+SUM('Capital Projects (Nominal)'!$D226:L226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H45:M45)+SUM('Capital Projects (Nominal)'!$D226:M226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H45:N45)+SUM('Capital Projects (Nominal)'!$D226:N226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H45:O45)+SUM('Capital Projects (Nominal)'!$D226:O226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H45:P45)+SUM('Capital Projects (Nominal)'!$D226:P226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H45:Q45)+SUM('Capital Projects (Nominal)'!$D226:Q226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H45:R45)+SUM('Capital Projects (Nominal)'!$D226:R226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H45:S45)+SUM('Capital Projects (Nominal)'!$D226:S226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H45:T45)+SUM('Capital Projects (Nominal)'!$D226:T226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H45:U45)+SUM('Capital Projects (Nominal)'!$D226:U226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H45:V45)+SUM('Capital Projects (Nominal)'!$D226:V226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H45:W45)+SUM('Capital Projects (Nominal)'!$D226:W226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H45:X45)+SUM('Capital Projects (Nominal)'!$D226:X226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H45:Y45)+SUM('Capital Projects (Nominal)'!$D226:Y226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H45:Z45)+SUM('Capital Projects (Nominal)'!$D226:Z226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H45:AA45)+SUM('Capital Projects (Nominal)'!$D226:AA226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H45:AB45)+SUM('Capital Projects (Nominal)'!$D226:AB226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H45:AC45)+SUM('Capital Projects (Nominal)'!$D226:AC226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H45:AD45)+SUM('Capital Projects (Nominal)'!$D226:AD226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H45:AE45)+SUM('Capital Projects (Nominal)'!$D226:AE226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H45:AF45)+SUM('Capital Projects (Nominal)'!$D226:AF226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H45:AG45)+SUM('Capital Projects (Nominal)'!$D226:AG226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H45:AH45)+SUM('Capital Projects (Nominal)'!$D226:AH226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H45:AI45)+SUM('Capital Projects (Nominal)'!$D226:AI226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H45:AJ45)+SUM('Capital Projects (Nominal)'!$D226:AJ226),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F45=\"YES\",IF('Capital Projects (Nominal)'!$D45<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H45:AK45)+SUM('Capital Projects (Nominal)'!$D226:AK226),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A46","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H46:H46)+SUM('Capital Projects (Nominal)'!$D227:H227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H46:I46)+SUM('Capital Projects (Nominal)'!$D227:I227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H46:J46)+SUM('Capital Projects (Nominal)'!$D227:J227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H46:K46)+SUM('Capital Projects (Nominal)'!$D227:K227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H46:L46)+SUM('Capital Projects (Nominal)'!$D227:L227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H46:M46)+SUM('Capital Projects (Nominal)'!$D227:M227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H46:N46)+SUM('Capital Projects (Nominal)'!$D227:N227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H46:O46)+SUM('Capital Projects (Nominal)'!$D227:O227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H46:P46)+SUM('Capital Projects (Nominal)'!$D227:P227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H46:Q46)+SUM('Capital Projects (Nominal)'!$D227:Q227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H46:R46)+SUM('Capital Projects (Nominal)'!$D227:R227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H46:S46)+SUM('Capital Projects (Nominal)'!$D227:S227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H46:T46)+SUM('Capital Projects (Nominal)'!$D227:T227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H46:U46)+SUM('Capital Projects (Nominal)'!$D227:U227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H46:V46)+SUM('Capital Projects (Nominal)'!$D227:V227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H46:W46)+SUM('Capital Projects (Nominal)'!$D227:W227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H46:X46)+SUM('Capital Projects (Nominal)'!$D227:X227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H46:Y46)+SUM('Capital Projects (Nominal)'!$D227:Y227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H46:Z46)+SUM('Capital Projects (Nominal)'!$D227:Z227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H46:AA46)+SUM('Capital Projects (Nominal)'!$D227:AA227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H46:AB46)+SUM('Capital Projects (Nominal)'!$D227:AB227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H46:AC46)+SUM('Capital Projects (Nominal)'!$D227:AC227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H46:AD46)+SUM('Capital Projects (Nominal)'!$D227:AD227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H46:AE46)+SUM('Capital Projects (Nominal)'!$D227:AE227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H46:AF46)+SUM('Capital Projects (Nominal)'!$D227:AF227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H46:AG46)+SUM('Capital Projects (Nominal)'!$D227:AG227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H46:AH46)+SUM('Capital Projects (Nominal)'!$D227:AH227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H46:AI46)+SUM('Capital Projects (Nominal)'!$D227:AI227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H46:AJ46)+SUM('Capital Projects (Nominal)'!$D227:AJ227),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F46=\"YES\",IF('Capital Projects (Nominal)'!$D46<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H46:AK46)+SUM('Capital Projects (Nominal)'!$D227:AK227),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A47","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H47:H47)+SUM('Capital Projects (Nominal)'!$D228:H228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H47:I47)+SUM('Capital Projects (Nominal)'!$D228:I228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H47:J47)+SUM('Capital Projects (Nominal)'!$D228:J228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H47:K47)+SUM('Capital Projects (Nominal)'!$D228:K228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H47:L47)+SUM('Capital Projects (Nominal)'!$D228:L228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H47:M47)+SUM('Capital Projects (Nominal)'!$D228:M228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H47:N47)+SUM('Capital Projects (Nominal)'!$D228:N228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H47:O47)+SUM('Capital Projects (Nominal)'!$D228:O228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H47:P47)+SUM('Capital Projects (Nominal)'!$D228:P228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H47:Q47)+SUM('Capital Projects (Nominal)'!$D228:Q228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H47:R47)+SUM('Capital Projects (Nominal)'!$D228:R228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H47:S47)+SUM('Capital Projects (Nominal)'!$D228:S228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H47:T47)+SUM('Capital Projects (Nominal)'!$D228:T228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H47:U47)+SUM('Capital Projects (Nominal)'!$D228:U228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H47:V47)+SUM('Capital Projects (Nominal)'!$D228:V228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H47:W47)+SUM('Capital Projects (Nominal)'!$D228:W228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H47:X47)+SUM('Capital Projects (Nominal)'!$D228:X228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H47:Y47)+SUM('Capital Projects (Nominal)'!$D228:Y228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H47:Z47)+SUM('Capital Projects (Nominal)'!$D228:Z228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H47:AA47)+SUM('Capital Projects (Nominal)'!$D228:AA228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H47:AB47)+SUM('Capital Projects (Nominal)'!$D228:AB228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H47:AC47)+SUM('Capital Projects (Nominal)'!$D228:AC228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H47:AD47)+SUM('Capital Projects (Nominal)'!$D228:AD228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H47:AE47)+SUM('Capital Projects (Nominal)'!$D228:AE228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H47:AF47)+SUM('Capital Projects (Nominal)'!$D228:AF228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H47:AG47)+SUM('Capital Projects (Nominal)'!$D228:AG228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H47:AH47)+SUM('Capital Projects (Nominal)'!$D228:AH228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H47:AI47)+SUM('Capital Projects (Nominal)'!$D228:AI228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H47:AJ47)+SUM('Capital Projects (Nominal)'!$D228:AJ228),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F47=\"YES\",IF('Capital Projects (Nominal)'!$D47<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H47:AK47)+SUM('Capital Projects (Nominal)'!$D228:AK228),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A48","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H48:H48)+SUM('Capital Projects (Nominal)'!$D229:H229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H48:I48)+SUM('Capital Projects (Nominal)'!$D229:I229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H48:J48)+SUM('Capital Projects (Nominal)'!$D229:J229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H48:K48)+SUM('Capital Projects (Nominal)'!$D229:K229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H48:L48)+SUM('Capital Projects (Nominal)'!$D229:L229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H48:M48)+SUM('Capital Projects (Nominal)'!$D229:M229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H48:N48)+SUM('Capital Projects (Nominal)'!$D229:N229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H48:O48)+SUM('Capital Projects (Nominal)'!$D229:O229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H48:P48)+SUM('Capital Projects (Nominal)'!$D229:P229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H48:Q48)+SUM('Capital Projects (Nominal)'!$D229:Q229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H48:R48)+SUM('Capital Projects (Nominal)'!$D229:R229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H48:S48)+SUM('Capital Projects (Nominal)'!$D229:S229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H48:T48)+SUM('Capital Projects (Nominal)'!$D229:T229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H48:U48)+SUM('Capital Projects (Nominal)'!$D229:U229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H48:V48)+SUM('Capital Projects (Nominal)'!$D229:V229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H48:W48)+SUM('Capital Projects (Nominal)'!$D229:W229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H48:X48)+SUM('Capital Projects (Nominal)'!$D229:X229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H48:Y48)+SUM('Capital Projects (Nominal)'!$D229:Y229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H48:Z48)+SUM('Capital Projects (Nominal)'!$D229:Z229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H48:AA48)+SUM('Capital Projects (Nominal)'!$D229:AA229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H48:AB48)+SUM('Capital Projects (Nominal)'!$D229:AB229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H48:AC48)+SUM('Capital Projects (Nominal)'!$D229:AC229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H48:AD48)+SUM('Capital Projects (Nominal)'!$D229:AD229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H48:AE48)+SUM('Capital Projects (Nominal)'!$D229:AE229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H48:AF48)+SUM('Capital Projects (Nominal)'!$D229:AF229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H48:AG48)+SUM('Capital Projects (Nominal)'!$D229:AG229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H48:AH48)+SUM('Capital Projects (Nominal)'!$D229:AH229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H48:AI48)+SUM('Capital Projects (Nominal)'!$D229:AI229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H48:AJ48)+SUM('Capital Projects (Nominal)'!$D229:AJ229),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F48=\"YES\",IF('Capital Projects (Nominal)'!$D48<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H48:AK48)+SUM('Capital Projects (Nominal)'!$D229:AK229),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A49","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H49:H49)+SUM('Capital Projects (Nominal)'!$D230:H230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H49:I49)+SUM('Capital Projects (Nominal)'!$D230:I230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H49:J49)+SUM('Capital Projects (Nominal)'!$D230:J230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H49:K49)+SUM('Capital Projects (Nominal)'!$D230:K230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H49:L49)+SUM('Capital Projects (Nominal)'!$D230:L230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H49:M49)+SUM('Capital Projects (Nominal)'!$D230:M230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H49:N49)+SUM('Capital Projects (Nominal)'!$D230:N230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H49:O49)+SUM('Capital Projects (Nominal)'!$D230:O230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H49:P49)+SUM('Capital Projects (Nominal)'!$D230:P230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H49:Q49)+SUM('Capital Projects (Nominal)'!$D230:Q230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H49:R49)+SUM('Capital Projects (Nominal)'!$D230:R230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H49:S49)+SUM('Capital Projects (Nominal)'!$D230:S230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H49:T49)+SUM('Capital Projects (Nominal)'!$D230:T230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H49:U49)+SUM('Capital Projects (Nominal)'!$D230:U230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H49:V49)+SUM('Capital Projects (Nominal)'!$D230:V230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H49:W49)+SUM('Capital Projects (Nominal)'!$D230:W230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H49:X49)+SUM('Capital Projects (Nominal)'!$D230:X230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H49:Y49)+SUM('Capital Projects (Nominal)'!$D230:Y230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H49:Z49)+SUM('Capital Projects (Nominal)'!$D230:Z230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H49:AA49)+SUM('Capital Projects (Nominal)'!$D230:AA230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H49:AB49)+SUM('Capital Projects (Nominal)'!$D230:AB230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H49:AC49)+SUM('Capital Projects (Nominal)'!$D230:AC230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H49:AD49)+SUM('Capital Projects (Nominal)'!$D230:AD230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H49:AE49)+SUM('Capital Projects (Nominal)'!$D230:AE230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H49:AF49)+SUM('Capital Projects (Nominal)'!$D230:AF230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H49:AG49)+SUM('Capital Projects (Nominal)'!$D230:AG230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H49:AH49)+SUM('Capital Projects (Nominal)'!$D230:AH230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H49:AI49)+SUM('Capital Projects (Nominal)'!$D230:AI230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H49:AJ49)+SUM('Capital Projects (Nominal)'!$D230:AJ230),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F49=\"YES\",IF('Capital Projects (Nominal)'!$D49<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H49:AK49)+SUM('Capital Projects (Nominal)'!$D230:AK230),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A50","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H50:H50)+SUM('Capital Projects (Nominal)'!$D231:H231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H50:I50)+SUM('Capital Projects (Nominal)'!$D231:I231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H50:J50)+SUM('Capital Projects (Nominal)'!$D231:J231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H50:K50)+SUM('Capital Projects (Nominal)'!$D231:K231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H50:L50)+SUM('Capital Projects (Nominal)'!$D231:L231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H50:M50)+SUM('Capital Projects (Nominal)'!$D231:M231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H50:N50)+SUM('Capital Projects (Nominal)'!$D231:N231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H50:O50)+SUM('Capital Projects (Nominal)'!$D231:O231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H50:P50)+SUM('Capital Projects (Nominal)'!$D231:P231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H50:Q50)+SUM('Capital Projects (Nominal)'!$D231:Q231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H50:R50)+SUM('Capital Projects (Nominal)'!$D231:R231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H50:S50)+SUM('Capital Projects (Nominal)'!$D231:S231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H50:T50)+SUM('Capital Projects (Nominal)'!$D231:T231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H50:U50)+SUM('Capital Projects (Nominal)'!$D231:U231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H50:V50)+SUM('Capital Projects (Nominal)'!$D231:V231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H50:W50)+SUM('Capital Projects (Nominal)'!$D231:W231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H50:X50)+SUM('Capital Projects (Nominal)'!$D231:X231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H50:Y50)+SUM('Capital Projects (Nominal)'!$D231:Y231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H50:Z50)+SUM('Capital Projects (Nominal)'!$D231:Z231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H50:AA50)+SUM('Capital Projects (Nominal)'!$D231:AA231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H50:AB50)+SUM('Capital Projects (Nominal)'!$D231:AB231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H50:AC50)+SUM('Capital Projects (Nominal)'!$D231:AC231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H50:AD50)+SUM('Capital Projects (Nominal)'!$D231:AD231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H50:AE50)+SUM('Capital Projects (Nominal)'!$D231:AE231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H50:AF50)+SUM('Capital Projects (Nominal)'!$D231:AF231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H50:AG50)+SUM('Capital Projects (Nominal)'!$D231:AG231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H50:AH50)+SUM('Capital Projects (Nominal)'!$D231:AH231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H50:AI50)+SUM('Capital Projects (Nominal)'!$D231:AI231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H50:AJ50)+SUM('Capital Projects (Nominal)'!$D231:AJ231),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F50=\"YES\",IF('Capital Projects (Nominal)'!$D50<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H50:AK50)+SUM('Capital Projects (Nominal)'!$D231:AK231),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A51","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H51:H51)+SUM('Capital Projects (Nominal)'!$D232:H232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H51:I51)+SUM('Capital Projects (Nominal)'!$D232:I232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H51:J51)+SUM('Capital Projects (Nominal)'!$D232:J232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H51:K51)+SUM('Capital Projects (Nominal)'!$D232:K232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H51:L51)+SUM('Capital Projects (Nominal)'!$D232:L232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H51:M51)+SUM('Capital Projects (Nominal)'!$D232:M232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H51:N51)+SUM('Capital Projects (Nominal)'!$D232:N232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H51:O51)+SUM('Capital Projects (Nominal)'!$D232:O232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H51:P51)+SUM('Capital Projects (Nominal)'!$D232:P232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H51:Q51)+SUM('Capital Projects (Nominal)'!$D232:Q232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H51:R51)+SUM('Capital Projects (Nominal)'!$D232:R232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H51:S51)+SUM('Capital Projects (Nominal)'!$D232:S232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H51:T51)+SUM('Capital Projects (Nominal)'!$D232:T232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H51:U51)+SUM('Capital Projects (Nominal)'!$D232:U232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H51:V51)+SUM('Capital Projects (Nominal)'!$D232:V232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H51:W51)+SUM('Capital Projects (Nominal)'!$D232:W232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H51:X51)+SUM('Capital Projects (Nominal)'!$D232:X232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H51:Y51)+SUM('Capital Projects (Nominal)'!$D232:Y232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H51:Z51)+SUM('Capital Projects (Nominal)'!$D232:Z232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H51:AA51)+SUM('Capital Projects (Nominal)'!$D232:AA232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H51:AB51)+SUM('Capital Projects (Nominal)'!$D232:AB232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H51:AC51)+SUM('Capital Projects (Nominal)'!$D232:AC232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H51:AD51)+SUM('Capital Projects (Nominal)'!$D232:AD232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H51:AE51)+SUM('Capital Projects (Nominal)'!$D232:AE232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H51:AF51)+SUM('Capital Projects (Nominal)'!$D232:AF232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H51:AG51)+SUM('Capital Projects (Nominal)'!$D232:AG232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H51:AH51)+SUM('Capital Projects (Nominal)'!$D232:AH232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H51:AI51)+SUM('Capital Projects (Nominal)'!$D232:AI232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H51:AJ51)+SUM('Capital Projects (Nominal)'!$D232:AJ232),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F51=\"YES\",IF('Capital Projects (Nominal)'!$D51<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H51:AK51)+SUM('Capital Projects (Nominal)'!$D232:AK232),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A52","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H52:H52)+SUM('Capital Projects (Nominal)'!$D233:H233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H52:I52)+SUM('Capital Projects (Nominal)'!$D233:I233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H52:J52)+SUM('Capital Projects (Nominal)'!$D233:J233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H52:K52)+SUM('Capital Projects (Nominal)'!$D233:K233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H52:L52)+SUM('Capital Projects (Nominal)'!$D233:L233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H52:M52)+SUM('Capital Projects (Nominal)'!$D233:M233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H52:N52)+SUM('Capital Projects (Nominal)'!$D233:N233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H52:O52)+SUM('Capital Projects (Nominal)'!$D233:O233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H52:P52)+SUM('Capital Projects (Nominal)'!$D233:P233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H52:Q52)+SUM('Capital Projects (Nominal)'!$D233:Q233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H52:R52)+SUM('Capital Projects (Nominal)'!$D233:R233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H52:S52)+SUM('Capital Projects (Nominal)'!$D233:S233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H52:T52)+SUM('Capital Projects (Nominal)'!$D233:T233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H52:U52)+SUM('Capital Projects (Nominal)'!$D233:U233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H52:V52)+SUM('Capital Projects (Nominal)'!$D233:V233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H52:W52)+SUM('Capital Projects (Nominal)'!$D233:W233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H52:X52)+SUM('Capital Projects (Nominal)'!$D233:X233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H52:Y52)+SUM('Capital Projects (Nominal)'!$D233:Y233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H52:Z52)+SUM('Capital Projects (Nominal)'!$D233:Z233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H52:AA52)+SUM('Capital Projects (Nominal)'!$D233:AA233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H52:AB52)+SUM('Capital Projects (Nominal)'!$D233:AB233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H52:AC52)+SUM('Capital Projects (Nominal)'!$D233:AC233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H52:AD52)+SUM('Capital Projects (Nominal)'!$D233:AD233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H52:AE52)+SUM('Capital Projects (Nominal)'!$D233:AE233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H52:AF52)+SUM('Capital Projects (Nominal)'!$D233:AF233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H52:AG52)+SUM('Capital Projects (Nominal)'!$D233:AG233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H52:AH52)+SUM('Capital Projects (Nominal)'!$D233:AH233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H52:AI52)+SUM('Capital Projects (Nominal)'!$D233:AI233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H52:AJ52)+SUM('Capital Projects (Nominal)'!$D233:AJ233),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F52=\"YES\",IF('Capital Projects (Nominal)'!$D52<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H52:AK52)+SUM('Capital Projects (Nominal)'!$D233:AK233),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A53","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H53:H53)+SUM('Capital Projects (Nominal)'!$D234:H234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H53:I53)+SUM('Capital Projects (Nominal)'!$D234:I234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H53:J53)+SUM('Capital Projects (Nominal)'!$D234:J234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H53:K53)+SUM('Capital Projects (Nominal)'!$D234:K234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H53:L53)+SUM('Capital Projects (Nominal)'!$D234:L234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H53:M53)+SUM('Capital Projects (Nominal)'!$D234:M234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H53:N53)+SUM('Capital Projects (Nominal)'!$D234:N234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H53:O53)+SUM('Capital Projects (Nominal)'!$D234:O234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H53:P53)+SUM('Capital Projects (Nominal)'!$D234:P234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H53:Q53)+SUM('Capital Projects (Nominal)'!$D234:Q234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H53:R53)+SUM('Capital Projects (Nominal)'!$D234:R234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H53:S53)+SUM('Capital Projects (Nominal)'!$D234:S234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H53:T53)+SUM('Capital Projects (Nominal)'!$D234:T234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H53:U53)+SUM('Capital Projects (Nominal)'!$D234:U234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H53:V53)+SUM('Capital Projects (Nominal)'!$D234:V234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H53:W53)+SUM('Capital Projects (Nominal)'!$D234:W234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H53:X53)+SUM('Capital Projects (Nominal)'!$D234:X234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H53:Y53)+SUM('Capital Projects (Nominal)'!$D234:Y234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H53:Z53)+SUM('Capital Projects (Nominal)'!$D234:Z234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H53:AA53)+SUM('Capital Projects (Nominal)'!$D234:AA234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H53:AB53)+SUM('Capital Projects (Nominal)'!$D234:AB234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H53:AC53)+SUM('Capital Projects (Nominal)'!$D234:AC234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H53:AD53)+SUM('Capital Projects (Nominal)'!$D234:AD234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H53:AE53)+SUM('Capital Projects (Nominal)'!$D234:AE234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H53:AF53)+SUM('Capital Projects (Nominal)'!$D234:AF234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H53:AG53)+SUM('Capital Projects (Nominal)'!$D234:AG234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H53:AH53)+SUM('Capital Projects (Nominal)'!$D234:AH234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H53:AI53)+SUM('Capital Projects (Nominal)'!$D234:AI234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H53:AJ53)+SUM('Capital Projects (Nominal)'!$D234:AJ234),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F53=\"YES\",IF('Capital Projects (Nominal)'!$D53<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H53:AK53)+SUM('Capital Projects (Nominal)'!$D234:AK234),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A54","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H54:H54)+SUM('Capital Projects (Nominal)'!$D235:H235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H54:I54)+SUM('Capital Projects (Nominal)'!$D235:I235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H54:J54)+SUM('Capital Projects (Nominal)'!$D235:J235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H54:K54)+SUM('Capital Projects (Nominal)'!$D235:K235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H54:L54)+SUM('Capital Projects (Nominal)'!$D235:L235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H54:M54)+SUM('Capital Projects (Nominal)'!$D235:M235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H54:N54)+SUM('Capital Projects (Nominal)'!$D235:N235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H54:O54)+SUM('Capital Projects (Nominal)'!$D235:O235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H54:P54)+SUM('Capital Projects (Nominal)'!$D235:P235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H54:Q54)+SUM('Capital Projects (Nominal)'!$D235:Q235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H54:R54)+SUM('Capital Projects (Nominal)'!$D235:R235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H54:S54)+SUM('Capital Projects (Nominal)'!$D235:S235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H54:T54)+SUM('Capital Projects (Nominal)'!$D235:T235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H54:U54)+SUM('Capital Projects (Nominal)'!$D235:U235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H54:V54)+SUM('Capital Projects (Nominal)'!$D235:V235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H54:W54)+SUM('Capital Projects (Nominal)'!$D235:W235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H54:X54)+SUM('Capital Projects (Nominal)'!$D235:X235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H54:Y54)+SUM('Capital Projects (Nominal)'!$D235:Y235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H54:Z54)+SUM('Capital Projects (Nominal)'!$D235:Z235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H54:AA54)+SUM('Capital Projects (Nominal)'!$D235:AA235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H54:AB54)+SUM('Capital Projects (Nominal)'!$D235:AB235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H54:AC54)+SUM('Capital Projects (Nominal)'!$D235:AC235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H54:AD54)+SUM('Capital Projects (Nominal)'!$D235:AD235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H54:AE54)+SUM('Capital Projects (Nominal)'!$D235:AE235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H54:AF54)+SUM('Capital Projects (Nominal)'!$D235:AF235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H54:AG54)+SUM('Capital Projects (Nominal)'!$D235:AG235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H54:AH54)+SUM('Capital Projects (Nominal)'!$D235:AH235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H54:AI54)+SUM('Capital Projects (Nominal)'!$D235:AI235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H54:AJ54)+SUM('Capital Projects (Nominal)'!$D235:AJ235),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F54=\"YES\",IF('Capital Projects (Nominal)'!$D54<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H54:AK54)+SUM('Capital Projects (Nominal)'!$D235:AK235),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A55","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H55:H55)+SUM('Capital Projects (Nominal)'!$D236:H236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H55:I55)+SUM('Capital Projects (Nominal)'!$D236:I236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H55:J55)+SUM('Capital Projects (Nominal)'!$D236:J236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H55:K55)+SUM('Capital Projects (Nominal)'!$D236:K236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H55:L55)+SUM('Capital Projects (Nominal)'!$D236:L236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H55:M55)+SUM('Capital Projects (Nominal)'!$D236:M236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H55:N55)+SUM('Capital Projects (Nominal)'!$D236:N236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H55:O55)+SUM('Capital Projects (Nominal)'!$D236:O236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H55:P55)+SUM('Capital Projects (Nominal)'!$D236:P236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H55:Q55)+SUM('Capital Projects (Nominal)'!$D236:Q236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H55:R55)+SUM('Capital Projects (Nominal)'!$D236:R236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H55:S55)+SUM('Capital Projects (Nominal)'!$D236:S236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H55:T55)+SUM('Capital Projects (Nominal)'!$D236:T236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H55:U55)+SUM('Capital Projects (Nominal)'!$D236:U236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H55:V55)+SUM('Capital Projects (Nominal)'!$D236:V236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H55:W55)+SUM('Capital Projects (Nominal)'!$D236:W236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H55:X55)+SUM('Capital Projects (Nominal)'!$D236:X236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H55:Y55)+SUM('Capital Projects (Nominal)'!$D236:Y236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H55:Z55)+SUM('Capital Projects (Nominal)'!$D236:Z236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H55:AA55)+SUM('Capital Projects (Nominal)'!$D236:AA236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H55:AB55)+SUM('Capital Projects (Nominal)'!$D236:AB236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H55:AC55)+SUM('Capital Projects (Nominal)'!$D236:AC236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H55:AD55)+SUM('Capital Projects (Nominal)'!$D236:AD236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H55:AE55)+SUM('Capital Projects (Nominal)'!$D236:AE236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H55:AF55)+SUM('Capital Projects (Nominal)'!$D236:AF236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H55:AG55)+SUM('Capital Projects (Nominal)'!$D236:AG236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H55:AH55)+SUM('Capital Projects (Nominal)'!$D236:AH236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H55:AI55)+SUM('Capital Projects (Nominal)'!$D236:AI236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H55:AJ55)+SUM('Capital Projects (Nominal)'!$D236:AJ236),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F55=\"YES\",IF('Capital Projects (Nominal)'!$D55<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H55:AK55)+SUM('Capital Projects (Nominal)'!$D236:AK236),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A56","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H56:H56)+SUM('Capital Projects (Nominal)'!$D237:H237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H56:I56)+SUM('Capital Projects (Nominal)'!$D237:I237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H56:J56)+SUM('Capital Projects (Nominal)'!$D237:J237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H56:K56)+SUM('Capital Projects (Nominal)'!$D237:K237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H56:L56)+SUM('Capital Projects (Nominal)'!$D237:L237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H56:M56)+SUM('Capital Projects (Nominal)'!$D237:M237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H56:N56)+SUM('Capital Projects (Nominal)'!$D237:N237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H56:O56)+SUM('Capital Projects (Nominal)'!$D237:O237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H56:P56)+SUM('Capital Projects (Nominal)'!$D237:P237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H56:Q56)+SUM('Capital Projects (Nominal)'!$D237:Q237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H56:R56)+SUM('Capital Projects (Nominal)'!$D237:R237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H56:S56)+SUM('Capital Projects (Nominal)'!$D237:S237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H56:T56)+SUM('Capital Projects (Nominal)'!$D237:T237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H56:U56)+SUM('Capital Projects (Nominal)'!$D237:U237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H56:V56)+SUM('Capital Projects (Nominal)'!$D237:V237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H56:W56)+SUM('Capital Projects (Nominal)'!$D237:W237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H56:X56)+SUM('Capital Projects (Nominal)'!$D237:X237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H56:Y56)+SUM('Capital Projects (Nominal)'!$D237:Y237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H56:Z56)+SUM('Capital Projects (Nominal)'!$D237:Z237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H56:AA56)+SUM('Capital Projects (Nominal)'!$D237:AA237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H56:AB56)+SUM('Capital Projects (Nominal)'!$D237:AB237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H56:AC56)+SUM('Capital Projects (Nominal)'!$D237:AC237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H56:AD56)+SUM('Capital Projects (Nominal)'!$D237:AD237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H56:AE56)+SUM('Capital Projects (Nominal)'!$D237:AE237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H56:AF56)+SUM('Capital Projects (Nominal)'!$D237:AF237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H56:AG56)+SUM('Capital Projects (Nominal)'!$D237:AG237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H56:AH56)+SUM('Capital Projects (Nominal)'!$D237:AH237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H56:AI56)+SUM('Capital Projects (Nominal)'!$D237:AI237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H56:AJ56)+SUM('Capital Projects (Nominal)'!$D237:AJ237),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F56=\"YES\",IF('Capital Projects (Nominal)'!$D56<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H56:AK56)+SUM('Capital Projects (Nominal)'!$D237:AK237),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A57","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H57:H57)+SUM('Capital Projects (Nominal)'!$D238:H238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H57:I57)+SUM('Capital Projects (Nominal)'!$D238:I238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H57:J57)+SUM('Capital Projects (Nominal)'!$D238:J238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H57:K57)+SUM('Capital Projects (Nominal)'!$D238:K238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H57:L57)+SUM('Capital Projects (Nominal)'!$D238:L238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H57:M57)+SUM('Capital Projects (Nominal)'!$D238:M238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H57:N57)+SUM('Capital Projects (Nominal)'!$D238:N238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H57:O57)+SUM('Capital Projects (Nominal)'!$D238:O238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H57:P57)+SUM('Capital Projects (Nominal)'!$D238:P238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H57:Q57)+SUM('Capital Projects (Nominal)'!$D238:Q238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H57:R57)+SUM('Capital Projects (Nominal)'!$D238:R238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H57:S57)+SUM('Capital Projects (Nominal)'!$D238:S238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H57:T57)+SUM('Capital Projects (Nominal)'!$D238:T238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H57:U57)+SUM('Capital Projects (Nominal)'!$D238:U238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H57:V57)+SUM('Capital Projects (Nominal)'!$D238:V238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H57:W57)+SUM('Capital Projects (Nominal)'!$D238:W238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H57:X57)+SUM('Capital Projects (Nominal)'!$D238:X238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H57:Y57)+SUM('Capital Projects (Nominal)'!$D238:Y238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H57:Z57)+SUM('Capital Projects (Nominal)'!$D238:Z238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H57:AA57)+SUM('Capital Projects (Nominal)'!$D238:AA238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H57:AB57)+SUM('Capital Projects (Nominal)'!$D238:AB238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H57:AC57)+SUM('Capital Projects (Nominal)'!$D238:AC238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H57:AD57)+SUM('Capital Projects (Nominal)'!$D238:AD238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H57:AE57)+SUM('Capital Projects (Nominal)'!$D238:AE238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H57:AF57)+SUM('Capital Projects (Nominal)'!$D238:AF238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H57:AG57)+SUM('Capital Projects (Nominal)'!$D238:AG238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H57:AH57)+SUM('Capital Projects (Nominal)'!$D238:AH238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H57:AI57)+SUM('Capital Projects (Nominal)'!$D238:AI238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H57:AJ57)+SUM('Capital Projects (Nominal)'!$D238:AJ238),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F57=\"YES\",IF('Capital Projects (Nominal)'!$D57<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H57:AK57)+SUM('Capital Projects (Nominal)'!$D238:AK238),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A58","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H58:H58)+SUM('Capital Projects (Nominal)'!$D239:H239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H58:I58)+SUM('Capital Projects (Nominal)'!$D239:I239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H58:J58)+SUM('Capital Projects (Nominal)'!$D239:J239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H58:K58)+SUM('Capital Projects (Nominal)'!$D239:K239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H58:L58)+SUM('Capital Projects (Nominal)'!$D239:L239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H58:M58)+SUM('Capital Projects (Nominal)'!$D239:M239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H58:N58)+SUM('Capital Projects (Nominal)'!$D239:N239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H58:O58)+SUM('Capital Projects (Nominal)'!$D239:O239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H58:P58)+SUM('Capital Projects (Nominal)'!$D239:P239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H58:Q58)+SUM('Capital Projects (Nominal)'!$D239:Q239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H58:R58)+SUM('Capital Projects (Nominal)'!$D239:R239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H58:S58)+SUM('Capital Projects (Nominal)'!$D239:S239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H58:T58)+SUM('Capital Projects (Nominal)'!$D239:T239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H58:U58)+SUM('Capital Projects (Nominal)'!$D239:U239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H58:V58)+SUM('Capital Projects (Nominal)'!$D239:V239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H58:W58)+SUM('Capital Projects (Nominal)'!$D239:W239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H58:X58)+SUM('Capital Projects (Nominal)'!$D239:X239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H58:Y58)+SUM('Capital Projects (Nominal)'!$D239:Y239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H58:Z58)+SUM('Capital Projects (Nominal)'!$D239:Z239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H58:AA58)+SUM('Capital Projects (Nominal)'!$D239:AA239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H58:AB58)+SUM('Capital Projects (Nominal)'!$D239:AB239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H58:AC58)+SUM('Capital Projects (Nominal)'!$D239:AC239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H58:AD58)+SUM('Capital Projects (Nominal)'!$D239:AD239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H58:AE58)+SUM('Capital Projects (Nominal)'!$D239:AE239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H58:AF58)+SUM('Capital Projects (Nominal)'!$D239:AF239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H58:AG58)+SUM('Capital Projects (Nominal)'!$D239:AG239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H58:AH58)+SUM('Capital Projects (Nominal)'!$D239:AH239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H58:AI58)+SUM('Capital Projects (Nominal)'!$D239:AI239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H58:AJ58)+SUM('Capital Projects (Nominal)'!$D239:AJ239),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F58=\"YES\",IF('Capital Projects (Nominal)'!$D58<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H58:AK58)+SUM('Capital Projects (Nominal)'!$D239:AK239),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A59","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H59:H59)+SUM('Capital Projects (Nominal)'!$D240:H240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H59:I59)+SUM('Capital Projects (Nominal)'!$D240:I240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H59:J59)+SUM('Capital Projects (Nominal)'!$D240:J240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H59:K59)+SUM('Capital Projects (Nominal)'!$D240:K240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H59:L59)+SUM('Capital Projects (Nominal)'!$D240:L240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H59:M59)+SUM('Capital Projects (Nominal)'!$D240:M240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H59:N59)+SUM('Capital Projects (Nominal)'!$D240:N240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H59:O59)+SUM('Capital Projects (Nominal)'!$D240:O240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H59:P59)+SUM('Capital Projects (Nominal)'!$D240:P240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H59:Q59)+SUM('Capital Projects (Nominal)'!$D240:Q240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H59:R59)+SUM('Capital Projects (Nominal)'!$D240:R240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H59:S59)+SUM('Capital Projects (Nominal)'!$D240:S240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H59:T59)+SUM('Capital Projects (Nominal)'!$D240:T240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H59:U59)+SUM('Capital Projects (Nominal)'!$D240:U240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H59:V59)+SUM('Capital Projects (Nominal)'!$D240:V240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H59:W59)+SUM('Capital Projects (Nominal)'!$D240:W240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H59:X59)+SUM('Capital Projects (Nominal)'!$D240:X240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H59:Y59)+SUM('Capital Projects (Nominal)'!$D240:Y240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H59:Z59)+SUM('Capital Projects (Nominal)'!$D240:Z240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H59:AA59)+SUM('Capital Projects (Nominal)'!$D240:AA240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H59:AB59)+SUM('Capital Projects (Nominal)'!$D240:AB240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H59:AC59)+SUM('Capital Projects (Nominal)'!$D240:AC240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H59:AD59)+SUM('Capital Projects (Nominal)'!$D240:AD240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H59:AE59)+SUM('Capital Projects (Nominal)'!$D240:AE240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H59:AF59)+SUM('Capital Projects (Nominal)'!$D240:AF240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H59:AG59)+SUM('Capital Projects (Nominal)'!$D240:AG240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H59:AH59)+SUM('Capital Projects (Nominal)'!$D240:AH240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H59:AI59)+SUM('Capital Projects (Nominal)'!$D240:AI240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H59:AJ59)+SUM('Capital Projects (Nominal)'!$D240:AJ240),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F59=\"YES\",IF('Capital Projects (Nominal)'!$D59<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H59:AK59)+SUM('Capital Projects (Nominal)'!$D240:AK240),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A60","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H60:H60)+SUM('Capital Projects (Nominal)'!$D241:H241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H60:I60)+SUM('Capital Projects (Nominal)'!$D241:I241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H60:J60)+SUM('Capital Projects (Nominal)'!$D241:J241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H60:K60)+SUM('Capital Projects (Nominal)'!$D241:K241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H60:L60)+SUM('Capital Projects (Nominal)'!$D241:L241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H60:M60)+SUM('Capital Projects (Nominal)'!$D241:M241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H60:N60)+SUM('Capital Projects (Nominal)'!$D241:N241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H60:O60)+SUM('Capital Projects (Nominal)'!$D241:O241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H60:P60)+SUM('Capital Projects (Nominal)'!$D241:P241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H60:Q60)+SUM('Capital Projects (Nominal)'!$D241:Q241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H60:R60)+SUM('Capital Projects (Nominal)'!$D241:R241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H60:S60)+SUM('Capital Projects (Nominal)'!$D241:S241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H60:T60)+SUM('Capital Projects (Nominal)'!$D241:T241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H60:U60)+SUM('Capital Projects (Nominal)'!$D241:U241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H60:V60)+SUM('Capital Projects (Nominal)'!$D241:V241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H60:W60)+SUM('Capital Projects (Nominal)'!$D241:W241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H60:X60)+SUM('Capital Projects (Nominal)'!$D241:X241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H60:Y60)+SUM('Capital Projects (Nominal)'!$D241:Y241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H60:Z60)+SUM('Capital Projects (Nominal)'!$D241:Z241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H60:AA60)+SUM('Capital Projects (Nominal)'!$D241:AA241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H60:AB60)+SUM('Capital Projects (Nominal)'!$D241:AB241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H60:AC60)+SUM('Capital Projects (Nominal)'!$D241:AC241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H60:AD60)+SUM('Capital Projects (Nominal)'!$D241:AD241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H60:AE60)+SUM('Capital Projects (Nominal)'!$D241:AE241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H60:AF60)+SUM('Capital Projects (Nominal)'!$D241:AF241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H60:AG60)+SUM('Capital Projects (Nominal)'!$D241:AG241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H60:AH60)+SUM('Capital Projects (Nominal)'!$D241:AH241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H60:AI60)+SUM('Capital Projects (Nominal)'!$D241:AI241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H60:AJ60)+SUM('Capital Projects (Nominal)'!$D241:AJ241),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F60=\"YES\",IF('Capital Projects (Nominal)'!$D60<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H60:AK60)+SUM('Capital Projects (Nominal)'!$D241:AK241),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A61","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H61:H61)+SUM('Capital Projects (Nominal)'!$D242:H242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H61:I61)+SUM('Capital Projects (Nominal)'!$D242:I242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H61:J61)+SUM('Capital Projects (Nominal)'!$D242:J242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H61:K61)+SUM('Capital Projects (Nominal)'!$D242:K242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H61:L61)+SUM('Capital Projects (Nominal)'!$D242:L242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H61:M61)+SUM('Capital Projects (Nominal)'!$D242:M242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H61:N61)+SUM('Capital Projects (Nominal)'!$D242:N242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H61:O61)+SUM('Capital Projects (Nominal)'!$D242:O242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H61:P61)+SUM('Capital Projects (Nominal)'!$D242:P242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H61:Q61)+SUM('Capital Projects (Nominal)'!$D242:Q242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H61:R61)+SUM('Capital Projects (Nominal)'!$D242:R242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H61:S61)+SUM('Capital Projects (Nominal)'!$D242:S242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H61:T61)+SUM('Capital Projects (Nominal)'!$D242:T242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H61:U61)+SUM('Capital Projects (Nominal)'!$D242:U242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H61:V61)+SUM('Capital Projects (Nominal)'!$D242:V242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H61:W61)+SUM('Capital Projects (Nominal)'!$D242:W242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H61:X61)+SUM('Capital Projects (Nominal)'!$D242:X242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H61:Y61)+SUM('Capital Projects (Nominal)'!$D242:Y242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H61:Z61)+SUM('Capital Projects (Nominal)'!$D242:Z242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H61:AA61)+SUM('Capital Projects (Nominal)'!$D242:AA242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H61:AB61)+SUM('Capital Projects (Nominal)'!$D242:AB242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H61:AC61)+SUM('Capital Projects (Nominal)'!$D242:AC242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H61:AD61)+SUM('Capital Projects (Nominal)'!$D242:AD242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H61:AE61)+SUM('Capital Projects (Nominal)'!$D242:AE242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H61:AF61)+SUM('Capital Projects (Nominal)'!$D242:AF242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H61:AG61)+SUM('Capital Projects (Nominal)'!$D242:AG242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H61:AH61)+SUM('Capital Projects (Nominal)'!$D242:AH242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H61:AI61)+SUM('Capital Projects (Nominal)'!$D242:AI242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H61:AJ61)+SUM('Capital Projects (Nominal)'!$D242:AJ242),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F61=\"YES\",IF('Capital Projects (Nominal)'!$D61<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H61:AK61)+SUM('Capital Projects (Nominal)'!$D242:AK242),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A62","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H62:H62)+SUM('Capital Projects (Nominal)'!$D243:H243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H62:I62)+SUM('Capital Projects (Nominal)'!$D243:I243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H62:J62)+SUM('Capital Projects (Nominal)'!$D243:J243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H62:K62)+SUM('Capital Projects (Nominal)'!$D243:K243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H62:L62)+SUM('Capital Projects (Nominal)'!$D243:L243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H62:M62)+SUM('Capital Projects (Nominal)'!$D243:M243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H62:N62)+SUM('Capital Projects (Nominal)'!$D243:N243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H62:O62)+SUM('Capital Projects (Nominal)'!$D243:O243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H62:P62)+SUM('Capital Projects (Nominal)'!$D243:P243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H62:Q62)+SUM('Capital Projects (Nominal)'!$D243:Q243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H62:R62)+SUM('Capital Projects (Nominal)'!$D243:R243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H62:S62)+SUM('Capital Projects (Nominal)'!$D243:S243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H62:T62)+SUM('Capital Projects (Nominal)'!$D243:T243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H62:U62)+SUM('Capital Projects (Nominal)'!$D243:U243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H62:V62)+SUM('Capital Projects (Nominal)'!$D243:V243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H62:W62)+SUM('Capital Projects (Nominal)'!$D243:W243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H62:X62)+SUM('Capital Projects (Nominal)'!$D243:X243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H62:Y62)+SUM('Capital Projects (Nominal)'!$D243:Y243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H62:Z62)+SUM('Capital Projects (Nominal)'!$D243:Z243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H62:AA62)+SUM('Capital Projects (Nominal)'!$D243:AA243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H62:AB62)+SUM('Capital Projects (Nominal)'!$D243:AB243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H62:AC62)+SUM('Capital Projects (Nominal)'!$D243:AC243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H62:AD62)+SUM('Capital Projects (Nominal)'!$D243:AD243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H62:AE62)+SUM('Capital Projects (Nominal)'!$D243:AE243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H62:AF62)+SUM('Capital Projects (Nominal)'!$D243:AF243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H62:AG62)+SUM('Capital Projects (Nominal)'!$D243:AG243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H62:AH62)+SUM('Capital Projects (Nominal)'!$D243:AH243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H62:AI62)+SUM('Capital Projects (Nominal)'!$D243:AI243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H62:AJ62)+SUM('Capital Projects (Nominal)'!$D243:AJ243),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F62=\"YES\",IF('Capital Projects (Nominal)'!$D62<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H62:AK62)+SUM('Capital Projects (Nominal)'!$D243:AK243),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A63","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H63:H63)+SUM('Capital Projects (Nominal)'!$D244:H244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H63:I63)+SUM('Capital Projects (Nominal)'!$D244:I244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H63:J63)+SUM('Capital Projects (Nominal)'!$D244:J244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H63:K63)+SUM('Capital Projects (Nominal)'!$D244:K244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H63:L63)+SUM('Capital Projects (Nominal)'!$D244:L244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H63:M63)+SUM('Capital Projects (Nominal)'!$D244:M244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H63:N63)+SUM('Capital Projects (Nominal)'!$D244:N244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H63:O63)+SUM('Capital Projects (Nominal)'!$D244:O244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H63:P63)+SUM('Capital Projects (Nominal)'!$D244:P244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H63:Q63)+SUM('Capital Projects (Nominal)'!$D244:Q244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H63:R63)+SUM('Capital Projects (Nominal)'!$D244:R244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H63:S63)+SUM('Capital Projects (Nominal)'!$D244:S244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H63:T63)+SUM('Capital Projects (Nominal)'!$D244:T244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H63:U63)+SUM('Capital Projects (Nominal)'!$D244:U244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H63:V63)+SUM('Capital Projects (Nominal)'!$D244:V244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H63:W63)+SUM('Capital Projects (Nominal)'!$D244:W244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H63:X63)+SUM('Capital Projects (Nominal)'!$D244:X244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H63:Y63)+SUM('Capital Projects (Nominal)'!$D244:Y244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H63:Z63)+SUM('Capital Projects (Nominal)'!$D244:Z244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H63:AA63)+SUM('Capital Projects (Nominal)'!$D244:AA244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H63:AB63)+SUM('Capital Projects (Nominal)'!$D244:AB244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H63:AC63)+SUM('Capital Projects (Nominal)'!$D244:AC244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H63:AD63)+SUM('Capital Projects (Nominal)'!$D244:AD244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H63:AE63)+SUM('Capital Projects (Nominal)'!$D244:AE244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H63:AF63)+SUM('Capital Projects (Nominal)'!$D244:AF244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H63:AG63)+SUM('Capital Projects (Nominal)'!$D244:AG244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H63:AH63)+SUM('Capital Projects (Nominal)'!$D244:AH244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H63:AI63)+SUM('Capital Projects (Nominal)'!$D244:AI244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H63:AJ63)+SUM('Capital Projects (Nominal)'!$D244:AJ244),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F63=\"YES\",IF('Capital Projects (Nominal)'!$D63<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H63:AK63)+SUM('Capital Projects (Nominal)'!$D244:AK244),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A64","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H64:H64)+SUM('Capital Projects (Nominal)'!$D245:H245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H64:I64)+SUM('Capital Projects (Nominal)'!$D245:I245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H64:J64)+SUM('Capital Projects (Nominal)'!$D245:J245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H64:K64)+SUM('Capital Projects (Nominal)'!$D245:K245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H64:L64)+SUM('Capital Projects (Nominal)'!$D245:L245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H64:M64)+SUM('Capital Projects (Nominal)'!$D245:M245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H64:N64)+SUM('Capital Projects (Nominal)'!$D245:N245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H64:O64)+SUM('Capital Projects (Nominal)'!$D245:O245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H64:P64)+SUM('Capital Projects (Nominal)'!$D245:P245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H64:Q64)+SUM('Capital Projects (Nominal)'!$D245:Q245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H64:R64)+SUM('Capital Projects (Nominal)'!$D245:R245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H64:S64)+SUM('Capital Projects (Nominal)'!$D245:S245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H64:T64)+SUM('Capital Projects (Nominal)'!$D245:T245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H64:U64)+SUM('Capital Projects (Nominal)'!$D245:U245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H64:V64)+SUM('Capital Projects (Nominal)'!$D245:V245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H64:W64)+SUM('Capital Projects (Nominal)'!$D245:W245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H64:X64)+SUM('Capital Projects (Nominal)'!$D245:X245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H64:Y64)+SUM('Capital Projects (Nominal)'!$D245:Y245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H64:Z64)+SUM('Capital Projects (Nominal)'!$D245:Z245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H64:AA64)+SUM('Capital Projects (Nominal)'!$D245:AA245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H64:AB64)+SUM('Capital Projects (Nominal)'!$D245:AB245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H64:AC64)+SUM('Capital Projects (Nominal)'!$D245:AC245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H64:AD64)+SUM('Capital Projects (Nominal)'!$D245:AD245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H64:AE64)+SUM('Capital Projects (Nominal)'!$D245:AE245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H64:AF64)+SUM('Capital Projects (Nominal)'!$D245:AF245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H64:AG64)+SUM('Capital Projects (Nominal)'!$D245:AG245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H64:AH64)+SUM('Capital Projects (Nominal)'!$D245:AH245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H64:AI64)+SUM('Capital Projects (Nominal)'!$D245:AI245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H64:AJ64)+SUM('Capital Projects (Nominal)'!$D245:AJ245),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F64=\"YES\",IF('Capital Projects (Nominal)'!$D64<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H64:AK64)+SUM('Capital Projects (Nominal)'!$D245:AK245),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A65","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H65:H65)+SUM('Capital Projects (Nominal)'!$D246:H246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H65:I65)+SUM('Capital Projects (Nominal)'!$D246:I246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H65:J65)+SUM('Capital Projects (Nominal)'!$D246:J246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H65:K65)+SUM('Capital Projects (Nominal)'!$D246:K246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H65:L65)+SUM('Capital Projects (Nominal)'!$D246:L246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H65:M65)+SUM('Capital Projects (Nominal)'!$D246:M246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H65:N65)+SUM('Capital Projects (Nominal)'!$D246:N246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H65:O65)+SUM('Capital Projects (Nominal)'!$D246:O246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H65:P65)+SUM('Capital Projects (Nominal)'!$D246:P246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H65:Q65)+SUM('Capital Projects (Nominal)'!$D246:Q246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H65:R65)+SUM('Capital Projects (Nominal)'!$D246:R246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H65:S65)+SUM('Capital Projects (Nominal)'!$D246:S246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H65:T65)+SUM('Capital Projects (Nominal)'!$D246:T246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H65:U65)+SUM('Capital Projects (Nominal)'!$D246:U246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H65:V65)+SUM('Capital Projects (Nominal)'!$D246:V246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H65:W65)+SUM('Capital Projects (Nominal)'!$D246:W246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H65:X65)+SUM('Capital Projects (Nominal)'!$D246:X246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H65:Y65)+SUM('Capital Projects (Nominal)'!$D246:Y246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H65:Z65)+SUM('Capital Projects (Nominal)'!$D246:Z246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H65:AA65)+SUM('Capital Projects (Nominal)'!$D246:AA246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H65:AB65)+SUM('Capital Projects (Nominal)'!$D246:AB246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H65:AC65)+SUM('Capital Projects (Nominal)'!$D246:AC246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H65:AD65)+SUM('Capital Projects (Nominal)'!$D246:AD246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H65:AE65)+SUM('Capital Projects (Nominal)'!$D246:AE246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H65:AF65)+SUM('Capital Projects (Nominal)'!$D246:AF246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H65:AG65)+SUM('Capital Projects (Nominal)'!$D246:AG246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H65:AH65)+SUM('Capital Projects (Nominal)'!$D246:AH246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H65:AI65)+SUM('Capital Projects (Nominal)'!$D246:AI246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H65:AJ65)+SUM('Capital Projects (Nominal)'!$D246:AJ246),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F65=\"YES\",IF('Capital Projects (Nominal)'!$D65<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H65:AK65)+SUM('Capital Projects (Nominal)'!$D246:AK246),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A66","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H66:H66)+SUM('Capital Projects (Nominal)'!$D247:H247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H66:I66)+SUM('Capital Projects (Nominal)'!$D247:I247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H66:J66)+SUM('Capital Projects (Nominal)'!$D247:J247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H66:K66)+SUM('Capital Projects (Nominal)'!$D247:K247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H66:L66)+SUM('Capital Projects (Nominal)'!$D247:L247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H66:M66)+SUM('Capital Projects (Nominal)'!$D247:M247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H66:N66)+SUM('Capital Projects (Nominal)'!$D247:N247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H66:O66)+SUM('Capital Projects (Nominal)'!$D247:O247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H66:P66)+SUM('Capital Projects (Nominal)'!$D247:P247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H66:Q66)+SUM('Capital Projects (Nominal)'!$D247:Q247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H66:R66)+SUM('Capital Projects (Nominal)'!$D247:R247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H66:S66)+SUM('Capital Projects (Nominal)'!$D247:S247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H66:T66)+SUM('Capital Projects (Nominal)'!$D247:T247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H66:U66)+SUM('Capital Projects (Nominal)'!$D247:U247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H66:V66)+SUM('Capital Projects (Nominal)'!$D247:V247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H66:W66)+SUM('Capital Projects (Nominal)'!$D247:W247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H66:X66)+SUM('Capital Projects (Nominal)'!$D247:X247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H66:Y66)+SUM('Capital Projects (Nominal)'!$D247:Y247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H66:Z66)+SUM('Capital Projects (Nominal)'!$D247:Z247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H66:AA66)+SUM('Capital Projects (Nominal)'!$D247:AA247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H66:AB66)+SUM('Capital Projects (Nominal)'!$D247:AB247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H66:AC66)+SUM('Capital Projects (Nominal)'!$D247:AC247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H66:AD66)+SUM('Capital Projects (Nominal)'!$D247:AD247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H66:AE66)+SUM('Capital Projects (Nominal)'!$D247:AE247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H66:AF66)+SUM('Capital Projects (Nominal)'!$D247:AF247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H66:AG66)+SUM('Capital Projects (Nominal)'!$D247:AG247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H66:AH66)+SUM('Capital Projects (Nominal)'!$D247:AH247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H66:AI66)+SUM('Capital Projects (Nominal)'!$D247:AI247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H66:AJ66)+SUM('Capital Projects (Nominal)'!$D247:AJ247),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F66=\"YES\",IF('Capital Projects (Nominal)'!$D66<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H66:AK66)+SUM('Capital Projects (Nominal)'!$D247:AK247),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A67","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H67:H67)+SUM('Capital Projects (Nominal)'!$D248:H248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H67:I67)+SUM('Capital Projects (Nominal)'!$D248:I248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H67:J67)+SUM('Capital Projects (Nominal)'!$D248:J248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H67:K67)+SUM('Capital Projects (Nominal)'!$D248:K248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H67:L67)+SUM('Capital Projects (Nominal)'!$D248:L248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H67:M67)+SUM('Capital Projects (Nominal)'!$D248:M248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H67:N67)+SUM('Capital Projects (Nominal)'!$D248:N248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H67:O67)+SUM('Capital Projects (Nominal)'!$D248:O248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H67:P67)+SUM('Capital Projects (Nominal)'!$D248:P248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H67:Q67)+SUM('Capital Projects (Nominal)'!$D248:Q248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H67:R67)+SUM('Capital Projects (Nominal)'!$D248:R248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H67:S67)+SUM('Capital Projects (Nominal)'!$D248:S248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H67:T67)+SUM('Capital Projects (Nominal)'!$D248:T248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H67:U67)+SUM('Capital Projects (Nominal)'!$D248:U248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H67:V67)+SUM('Capital Projects (Nominal)'!$D248:V248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H67:W67)+SUM('Capital Projects (Nominal)'!$D248:W248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H67:X67)+SUM('Capital Projects (Nominal)'!$D248:X248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H67:Y67)+SUM('Capital Projects (Nominal)'!$D248:Y248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H67:Z67)+SUM('Capital Projects (Nominal)'!$D248:Z248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H67:AA67)+SUM('Capital Projects (Nominal)'!$D248:AA248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H67:AB67)+SUM('Capital Projects (Nominal)'!$D248:AB248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H67:AC67)+SUM('Capital Projects (Nominal)'!$D248:AC248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H67:AD67)+SUM('Capital Projects (Nominal)'!$D248:AD248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H67:AE67)+SUM('Capital Projects (Nominal)'!$D248:AE248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H67:AF67)+SUM('Capital Projects (Nominal)'!$D248:AF248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H67:AG67)+SUM('Capital Projects (Nominal)'!$D248:AG248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H67:AH67)+SUM('Capital Projects (Nominal)'!$D248:AH248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H67:AI67)+SUM('Capital Projects (Nominal)'!$D248:AI248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H67:AJ67)+SUM('Capital Projects (Nominal)'!$D248:AJ248),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F67=\"YES\",IF('Capital Projects (Nominal)'!$D67<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H67:AK67)+SUM('Capital Projects (Nominal)'!$D248:AK248),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A68","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H68:H68)+SUM('Capital Projects (Nominal)'!$D249:H249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H68:I68)+SUM('Capital Projects (Nominal)'!$D249:I249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H68:J68)+SUM('Capital Projects (Nominal)'!$D249:J249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H68:K68)+SUM('Capital Projects (Nominal)'!$D249:K249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H68:L68)+SUM('Capital Projects (Nominal)'!$D249:L249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H68:M68)+SUM('Capital Projects (Nominal)'!$D249:M249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H68:N68)+SUM('Capital Projects (Nominal)'!$D249:N249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H68:O68)+SUM('Capital Projects (Nominal)'!$D249:O249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H68:P68)+SUM('Capital Projects (Nominal)'!$D249:P249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H68:Q68)+SUM('Capital Projects (Nominal)'!$D249:Q249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H68:R68)+SUM('Capital Projects (Nominal)'!$D249:R249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H68:S68)+SUM('Capital Projects (Nominal)'!$D249:S249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H68:T68)+SUM('Capital Projects (Nominal)'!$D249:T249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H68:U68)+SUM('Capital Projects (Nominal)'!$D249:U249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H68:V68)+SUM('Capital Projects (Nominal)'!$D249:V249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H68:W68)+SUM('Capital Projects (Nominal)'!$D249:W249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H68:X68)+SUM('Capital Projects (Nominal)'!$D249:X249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H68:Y68)+SUM('Capital Projects (Nominal)'!$D249:Y249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H68:Z68)+SUM('Capital Projects (Nominal)'!$D249:Z249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H68:AA68)+SUM('Capital Projects (Nominal)'!$D249:AA249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H68:AB68)+SUM('Capital Projects (Nominal)'!$D249:AB249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H68:AC68)+SUM('Capital Projects (Nominal)'!$D249:AC249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H68:AD68)+SUM('Capital Projects (Nominal)'!$D249:AD249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H68:AE68)+SUM('Capital Projects (Nominal)'!$D249:AE249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H68:AF68)+SUM('Capital Projects (Nominal)'!$D249:AF249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H68:AG68)+SUM('Capital Projects (Nominal)'!$D249:AG249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H68:AH68)+SUM('Capital Projects (Nominal)'!$D249:AH249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H68:AI68)+SUM('Capital Projects (Nominal)'!$D249:AI249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H68:AJ68)+SUM('Capital Projects (Nominal)'!$D249:AJ249),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F68=\"YES\",IF('Capital Projects (Nominal)'!$D68<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H68:AK68)+SUM('Capital Projects (Nominal)'!$D249:AK249),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A69","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H69:H69)+SUM('Capital Projects (Nominal)'!$D250:H250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H69:I69)+SUM('Capital Projects (Nominal)'!$D250:I250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H69:J69)+SUM('Capital Projects (Nominal)'!$D250:J250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H69:K69)+SUM('Capital Projects (Nominal)'!$D250:K250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H69:L69)+SUM('Capital Projects (Nominal)'!$D250:L250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H69:M69)+SUM('Capital Projects (Nominal)'!$D250:M250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H69:N69)+SUM('Capital Projects (Nominal)'!$D250:N250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H69:O69)+SUM('Capital Projects (Nominal)'!$D250:O250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H69:P69)+SUM('Capital Projects (Nominal)'!$D250:P250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H69:Q69)+SUM('Capital Projects (Nominal)'!$D250:Q250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H69:R69)+SUM('Capital Projects (Nominal)'!$D250:R250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H69:S69)+SUM('Capital Projects (Nominal)'!$D250:S250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H69:T69)+SUM('Capital Projects (Nominal)'!$D250:T250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H69:U69)+SUM('Capital Projects (Nominal)'!$D250:U250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H69:V69)+SUM('Capital Projects (Nominal)'!$D250:V250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H69:W69)+SUM('Capital Projects (Nominal)'!$D250:W250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H69:X69)+SUM('Capital Projects (Nominal)'!$D250:X250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H69:Y69)+SUM('Capital Projects (Nominal)'!$D250:Y250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H69:Z69)+SUM('Capital Projects (Nominal)'!$D250:Z250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H69:AA69)+SUM('Capital Projects (Nominal)'!$D250:AA250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H69:AB69)+SUM('Capital Projects (Nominal)'!$D250:AB250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H69:AC69)+SUM('Capital Projects (Nominal)'!$D250:AC250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H69:AD69)+SUM('Capital Projects (Nominal)'!$D250:AD250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H69:AE69)+SUM('Capital Projects (Nominal)'!$D250:AE250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H69:AF69)+SUM('Capital Projects (Nominal)'!$D250:AF250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H69:AG69)+SUM('Capital Projects (Nominal)'!$D250:AG250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H69:AH69)+SUM('Capital Projects (Nominal)'!$D250:AH250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H69:AI69)+SUM('Capital Projects (Nominal)'!$D250:AI250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H69:AJ69)+SUM('Capital Projects (Nominal)'!$D250:AJ250),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F69=\"YES\",IF('Capital Projects (Nominal)'!$D69<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H69:AK69)+SUM('Capital Projects (Nominal)'!$D250:AK250),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A70","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H70:H70)+SUM('Capital Projects (Nominal)'!$D251:H251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H70:I70)+SUM('Capital Projects (Nominal)'!$D251:I251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H70:J70)+SUM('Capital Projects (Nominal)'!$D251:J251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H70:K70)+SUM('Capital Projects (Nominal)'!$D251:K251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H70:L70)+SUM('Capital Projects (Nominal)'!$D251:L251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H70:M70)+SUM('Capital Projects (Nominal)'!$D251:M251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H70:N70)+SUM('Capital Projects (Nominal)'!$D251:N251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H70:O70)+SUM('Capital Projects (Nominal)'!$D251:O251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H70:P70)+SUM('Capital Projects (Nominal)'!$D251:P251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H70:Q70)+SUM('Capital Projects (Nominal)'!$D251:Q251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H70:R70)+SUM('Capital Projects (Nominal)'!$D251:R251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H70:S70)+SUM('Capital Projects (Nominal)'!$D251:S251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H70:T70)+SUM('Capital Projects (Nominal)'!$D251:T251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H70:U70)+SUM('Capital Projects (Nominal)'!$D251:U251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H70:V70)+SUM('Capital Projects (Nominal)'!$D251:V251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H70:W70)+SUM('Capital Projects (Nominal)'!$D251:W251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H70:X70)+SUM('Capital Projects (Nominal)'!$D251:X251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H70:Y70)+SUM('Capital Projects (Nominal)'!$D251:Y251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H70:Z70)+SUM('Capital Projects (Nominal)'!$D251:Z251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H70:AA70)+SUM('Capital Projects (Nominal)'!$D251:AA251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H70:AB70)+SUM('Capital Projects (Nominal)'!$D251:AB251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H70:AC70)+SUM('Capital Projects (Nominal)'!$D251:AC251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H70:AD70)+SUM('Capital Projects (Nominal)'!$D251:AD251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H70:AE70)+SUM('Capital Projects (Nominal)'!$D251:AE251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H70:AF70)+SUM('Capital Projects (Nominal)'!$D251:AF251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H70:AG70)+SUM('Capital Projects (Nominal)'!$D251:AG251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H70:AH70)+SUM('Capital Projects (Nominal)'!$D251:AH251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H70:AI70)+SUM('Capital Projects (Nominal)'!$D251:AI251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H70:AJ70)+SUM('Capital Projects (Nominal)'!$D251:AJ251),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F70=\"YES\",IF('Capital Projects (Nominal)'!$D70<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H70:AK70)+SUM('Capital Projects (Nominal)'!$D251:AK251),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A71","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H71:H71)+SUM('Capital Projects (Nominal)'!$D252:H252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H71:I71)+SUM('Capital Projects (Nominal)'!$D252:I252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H71:J71)+SUM('Capital Projects (Nominal)'!$D252:J252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H71:K71)+SUM('Capital Projects (Nominal)'!$D252:K252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H71:L71)+SUM('Capital Projects (Nominal)'!$D252:L252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H71:M71)+SUM('Capital Projects (Nominal)'!$D252:M252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H71:N71)+SUM('Capital Projects (Nominal)'!$D252:N252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H71:O71)+SUM('Capital Projects (Nominal)'!$D252:O252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H71:P71)+SUM('Capital Projects (Nominal)'!$D252:P252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H71:Q71)+SUM('Capital Projects (Nominal)'!$D252:Q252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H71:R71)+SUM('Capital Projects (Nominal)'!$D252:R252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H71:S71)+SUM('Capital Projects (Nominal)'!$D252:S252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H71:T71)+SUM('Capital Projects (Nominal)'!$D252:T252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H71:U71)+SUM('Capital Projects (Nominal)'!$D252:U252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H71:V71)+SUM('Capital Projects (Nominal)'!$D252:V252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H71:W71)+SUM('Capital Projects (Nominal)'!$D252:W252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H71:X71)+SUM('Capital Projects (Nominal)'!$D252:X252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H71:Y71)+SUM('Capital Projects (Nominal)'!$D252:Y252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H71:Z71)+SUM('Capital Projects (Nominal)'!$D252:Z252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H71:AA71)+SUM('Capital Projects (Nominal)'!$D252:AA252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H71:AB71)+SUM('Capital Projects (Nominal)'!$D252:AB252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H71:AC71)+SUM('Capital Projects (Nominal)'!$D252:AC252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H71:AD71)+SUM('Capital Projects (Nominal)'!$D252:AD252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H71:AE71)+SUM('Capital Projects (Nominal)'!$D252:AE252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H71:AF71)+SUM('Capital Projects (Nominal)'!$D252:AF252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H71:AG71)+SUM('Capital Projects (Nominal)'!$D252:AG252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H71:AH71)+SUM('Capital Projects (Nominal)'!$D252:AH252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H71:AI71)+SUM('Capital Projects (Nominal)'!$D252:AI252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H71:AJ71)+SUM('Capital Projects (Nominal)'!$D252:AJ252),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F71=\"YES\",IF('Capital Projects (Nominal)'!$D71<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H71:AK71)+SUM('Capital Projects (Nominal)'!$D252:AK252),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A72","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H72:H72)+SUM('Capital Projects (Nominal)'!$D253:H253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H72:I72)+SUM('Capital Projects (Nominal)'!$D253:I253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H72:J72)+SUM('Capital Projects (Nominal)'!$D253:J253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H72:K72)+SUM('Capital Projects (Nominal)'!$D253:K253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H72:L72)+SUM('Capital Projects (Nominal)'!$D253:L253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H72:M72)+SUM('Capital Projects (Nominal)'!$D253:M253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H72:N72)+SUM('Capital Projects (Nominal)'!$D253:N253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H72:O72)+SUM('Capital Projects (Nominal)'!$D253:O253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H72:P72)+SUM('Capital Projects (Nominal)'!$D253:P253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H72:Q72)+SUM('Capital Projects (Nominal)'!$D253:Q253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H72:R72)+SUM('Capital Projects (Nominal)'!$D253:R253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H72:S72)+SUM('Capital Projects (Nominal)'!$D253:S253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H72:T72)+SUM('Capital Projects (Nominal)'!$D253:T253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H72:U72)+SUM('Capital Projects (Nominal)'!$D253:U253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H72:V72)+SUM('Capital Projects (Nominal)'!$D253:V253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H72:W72)+SUM('Capital Projects (Nominal)'!$D253:W253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H72:X72)+SUM('Capital Projects (Nominal)'!$D253:X253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H72:Y72)+SUM('Capital Projects (Nominal)'!$D253:Y253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H72:Z72)+SUM('Capital Projects (Nominal)'!$D253:Z253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H72:AA72)+SUM('Capital Projects (Nominal)'!$D253:AA253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H72:AB72)+SUM('Capital Projects (Nominal)'!$D253:AB253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H72:AC72)+SUM('Capital Projects (Nominal)'!$D253:AC253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H72:AD72)+SUM('Capital Projects (Nominal)'!$D253:AD253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H72:AE72)+SUM('Capital Projects (Nominal)'!$D253:AE253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H72:AF72)+SUM('Capital Projects (Nominal)'!$D253:AF253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H72:AG72)+SUM('Capital Projects (Nominal)'!$D253:AG253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H72:AH72)+SUM('Capital Projects (Nominal)'!$D253:AH253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H72:AI72)+SUM('Capital Projects (Nominal)'!$D253:AI253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H72:AJ72)+SUM('Capital Projects (Nominal)'!$D253:AJ253),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F72=\"YES\",IF('Capital Projects (Nominal)'!$D72<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H72:AK72)+SUM('Capital Projects (Nominal)'!$D253:AK253),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A73","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H73:H73)+SUM('Capital Projects (Nominal)'!$D254:H254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H73:I73)+SUM('Capital Projects (Nominal)'!$D254:I254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H73:J73)+SUM('Capital Projects (Nominal)'!$D254:J254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H73:K73)+SUM('Capital Projects (Nominal)'!$D254:K254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H73:L73)+SUM('Capital Projects (Nominal)'!$D254:L254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H73:M73)+SUM('Capital Projects (Nominal)'!$D254:M254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H73:N73)+SUM('Capital Projects (Nominal)'!$D254:N254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H73:O73)+SUM('Capital Projects (Nominal)'!$D254:O254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H73:P73)+SUM('Capital Projects (Nominal)'!$D254:P254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H73:Q73)+SUM('Capital Projects (Nominal)'!$D254:Q254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H73:R73)+SUM('Capital Projects (Nominal)'!$D254:R254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H73:S73)+SUM('Capital Projects (Nominal)'!$D254:S254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H73:T73)+SUM('Capital Projects (Nominal)'!$D254:T254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H73:U73)+SUM('Capital Projects (Nominal)'!$D254:U254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H73:V73)+SUM('Capital Projects (Nominal)'!$D254:V254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H73:W73)+SUM('Capital Projects (Nominal)'!$D254:W254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H73:X73)+SUM('Capital Projects (Nominal)'!$D254:X254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H73:Y73)+SUM('Capital Projects (Nominal)'!$D254:Y254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H73:Z73)+SUM('Capital Projects (Nominal)'!$D254:Z254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H73:AA73)+SUM('Capital Projects (Nominal)'!$D254:AA254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H73:AB73)+SUM('Capital Projects (Nominal)'!$D254:AB254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H73:AC73)+SUM('Capital Projects (Nominal)'!$D254:AC254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H73:AD73)+SUM('Capital Projects (Nominal)'!$D254:AD254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H73:AE73)+SUM('Capital Projects (Nominal)'!$D254:AE254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H73:AF73)+SUM('Capital Projects (Nominal)'!$D254:AF254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H73:AG73)+SUM('Capital Projects (Nominal)'!$D254:AG254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H73:AH73)+SUM('Capital Projects (Nominal)'!$D254:AH254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H73:AI73)+SUM('Capital Projects (Nominal)'!$D254:AI254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H73:AJ73)+SUM('Capital Projects (Nominal)'!$D254:AJ254),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F73=\"YES\",IF('Capital Projects (Nominal)'!$D73<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H73:AK73)+SUM('Capital Projects (Nominal)'!$D254:AK254),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A74","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H74:H74)+SUM('Capital Projects (Nominal)'!$D255:H255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H74:I74)+SUM('Capital Projects (Nominal)'!$D255:I255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H74:J74)+SUM('Capital Projects (Nominal)'!$D255:J255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H74:K74)+SUM('Capital Projects (Nominal)'!$D255:K255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H74:L74)+SUM('Capital Projects (Nominal)'!$D255:L255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H74:M74)+SUM('Capital Projects (Nominal)'!$D255:M255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H74:N74)+SUM('Capital Projects (Nominal)'!$D255:N255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H74:O74)+SUM('Capital Projects (Nominal)'!$D255:O255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H74:P74)+SUM('Capital Projects (Nominal)'!$D255:P255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H74:Q74)+SUM('Capital Projects (Nominal)'!$D255:Q255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H74:R74)+SUM('Capital Projects (Nominal)'!$D255:R255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H74:S74)+SUM('Capital Projects (Nominal)'!$D255:S255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H74:T74)+SUM('Capital Projects (Nominal)'!$D255:T255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H74:U74)+SUM('Capital Projects (Nominal)'!$D255:U255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H74:V74)+SUM('Capital Projects (Nominal)'!$D255:V255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H74:W74)+SUM('Capital Projects (Nominal)'!$D255:W255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H74:X74)+SUM('Capital Projects (Nominal)'!$D255:X255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H74:Y74)+SUM('Capital Projects (Nominal)'!$D255:Y255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H74:Z74)+SUM('Capital Projects (Nominal)'!$D255:Z255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H74:AA74)+SUM('Capital Projects (Nominal)'!$D255:AA255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H74:AB74)+SUM('Capital Projects (Nominal)'!$D255:AB255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H74:AC74)+SUM('Capital Projects (Nominal)'!$D255:AC255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H74:AD74)+SUM('Capital Projects (Nominal)'!$D255:AD255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H74:AE74)+SUM('Capital Projects (Nominal)'!$D255:AE255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H74:AF74)+SUM('Capital Projects (Nominal)'!$D255:AF255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H74:AG74)+SUM('Capital Projects (Nominal)'!$D255:AG255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H74:AH74)+SUM('Capital Projects (Nominal)'!$D255:AH255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H74:AI74)+SUM('Capital Projects (Nominal)'!$D255:AI255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H74:AJ74)+SUM('Capital Projects (Nominal)'!$D255:AJ255),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F74=\"YES\",IF('Capital Projects (Nominal)'!$D74<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H74:AK74)+SUM('Capital Projects (Nominal)'!$D255:AK255),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A75","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H75:H75)+SUM('Capital Projects (Nominal)'!$D256:H256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H75:I75)+SUM('Capital Projects (Nominal)'!$D256:I256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H75:J75)+SUM('Capital Projects (Nominal)'!$D256:J256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H75:K75)+SUM('Capital Projects (Nominal)'!$D256:K256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H75:L75)+SUM('Capital Projects (Nominal)'!$D256:L256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H75:M75)+SUM('Capital Projects (Nominal)'!$D256:M256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H75:N75)+SUM('Capital Projects (Nominal)'!$D256:N256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H75:O75)+SUM('Capital Projects (Nominal)'!$D256:O256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H75:P75)+SUM('Capital Projects (Nominal)'!$D256:P256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H75:Q75)+SUM('Capital Projects (Nominal)'!$D256:Q256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H75:R75)+SUM('Capital Projects (Nominal)'!$D256:R256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H75:S75)+SUM('Capital Projects (Nominal)'!$D256:S256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H75:T75)+SUM('Capital Projects (Nominal)'!$D256:T256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H75:U75)+SUM('Capital Projects (Nominal)'!$D256:U256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H75:V75)+SUM('Capital Projects (Nominal)'!$D256:V256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H75:W75)+SUM('Capital Projects (Nominal)'!$D256:W256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H75:X75)+SUM('Capital Projects (Nominal)'!$D256:X256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H75:Y75)+SUM('Capital Projects (Nominal)'!$D256:Y256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H75:Z75)+SUM('Capital Projects (Nominal)'!$D256:Z256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H75:AA75)+SUM('Capital Projects (Nominal)'!$D256:AA256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H75:AB75)+SUM('Capital Projects (Nominal)'!$D256:AB256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H75:AC75)+SUM('Capital Projects (Nominal)'!$D256:AC256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H75:AD75)+SUM('Capital Projects (Nominal)'!$D256:AD256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H75:AE75)+SUM('Capital Projects (Nominal)'!$D256:AE256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H75:AF75)+SUM('Capital Projects (Nominal)'!$D256:AF256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H75:AG75)+SUM('Capital Projects (Nominal)'!$D256:AG256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H75:AH75)+SUM('Capital Projects (Nominal)'!$D256:AH256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H75:AI75)+SUM('Capital Projects (Nominal)'!$D256:AI256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H75:AJ75)+SUM('Capital Projects (Nominal)'!$D256:AJ256),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F75=\"YES\",IF('Capital Projects (Nominal)'!$D75<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H75:AK75)+SUM('Capital Projects (Nominal)'!$D256:AK256),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A76","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H76:H76)+SUM('Capital Projects (Nominal)'!$D257:H257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H76:I76)+SUM('Capital Projects (Nominal)'!$D257:I257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H76:J76)+SUM('Capital Projects (Nominal)'!$D257:J257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H76:K76)+SUM('Capital Projects (Nominal)'!$D257:K257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H76:L76)+SUM('Capital Projects (Nominal)'!$D257:L257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H76:M76)+SUM('Capital Projects (Nominal)'!$D257:M257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H76:N76)+SUM('Capital Projects (Nominal)'!$D257:N257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H76:O76)+SUM('Capital Projects (Nominal)'!$D257:O257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H76:P76)+SUM('Capital Projects (Nominal)'!$D257:P257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H76:Q76)+SUM('Capital Projects (Nominal)'!$D257:Q257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H76:R76)+SUM('Capital Projects (Nominal)'!$D257:R257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H76:S76)+SUM('Capital Projects (Nominal)'!$D257:S257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H76:T76)+SUM('Capital Projects (Nominal)'!$D257:T257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H76:U76)+SUM('Capital Projects (Nominal)'!$D257:U257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H76:V76)+SUM('Capital Projects (Nominal)'!$D257:V257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H76:W76)+SUM('Capital Projects (Nominal)'!$D257:W257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H76:X76)+SUM('Capital Projects (Nominal)'!$D257:X257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H76:Y76)+SUM('Capital Projects (Nominal)'!$D257:Y257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H76:Z76)+SUM('Capital Projects (Nominal)'!$D257:Z257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H76:AA76)+SUM('Capital Projects (Nominal)'!$D257:AA257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H76:AB76)+SUM('Capital Projects (Nominal)'!$D257:AB257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H76:AC76)+SUM('Capital Projects (Nominal)'!$D257:AC257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H76:AD76)+SUM('Capital Projects (Nominal)'!$D257:AD257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H76:AE76)+SUM('Capital Projects (Nominal)'!$D257:AE257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H76:AF76)+SUM('Capital Projects (Nominal)'!$D257:AF257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H76:AG76)+SUM('Capital Projects (Nominal)'!$D257:AG257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H76:AH76)+SUM('Capital Projects (Nominal)'!$D257:AH257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H76:AI76)+SUM('Capital Projects (Nominal)'!$D257:AI257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H76:AJ76)+SUM('Capital Projects (Nominal)'!$D257:AJ257),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F76=\"YES\",IF('Capital Projects (Nominal)'!$D76<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H76:AK76)+SUM('Capital Projects (Nominal)'!$D257:AK257),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A77","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H77:H77)+SUM('Capital Projects (Nominal)'!$D258:H258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H77:I77)+SUM('Capital Projects (Nominal)'!$D258:I258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H77:J77)+SUM('Capital Projects (Nominal)'!$D258:J258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H77:K77)+SUM('Capital Projects (Nominal)'!$D258:K258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H77:L77)+SUM('Capital Projects (Nominal)'!$D258:L258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H77:M77)+SUM('Capital Projects (Nominal)'!$D258:M258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H77:N77)+SUM('Capital Projects (Nominal)'!$D258:N258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H77:O77)+SUM('Capital Projects (Nominal)'!$D258:O258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H77:P77)+SUM('Capital Projects (Nominal)'!$D258:P258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H77:Q77)+SUM('Capital Projects (Nominal)'!$D258:Q258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H77:R77)+SUM('Capital Projects (Nominal)'!$D258:R258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H77:S77)+SUM('Capital Projects (Nominal)'!$D258:S258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H77:T77)+SUM('Capital Projects (Nominal)'!$D258:T258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H77:U77)+SUM('Capital Projects (Nominal)'!$D258:U258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H77:V77)+SUM('Capital Projects (Nominal)'!$D258:V258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H77:W77)+SUM('Capital Projects (Nominal)'!$D258:W258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H77:X77)+SUM('Capital Projects (Nominal)'!$D258:X258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H77:Y77)+SUM('Capital Projects (Nominal)'!$D258:Y258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H77:Z77)+SUM('Capital Projects (Nominal)'!$D258:Z258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H77:AA77)+SUM('Capital Projects (Nominal)'!$D258:AA258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H77:AB77)+SUM('Capital Projects (Nominal)'!$D258:AB258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H77:AC77)+SUM('Capital Projects (Nominal)'!$D258:AC258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H77:AD77)+SUM('Capital Projects (Nominal)'!$D258:AD258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H77:AE77)+SUM('Capital Projects (Nominal)'!$D258:AE258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H77:AF77)+SUM('Capital Projects (Nominal)'!$D258:AF258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H77:AG77)+SUM('Capital Projects (Nominal)'!$D258:AG258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H77:AH77)+SUM('Capital Projects (Nominal)'!$D258:AH258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H77:AI77)+SUM('Capital Projects (Nominal)'!$D258:AI258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H77:AJ77)+SUM('Capital Projects (Nominal)'!$D258:AJ258),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F77=\"YES\",IF('Capital Projects (Nominal)'!$D77<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H77:AK77)+SUM('Capital Projects (Nominal)'!$D258:AK258),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A78","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H78:H78)+SUM('Capital Projects (Nominal)'!$D259:H259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H78:I78)+SUM('Capital Projects (Nominal)'!$D259:I259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H78:J78)+SUM('Capital Projects (Nominal)'!$D259:J259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H78:K78)+SUM('Capital Projects (Nominal)'!$D259:K259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H78:L78)+SUM('Capital Projects (Nominal)'!$D259:L259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H78:M78)+SUM('Capital Projects (Nominal)'!$D259:M259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H78:N78)+SUM('Capital Projects (Nominal)'!$D259:N259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H78:O78)+SUM('Capital Projects (Nominal)'!$D259:O259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H78:P78)+SUM('Capital Projects (Nominal)'!$D259:P259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H78:Q78)+SUM('Capital Projects (Nominal)'!$D259:Q259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H78:R78)+SUM('Capital Projects (Nominal)'!$D259:R259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H78:S78)+SUM('Capital Projects (Nominal)'!$D259:S259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H78:T78)+SUM('Capital Projects (Nominal)'!$D259:T259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H78:U78)+SUM('Capital Projects (Nominal)'!$D259:U259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H78:V78)+SUM('Capital Projects (Nominal)'!$D259:V259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H78:W78)+SUM('Capital Projects (Nominal)'!$D259:W259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H78:X78)+SUM('Capital Projects (Nominal)'!$D259:X259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H78:Y78)+SUM('Capital Projects (Nominal)'!$D259:Y259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H78:Z78)+SUM('Capital Projects (Nominal)'!$D259:Z259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H78:AA78)+SUM('Capital Projects (Nominal)'!$D259:AA259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H78:AB78)+SUM('Capital Projects (Nominal)'!$D259:AB259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H78:AC78)+SUM('Capital Projects (Nominal)'!$D259:AC259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H78:AD78)+SUM('Capital Projects (Nominal)'!$D259:AD259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H78:AE78)+SUM('Capital Projects (Nominal)'!$D259:AE259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H78:AF78)+SUM('Capital Projects (Nominal)'!$D259:AF259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H78:AG78)+SUM('Capital Projects (Nominal)'!$D259:AG259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H78:AH78)+SUM('Capital Projects (Nominal)'!$D259:AH259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H78:AI78)+SUM('Capital Projects (Nominal)'!$D259:AI259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H78:AJ78)+SUM('Capital Projects (Nominal)'!$D259:AJ259),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F78=\"YES\",IF('Capital Projects (Nominal)'!$D78<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H78:AK78)+SUM('Capital Projects (Nominal)'!$D259:AK259),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A79","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H79:H79)+SUM('Capital Projects (Nominal)'!$D260:H260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H79:I79)+SUM('Capital Projects (Nominal)'!$D260:I260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H79:J79)+SUM('Capital Projects (Nominal)'!$D260:J260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H79:K79)+SUM('Capital Projects (Nominal)'!$D260:K260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H79:L79)+SUM('Capital Projects (Nominal)'!$D260:L260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H79:M79)+SUM('Capital Projects (Nominal)'!$D260:M260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H79:N79)+SUM('Capital Projects (Nominal)'!$D260:N260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H79:O79)+SUM('Capital Projects (Nominal)'!$D260:O260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H79:P79)+SUM('Capital Projects (Nominal)'!$D260:P260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H79:Q79)+SUM('Capital Projects (Nominal)'!$D260:Q260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H79:R79)+SUM('Capital Projects (Nominal)'!$D260:R260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H79:S79)+SUM('Capital Projects (Nominal)'!$D260:S260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H79:T79)+SUM('Capital Projects (Nominal)'!$D260:T260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H79:U79)+SUM('Capital Projects (Nominal)'!$D260:U260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H79:V79)+SUM('Capital Projects (Nominal)'!$D260:V260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H79:W79)+SUM('Capital Projects (Nominal)'!$D260:W260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H79:X79)+SUM('Capital Projects (Nominal)'!$D260:X260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H79:Y79)+SUM('Capital Projects (Nominal)'!$D260:Y260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H79:Z79)+SUM('Capital Projects (Nominal)'!$D260:Z260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H79:AA79)+SUM('Capital Projects (Nominal)'!$D260:AA260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H79:AB79)+SUM('Capital Projects (Nominal)'!$D260:AB260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H79:AC79)+SUM('Capital Projects (Nominal)'!$D260:AC260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H79:AD79)+SUM('Capital Projects (Nominal)'!$D260:AD260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H79:AE79)+SUM('Capital Projects (Nominal)'!$D260:AE260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H79:AF79)+SUM('Capital Projects (Nominal)'!$D260:AF260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H79:AG79)+SUM('Capital Projects (Nominal)'!$D260:AG260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H79:AH79)+SUM('Capital Projects (Nominal)'!$D260:AH260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H79:AI79)+SUM('Capital Projects (Nominal)'!$D260:AI260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H79:AJ79)+SUM('Capital Projects (Nominal)'!$D260:AJ260),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F79=\"YES\",IF('Capital Projects (Nominal)'!$D79<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H79:AK79)+SUM('Capital Projects (Nominal)'!$D260:AK260),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A80","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H80:H80)+SUM('Capital Projects (Nominal)'!$D261:H261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H80:I80)+SUM('Capital Projects (Nominal)'!$D261:I261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H80:J80)+SUM('Capital Projects (Nominal)'!$D261:J261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H80:K80)+SUM('Capital Projects (Nominal)'!$D261:K261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H80:L80)+SUM('Capital Projects (Nominal)'!$D261:L261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H80:M80)+SUM('Capital Projects (Nominal)'!$D261:M261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H80:N80)+SUM('Capital Projects (Nominal)'!$D261:N261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H80:O80)+SUM('Capital Projects (Nominal)'!$D261:O261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H80:P80)+SUM('Capital Projects (Nominal)'!$D261:P261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H80:Q80)+SUM('Capital Projects (Nominal)'!$D261:Q261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H80:R80)+SUM('Capital Projects (Nominal)'!$D261:R261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H80:S80)+SUM('Capital Projects (Nominal)'!$D261:S261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H80:T80)+SUM('Capital Projects (Nominal)'!$D261:T261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H80:U80)+SUM('Capital Projects (Nominal)'!$D261:U261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H80:V80)+SUM('Capital Projects (Nominal)'!$D261:V261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H80:W80)+SUM('Capital Projects (Nominal)'!$D261:W261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H80:X80)+SUM('Capital Projects (Nominal)'!$D261:X261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H80:Y80)+SUM('Capital Projects (Nominal)'!$D261:Y261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H80:Z80)+SUM('Capital Projects (Nominal)'!$D261:Z261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H80:AA80)+SUM('Capital Projects (Nominal)'!$D261:AA261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H80:AB80)+SUM('Capital Projects (Nominal)'!$D261:AB261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H80:AC80)+SUM('Capital Projects (Nominal)'!$D261:AC261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H80:AD80)+SUM('Capital Projects (Nominal)'!$D261:AD261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H80:AE80)+SUM('Capital Projects (Nominal)'!$D261:AE261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H80:AF80)+SUM('Capital Projects (Nominal)'!$D261:AF261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H80:AG80)+SUM('Capital Projects (Nominal)'!$D261:AG261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H80:AH80)+SUM('Capital Projects (Nominal)'!$D261:AH261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H80:AI80)+SUM('Capital Projects (Nominal)'!$D261:AI261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H80:AJ80)+SUM('Capital Projects (Nominal)'!$D261:AJ261),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F80=\"YES\",IF('Capital Projects (Nominal)'!$D80<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H80:AK80)+SUM('Capital Projects (Nominal)'!$D261:AK261),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A81","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H81:H81)+SUM('Capital Projects (Nominal)'!$D262:H262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H81:I81)+SUM('Capital Projects (Nominal)'!$D262:I262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H81:J81)+SUM('Capital Projects (Nominal)'!$D262:J262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H81:K81)+SUM('Capital Projects (Nominal)'!$D262:K262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H81:L81)+SUM('Capital Projects (Nominal)'!$D262:L262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H81:M81)+SUM('Capital Projects (Nominal)'!$D262:M262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H81:N81)+SUM('Capital Projects (Nominal)'!$D262:N262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H81:O81)+SUM('Capital Projects (Nominal)'!$D262:O262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H81:P81)+SUM('Capital Projects (Nominal)'!$D262:P262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H81:Q81)+SUM('Capital Projects (Nominal)'!$D262:Q262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H81:R81)+SUM('Capital Projects (Nominal)'!$D262:R262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H81:S81)+SUM('Capital Projects (Nominal)'!$D262:S262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H81:T81)+SUM('Capital Projects (Nominal)'!$D262:T262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H81:U81)+SUM('Capital Projects (Nominal)'!$D262:U262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H81:V81)+SUM('Capital Projects (Nominal)'!$D262:V262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H81:W81)+SUM('Capital Projects (Nominal)'!$D262:W262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H81:X81)+SUM('Capital Projects (Nominal)'!$D262:X262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H81:Y81)+SUM('Capital Projects (Nominal)'!$D262:Y262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H81:Z81)+SUM('Capital Projects (Nominal)'!$D262:Z262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H81:AA81)+SUM('Capital Projects (Nominal)'!$D262:AA262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H81:AB81)+SUM('Capital Projects (Nominal)'!$D262:AB262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H81:AC81)+SUM('Capital Projects (Nominal)'!$D262:AC262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H81:AD81)+SUM('Capital Projects (Nominal)'!$D262:AD262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H81:AE81)+SUM('Capital Projects (Nominal)'!$D262:AE262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H81:AF81)+SUM('Capital Projects (Nominal)'!$D262:AF262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H81:AG81)+SUM('Capital Projects (Nominal)'!$D262:AG262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H81:AH81)+SUM('Capital Projects (Nominal)'!$D262:AH262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H81:AI81)+SUM('Capital Projects (Nominal)'!$D262:AI262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H81:AJ81)+SUM('Capital Projects (Nominal)'!$D262:AJ262),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F81=\"YES\",IF('Capital Projects (Nominal)'!$D81<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H81:AK81)+SUM('Capital Projects (Nominal)'!$D262:AK262),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A82","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H82:H82)+SUM('Capital Projects (Nominal)'!$D263:H263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H82:I82)+SUM('Capital Projects (Nominal)'!$D263:I263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H82:J82)+SUM('Capital Projects (Nominal)'!$D263:J263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H82:K82)+SUM('Capital Projects (Nominal)'!$D263:K263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H82:L82)+SUM('Capital Projects (Nominal)'!$D263:L263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H82:M82)+SUM('Capital Projects (Nominal)'!$D263:M263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H82:N82)+SUM('Capital Projects (Nominal)'!$D263:N263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H82:O82)+SUM('Capital Projects (Nominal)'!$D263:O263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H82:P82)+SUM('Capital Projects (Nominal)'!$D263:P263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H82:Q82)+SUM('Capital Projects (Nominal)'!$D263:Q263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H82:R82)+SUM('Capital Projects (Nominal)'!$D263:R263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H82:S82)+SUM('Capital Projects (Nominal)'!$D263:S263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H82:T82)+SUM('Capital Projects (Nominal)'!$D263:T263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H82:U82)+SUM('Capital Projects (Nominal)'!$D263:U263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H82:V82)+SUM('Capital Projects (Nominal)'!$D263:V263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H82:W82)+SUM('Capital Projects (Nominal)'!$D263:W263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H82:X82)+SUM('Capital Projects (Nominal)'!$D263:X263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H82:Y82)+SUM('Capital Projects (Nominal)'!$D263:Y263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H82:Z82)+SUM('Capital Projects (Nominal)'!$D263:Z263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H82:AA82)+SUM('Capital Projects (Nominal)'!$D263:AA263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H82:AB82)+SUM('Capital Projects (Nominal)'!$D263:AB263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H82:AC82)+SUM('Capital Projects (Nominal)'!$D263:AC263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H82:AD82)+SUM('Capital Projects (Nominal)'!$D263:AD263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H82:AE82)+SUM('Capital Projects (Nominal)'!$D263:AE263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H82:AF82)+SUM('Capital Projects (Nominal)'!$D263:AF263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H82:AG82)+SUM('Capital Projects (Nominal)'!$D263:AG263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H82:AH82)+SUM('Capital Projects (Nominal)'!$D263:AH263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H82:AI82)+SUM('Capital Projects (Nominal)'!$D263:AI263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H82:AJ82)+SUM('Capital Projects (Nominal)'!$D263:AJ263),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F82=\"YES\",IF('Capital Projects (Nominal)'!$D82<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H82:AK82)+SUM('Capital Projects (Nominal)'!$D263:AK263),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A83","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H83:H83)+SUM('Capital Projects (Nominal)'!$D264:H264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H83:I83)+SUM('Capital Projects (Nominal)'!$D264:I264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H83:J83)+SUM('Capital Projects (Nominal)'!$D264:J264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H83:K83)+SUM('Capital Projects (Nominal)'!$D264:K264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H83:L83)+SUM('Capital Projects (Nominal)'!$D264:L264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H83:M83)+SUM('Capital Projects (Nominal)'!$D264:M264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H83:N83)+SUM('Capital Projects (Nominal)'!$D264:N264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H83:O83)+SUM('Capital Projects (Nominal)'!$D264:O264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H83:P83)+SUM('Capital Projects (Nominal)'!$D264:P264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H83:Q83)+SUM('Capital Projects (Nominal)'!$D264:Q264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H83:R83)+SUM('Capital Projects (Nominal)'!$D264:R264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H83:S83)+SUM('Capital Projects (Nominal)'!$D264:S264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H83:T83)+SUM('Capital Projects (Nominal)'!$D264:T264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H83:U83)+SUM('Capital Projects (Nominal)'!$D264:U264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H83:V83)+SUM('Capital Projects (Nominal)'!$D264:V264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H83:W83)+SUM('Capital Projects (Nominal)'!$D264:W264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H83:X83)+SUM('Capital Projects (Nominal)'!$D264:X264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H83:Y83)+SUM('Capital Projects (Nominal)'!$D264:Y264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H83:Z83)+SUM('Capital Projects (Nominal)'!$D264:Z264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H83:AA83)+SUM('Capital Projects (Nominal)'!$D264:AA264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H83:AB83)+SUM('Capital Projects (Nominal)'!$D264:AB264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H83:AC83)+SUM('Capital Projects (Nominal)'!$D264:AC264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H83:AD83)+SUM('Capital Projects (Nominal)'!$D264:AD264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H83:AE83)+SUM('Capital Projects (Nominal)'!$D264:AE264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H83:AF83)+SUM('Capital Projects (Nominal)'!$D264:AF264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H83:AG83)+SUM('Capital Projects (Nominal)'!$D264:AG264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H83:AH83)+SUM('Capital Projects (Nominal)'!$D264:AH264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H83:AI83)+SUM('Capital Projects (Nominal)'!$D264:AI264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H83:AJ83)+SUM('Capital Projects (Nominal)'!$D264:AJ264),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F83=\"YES\",IF('Capital Projects (Nominal)'!$D83<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H83:AK83)+SUM('Capital Projects (Nominal)'!$D264:AK264),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A84","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H84:H84)+SUM('Capital Projects (Nominal)'!$D265:H265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H84:I84)+SUM('Capital Projects (Nominal)'!$D265:I265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H84:J84)+SUM('Capital Projects (Nominal)'!$D265:J265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H84:K84)+SUM('Capital Projects (Nominal)'!$D265:K265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H84:L84)+SUM('Capital Projects (Nominal)'!$D265:L265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H84:M84)+SUM('Capital Projects (Nominal)'!$D265:M265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H84:N84)+SUM('Capital Projects (Nominal)'!$D265:N265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H84:O84)+SUM('Capital Projects (Nominal)'!$D265:O265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H84:P84)+SUM('Capital Projects (Nominal)'!$D265:P265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H84:Q84)+SUM('Capital Projects (Nominal)'!$D265:Q265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H84:R84)+SUM('Capital Projects (Nominal)'!$D265:R265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H84:S84)+SUM('Capital Projects (Nominal)'!$D265:S265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H84:T84)+SUM('Capital Projects (Nominal)'!$D265:T265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H84:U84)+SUM('Capital Projects (Nominal)'!$D265:U265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H84:V84)+SUM('Capital Projects (Nominal)'!$D265:V265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H84:W84)+SUM('Capital Projects (Nominal)'!$D265:W265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H84:X84)+SUM('Capital Projects (Nominal)'!$D265:X265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H84:Y84)+SUM('Capital Projects (Nominal)'!$D265:Y265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H84:Z84)+SUM('Capital Projects (Nominal)'!$D265:Z265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H84:AA84)+SUM('Capital Projects (Nominal)'!$D265:AA265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H84:AB84)+SUM('Capital Projects (Nominal)'!$D265:AB265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H84:AC84)+SUM('Capital Projects (Nominal)'!$D265:AC265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H84:AD84)+SUM('Capital Projects (Nominal)'!$D265:AD265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H84:AE84)+SUM('Capital Projects (Nominal)'!$D265:AE265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H84:AF84)+SUM('Capital Projects (Nominal)'!$D265:AF265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H84:AG84)+SUM('Capital Projects (Nominal)'!$D265:AG265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H84:AH84)+SUM('Capital Projects (Nominal)'!$D265:AH265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H84:AI84)+SUM('Capital Projects (Nominal)'!$D265:AI265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H84:AJ84)+SUM('Capital Projects (Nominal)'!$D265:AJ265),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F84=\"YES\",IF('Capital Projects (Nominal)'!$D84<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H84:AK84)+SUM('Capital Projects (Nominal)'!$D265:AK265),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A85","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H85:H85)+SUM('Capital Projects (Nominal)'!$D266:H266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H85:I85)+SUM('Capital Projects (Nominal)'!$D266:I266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H85:J85)+SUM('Capital Projects (Nominal)'!$D266:J266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H85:K85)+SUM('Capital Projects (Nominal)'!$D266:K266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H85:L85)+SUM('Capital Projects (Nominal)'!$D266:L266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H85:M85)+SUM('Capital Projects (Nominal)'!$D266:M266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H85:N85)+SUM('Capital Projects (Nominal)'!$D266:N266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H85:O85)+SUM('Capital Projects (Nominal)'!$D266:O266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H85:P85)+SUM('Capital Projects (Nominal)'!$D266:P266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H85:Q85)+SUM('Capital Projects (Nominal)'!$D266:Q266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H85:R85)+SUM('Capital Projects (Nominal)'!$D266:R266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H85:S85)+SUM('Capital Projects (Nominal)'!$D266:S266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H85:T85)+SUM('Capital Projects (Nominal)'!$D266:T266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H85:U85)+SUM('Capital Projects (Nominal)'!$D266:U266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H85:V85)+SUM('Capital Projects (Nominal)'!$D266:V266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H85:W85)+SUM('Capital Projects (Nominal)'!$D266:W266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H85:X85)+SUM('Capital Projects (Nominal)'!$D266:X266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H85:Y85)+SUM('Capital Projects (Nominal)'!$D266:Y266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H85:Z85)+SUM('Capital Projects (Nominal)'!$D266:Z266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H85:AA85)+SUM('Capital Projects (Nominal)'!$D266:AA266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H85:AB85)+SUM('Capital Projects (Nominal)'!$D266:AB266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H85:AC85)+SUM('Capital Projects (Nominal)'!$D266:AC266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H85:AD85)+SUM('Capital Projects (Nominal)'!$D266:AD266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H85:AE85)+SUM('Capital Projects (Nominal)'!$D266:AE266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H85:AF85)+SUM('Capital Projects (Nominal)'!$D266:AF266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H85:AG85)+SUM('Capital Projects (Nominal)'!$D266:AG266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H85:AH85)+SUM('Capital Projects (Nominal)'!$D266:AH266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H85:AI85)+SUM('Capital Projects (Nominal)'!$D266:AI266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H85:AJ85)+SUM('Capital Projects (Nominal)'!$D266:AJ266),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F85=\"YES\",IF('Capital Projects (Nominal)'!$D85<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H85:AK85)+SUM('Capital Projects (Nominal)'!$D266:AK266),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A86","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H86:H86)+SUM('Capital Projects (Nominal)'!$D267:H267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H86:I86)+SUM('Capital Projects (Nominal)'!$D267:I267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H86:J86)+SUM('Capital Projects (Nominal)'!$D267:J267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H86:K86)+SUM('Capital Projects (Nominal)'!$D267:K267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H86:L86)+SUM('Capital Projects (Nominal)'!$D267:L267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H86:M86)+SUM('Capital Projects (Nominal)'!$D267:M267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H86:N86)+SUM('Capital Projects (Nominal)'!$D267:N267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H86:O86)+SUM('Capital Projects (Nominal)'!$D267:O267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H86:P86)+SUM('Capital Projects (Nominal)'!$D267:P267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H86:Q86)+SUM('Capital Projects (Nominal)'!$D267:Q267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H86:R86)+SUM('Capital Projects (Nominal)'!$D267:R267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H86:S86)+SUM('Capital Projects (Nominal)'!$D267:S267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H86:T86)+SUM('Capital Projects (Nominal)'!$D267:T267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H86:U86)+SUM('Capital Projects (Nominal)'!$D267:U267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H86:V86)+SUM('Capital Projects (Nominal)'!$D267:V267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H86:W86)+SUM('Capital Projects (Nominal)'!$D267:W267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H86:X86)+SUM('Capital Projects (Nominal)'!$D267:X267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H86:Y86)+SUM('Capital Projects (Nominal)'!$D267:Y267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H86:Z86)+SUM('Capital Projects (Nominal)'!$D267:Z267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H86:AA86)+SUM('Capital Projects (Nominal)'!$D267:AA267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H86:AB86)+SUM('Capital Projects (Nominal)'!$D267:AB267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H86:AC86)+SUM('Capital Projects (Nominal)'!$D267:AC267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H86:AD86)+SUM('Capital Projects (Nominal)'!$D267:AD267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H86:AE86)+SUM('Capital Projects (Nominal)'!$D267:AE267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H86:AF86)+SUM('Capital Projects (Nominal)'!$D267:AF267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H86:AG86)+SUM('Capital Projects (Nominal)'!$D267:AG267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H86:AH86)+SUM('Capital Projects (Nominal)'!$D267:AH267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H86:AI86)+SUM('Capital Projects (Nominal)'!$D267:AI267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H86:AJ86)+SUM('Capital Projects (Nominal)'!$D267:AJ267),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F86=\"YES\",IF('Capital Projects (Nominal)'!$D86<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H86:AK86)+SUM('Capital Projects (Nominal)'!$D267:AK267),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A87","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H87:H87)+SUM('Capital Projects (Nominal)'!$D268:H268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H87:I87)+SUM('Capital Projects (Nominal)'!$D268:I268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H87:J87)+SUM('Capital Projects (Nominal)'!$D268:J268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H87:K87)+SUM('Capital Projects (Nominal)'!$D268:K268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H87:L87)+SUM('Capital Projects (Nominal)'!$D268:L268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H87:M87)+SUM('Capital Projects (Nominal)'!$D268:M268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H87:N87)+SUM('Capital Projects (Nominal)'!$D268:N268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H87:O87)+SUM('Capital Projects (Nominal)'!$D268:O268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H87:P87)+SUM('Capital Projects (Nominal)'!$D268:P268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H87:Q87)+SUM('Capital Projects (Nominal)'!$D268:Q268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H87:R87)+SUM('Capital Projects (Nominal)'!$D268:R268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H87:S87)+SUM('Capital Projects (Nominal)'!$D268:S268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H87:T87)+SUM('Capital Projects (Nominal)'!$D268:T268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H87:U87)+SUM('Capital Projects (Nominal)'!$D268:U268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H87:V87)+SUM('Capital Projects (Nominal)'!$D268:V268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H87:W87)+SUM('Capital Projects (Nominal)'!$D268:W268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H87:X87)+SUM('Capital Projects (Nominal)'!$D268:X268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H87:Y87)+SUM('Capital Projects (Nominal)'!$D268:Y268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H87:Z87)+SUM('Capital Projects (Nominal)'!$D268:Z268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H87:AA87)+SUM('Capital Projects (Nominal)'!$D268:AA268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H87:AB87)+SUM('Capital Projects (Nominal)'!$D268:AB268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H87:AC87)+SUM('Capital Projects (Nominal)'!$D268:AC268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H87:AD87)+SUM('Capital Projects (Nominal)'!$D268:AD268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H87:AE87)+SUM('Capital Projects (Nominal)'!$D268:AE268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H87:AF87)+SUM('Capital Projects (Nominal)'!$D268:AF268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H87:AG87)+SUM('Capital Projects (Nominal)'!$D268:AG268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H87:AH87)+SUM('Capital Projects (Nominal)'!$D268:AH268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H87:AI87)+SUM('Capital Projects (Nominal)'!$D268:AI268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H87:AJ87)+SUM('Capital Projects (Nominal)'!$D268:AJ268),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F87=\"YES\",IF('Capital Projects (Nominal)'!$D87<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H87:AK87)+SUM('Capital Projects (Nominal)'!$D268:AK268),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A88","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H88:H88)+SUM('Capital Projects (Nominal)'!$D269:H269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H88:I88)+SUM('Capital Projects (Nominal)'!$D269:I269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H88:J88)+SUM('Capital Projects (Nominal)'!$D269:J269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H88:K88)+SUM('Capital Projects (Nominal)'!$D269:K269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H88:L88)+SUM('Capital Projects (Nominal)'!$D269:L269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H88:M88)+SUM('Capital Projects (Nominal)'!$D269:M269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H88:N88)+SUM('Capital Projects (Nominal)'!$D269:N269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H88:O88)+SUM('Capital Projects (Nominal)'!$D269:O269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H88:P88)+SUM('Capital Projects (Nominal)'!$D269:P269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H88:Q88)+SUM('Capital Projects (Nominal)'!$D269:Q269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H88:R88)+SUM('Capital Projects (Nominal)'!$D269:R269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H88:S88)+SUM('Capital Projects (Nominal)'!$D269:S269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H88:T88)+SUM('Capital Projects (Nominal)'!$D269:T269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H88:U88)+SUM('Capital Projects (Nominal)'!$D269:U269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H88:V88)+SUM('Capital Projects (Nominal)'!$D269:V269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H88:W88)+SUM('Capital Projects (Nominal)'!$D269:W269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H88:X88)+SUM('Capital Projects (Nominal)'!$D269:X269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H88:Y88)+SUM('Capital Projects (Nominal)'!$D269:Y269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H88:Z88)+SUM('Capital Projects (Nominal)'!$D269:Z269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H88:AA88)+SUM('Capital Projects (Nominal)'!$D269:AA269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H88:AB88)+SUM('Capital Projects (Nominal)'!$D269:AB269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H88:AC88)+SUM('Capital Projects (Nominal)'!$D269:AC269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H88:AD88)+SUM('Capital Projects (Nominal)'!$D269:AD269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H88:AE88)+SUM('Capital Projects (Nominal)'!$D269:AE269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H88:AF88)+SUM('Capital Projects (Nominal)'!$D269:AF269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H88:AG88)+SUM('Capital Projects (Nominal)'!$D269:AG269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H88:AH88)+SUM('Capital Projects (Nominal)'!$D269:AH269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H88:AI88)+SUM('Capital Projects (Nominal)'!$D269:AI269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H88:AJ88)+SUM('Capital Projects (Nominal)'!$D269:AJ269),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F88=\"YES\",IF('Capital Projects (Nominal)'!$D88<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H88:AK88)+SUM('Capital Projects (Nominal)'!$D269:AK269),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A89","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H89:H89)+SUM('Capital Projects (Nominal)'!$D270:H270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H89:I89)+SUM('Capital Projects (Nominal)'!$D270:I270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H89:J89)+SUM('Capital Projects (Nominal)'!$D270:J270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H89:K89)+SUM('Capital Projects (Nominal)'!$D270:K270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H89:L89)+SUM('Capital Projects (Nominal)'!$D270:L270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H89:M89)+SUM('Capital Projects (Nominal)'!$D270:M270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H89:N89)+SUM('Capital Projects (Nominal)'!$D270:N270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H89:O89)+SUM('Capital Projects (Nominal)'!$D270:O270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H89:P89)+SUM('Capital Projects (Nominal)'!$D270:P270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H89:Q89)+SUM('Capital Projects (Nominal)'!$D270:Q270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H89:R89)+SUM('Capital Projects (Nominal)'!$D270:R270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H89:S89)+SUM('Capital Projects (Nominal)'!$D270:S270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H89:T89)+SUM('Capital Projects (Nominal)'!$D270:T270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H89:U89)+SUM('Capital Projects (Nominal)'!$D270:U270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H89:V89)+SUM('Capital Projects (Nominal)'!$D270:V270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H89:W89)+SUM('Capital Projects (Nominal)'!$D270:W270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H89:X89)+SUM('Capital Projects (Nominal)'!$D270:X270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H89:Y89)+SUM('Capital Projects (Nominal)'!$D270:Y270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H89:Z89)+SUM('Capital Projects (Nominal)'!$D270:Z270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H89:AA89)+SUM('Capital Projects (Nominal)'!$D270:AA270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H89:AB89)+SUM('Capital Projects (Nominal)'!$D270:AB270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H89:AC89)+SUM('Capital Projects (Nominal)'!$D270:AC270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H89:AD89)+SUM('Capital Projects (Nominal)'!$D270:AD270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H89:AE89)+SUM('Capital Projects (Nominal)'!$D270:AE270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H89:AF89)+SUM('Capital Projects (Nominal)'!$D270:AF270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H89:AG89)+SUM('Capital Projects (Nominal)'!$D270:AG270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H89:AH89)+SUM('Capital Projects (Nominal)'!$D270:AH270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H89:AI89)+SUM('Capital Projects (Nominal)'!$D270:AI270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H89:AJ89)+SUM('Capital Projects (Nominal)'!$D270:AJ270),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F89=\"YES\",IF('Capital Projects (Nominal)'!$D89<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H89:AK89)+SUM('Capital Projects (Nominal)'!$D270:AK270),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A90","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H90:H90)+SUM('Capital Projects (Nominal)'!$D271:H271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H90:I90)+SUM('Capital Projects (Nominal)'!$D271:I271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H90:J90)+SUM('Capital Projects (Nominal)'!$D271:J271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H90:K90)+SUM('Capital Projects (Nominal)'!$D271:K271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H90:L90)+SUM('Capital Projects (Nominal)'!$D271:L271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H90:M90)+SUM('Capital Projects (Nominal)'!$D271:M271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H90:N90)+SUM('Capital Projects (Nominal)'!$D271:N271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H90:O90)+SUM('Capital Projects (Nominal)'!$D271:O271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H90:P90)+SUM('Capital Projects (Nominal)'!$D271:P271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H90:Q90)+SUM('Capital Projects (Nominal)'!$D271:Q271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H90:R90)+SUM('Capital Projects (Nominal)'!$D271:R271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H90:S90)+SUM('Capital Projects (Nominal)'!$D271:S271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H90:T90)+SUM('Capital Projects (Nominal)'!$D271:T271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H90:U90)+SUM('Capital Projects (Nominal)'!$D271:U271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H90:V90)+SUM('Capital Projects (Nominal)'!$D271:V271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H90:W90)+SUM('Capital Projects (Nominal)'!$D271:W271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H90:X90)+SUM('Capital Projects (Nominal)'!$D271:X271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H90:Y90)+SUM('Capital Projects (Nominal)'!$D271:Y271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H90:Z90)+SUM('Capital Projects (Nominal)'!$D271:Z271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H90:AA90)+SUM('Capital Projects (Nominal)'!$D271:AA271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H90:AB90)+SUM('Capital Projects (Nominal)'!$D271:AB271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H90:AC90)+SUM('Capital Projects (Nominal)'!$D271:AC271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H90:AD90)+SUM('Capital Projects (Nominal)'!$D271:AD271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H90:AE90)+SUM('Capital Projects (Nominal)'!$D271:AE271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H90:AF90)+SUM('Capital Projects (Nominal)'!$D271:AF271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H90:AG90)+SUM('Capital Projects (Nominal)'!$D271:AG271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H90:AH90)+SUM('Capital Projects (Nominal)'!$D271:AH271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H90:AI90)+SUM('Capital Projects (Nominal)'!$D271:AI271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H90:AJ90)+SUM('Capital Projects (Nominal)'!$D271:AJ271),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F90=\"YES\",IF('Capital Projects (Nominal)'!$D90<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H90:AK90)+SUM('Capital Projects (Nominal)'!$D271:AK271),0),0)","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A91","v":""},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!B$2,SUM('Capital Projects (Nominal)'!$H91:H91)+SUM('Capital Projects (Nominal)'!$D272:H272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!C$2,SUM('Capital Projects (Nominal)'!$H91:I91)+SUM('Capital Projects (Nominal)'!$D272:I272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!D$2,SUM('Capital Projects (Nominal)'!$H91:J91)+SUM('Capital Projects (Nominal)'!$D272:J272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!E$2,SUM('Capital Projects (Nominal)'!$H91:K91)+SUM('Capital Projects (Nominal)'!$D272:K272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!F$2,SUM('Capital Projects (Nominal)'!$H91:L91)+SUM('Capital Projects (Nominal)'!$D272:L272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!G$2,SUM('Capital Projects (Nominal)'!$H91:M91)+SUM('Capital Projects (Nominal)'!$D272:M272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!H$2,SUM('Capital Projects (Nominal)'!$H91:N91)+SUM('Capital Projects (Nominal)'!$D272:N272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!I$2,SUM('Capital Projects (Nominal)'!$H91:O91)+SUM('Capital Projects (Nominal)'!$D272:O272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!J$2,SUM('Capital Projects (Nominal)'!$H91:P91)+SUM('Capital Projects (Nominal)'!$D272:P272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!K$2,SUM('Capital Projects (Nominal)'!$H91:Q91)+SUM('Capital Projects (Nominal)'!$D272:Q272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!L$2,SUM('Capital Projects (Nominal)'!$H91:R91)+SUM('Capital Projects (Nominal)'!$D272:R272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!M$2,SUM('Capital Projects (Nominal)'!$H91:S91)+SUM('Capital Projects (Nominal)'!$D272:S272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!N$2,SUM('Capital Projects (Nominal)'!$H91:T91)+SUM('Capital Projects (Nominal)'!$D272:T272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!O$2,SUM('Capital Projects (Nominal)'!$H91:U91)+SUM('Capital Projects (Nominal)'!$D272:U272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!P$2,SUM('Capital Projects (Nominal)'!$H91:V91)+SUM('Capital Projects (Nominal)'!$D272:V272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!Q$2,SUM('Capital Projects (Nominal)'!$H91:W91)+SUM('Capital Projects (Nominal)'!$D272:W272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!R$2,SUM('Capital Projects (Nominal)'!$H91:X91)+SUM('Capital Projects (Nominal)'!$D272:X272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!S$2,SUM('Capital Projects (Nominal)'!$H91:Y91)+SUM('Capital Projects (Nominal)'!$D272:Y272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!T$2,SUM('Capital Projects (Nominal)'!$H91:Z91)+SUM('Capital Projects (Nominal)'!$D272:Z272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!U$2,SUM('Capital Projects (Nominal)'!$H91:AA91)+SUM('Capital Projects (Nominal)'!$D272:AA272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!V$2,SUM('Capital Projects (Nominal)'!$H91:AB91)+SUM('Capital Projects (Nominal)'!$D272:AB272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!W$2,SUM('Capital Projects (Nominal)'!$H91:AC91)+SUM('Capital Projects (Nominal)'!$D272:AC272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!X$2,SUM('Capital Projects (Nominal)'!$H91:AD91)+SUM('Capital Projects (Nominal)'!$D272:AD272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!Y$2,SUM('Capital Projects (Nominal)'!$H91:AE91)+SUM('Capital Projects (Nominal)'!$D272:AE272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!Z$2,SUM('Capital Projects (Nominal)'!$H91:AF91)+SUM('Capital Projects (Nominal)'!$D272:AF272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!AA$2,SUM('Capital Projects (Nominal)'!$H91:AG91)+SUM('Capital Projects (Nominal)'!$D272:AG272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!AB$2,SUM('Capital Projects (Nominal)'!$H91:AH91)+SUM('Capital Projects (Nominal)'!$D272:AH272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!AC$2,SUM('Capital Projects (Nominal)'!$H91:AI91)+SUM('Capital Projects (Nominal)'!$D272:AI272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!AD$2,SUM('Capital Projects (Nominal)'!$H91:AJ91)+SUM('Capital Projects (Nominal)'!$D272:AJ272),0),0)","v":0},{"$f":"IF('Capital Projects (Nominal)'!$F91=\"YES\",IF('Capital Projects (Nominal)'!$D91<='Tax Depreciation'!AE$2,SUM('Capital Projects (Nominal)'!$H91:AK91)+SUM('Capital Projects (Nominal)'!$D272:AK272),0),0)","v":0}]
["Total Book Depreciation",{"$f":"SUM(B6:B87)","v":5000000},47000000,66000000,66006500,66006500,66013380,66110985,66118266,66417377,66425084,66425084,66633942,66633942,66642576,66642576,66995546,67310802,67320476,67320476,67330716,67330716,67330716,68321730,68321730,68321730,68321730,68321730,68321730,68321730,68321730]
[]
[]
["Tax Depreciation"]
[]
["Tax - Book Depreciation"]
[]
[{"$f":"'Capital Projects (Nominal)'!A10","v":"Puyallup Service Center Construction"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,B6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D10,B6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D10,B6/'Capital Projects (Nominal)'!$B10,0))))","v":9259.2592592592591},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,C6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D10,C6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D10,C6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,D6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D10,D6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D10,D6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,E6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D10,E6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D10,E6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,F6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D10,F6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D10,F6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,G6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D10,G6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D10,G6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,H6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D10,H6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D10,H6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,I6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D10,I6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D10,I6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,J6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D10,J6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D10,J6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,K6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D10,K6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D10,K6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,L6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D10,L6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D10,L6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,M6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D10,M6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D10,M6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,N6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D10,N6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D10,N6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,O6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D10,O6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D10,O6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,P6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D10,P6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D10,P6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,Q6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D10,Q6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D10,Q6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,R6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D10,R6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D10,R6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,S6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D10,S6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D10,S6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,T6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D10,T6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D10,T6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,U6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D10,U6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D10,U6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,V6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D10,V6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D10,V6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,W6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D10,W6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D10,W6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,X6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D10,X6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D10,X6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,Y6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D10,Y6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D10,Y6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,Z6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D10,Z6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D10,Z6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,AA6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D10,AA6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D10,AA6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,AB6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D10,AB6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D10,AB6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,AC6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D10,AC6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D10,AC6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,AD6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D10,AD6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D10,AD6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D10+'Capital Projects (Nominal)'!$B10,AE6/'Capital Projects (Nominal)'!$B10*('Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D10,AE6/'Capital Projects (Nominal)'!$B10*(13-'Capital Projects (Nominal)'!$E10)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D10,AE6/'Capital Projects (Nominal)'!$B10,0))))","v":111111.11111111111}]
[{"$f":"'Capital Projects (Nominal)'!A11","v":"Puyallup Service Center Construction"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,B7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D11,B7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D11,B7/'Capital Projects (Nominal)'!$B11,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,C7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D11,C7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D11,C7/'Capital Projects (Nominal)'!$B11,0))))","v":77777.777777777781},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,D7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D11,D7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D11,D7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,E7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D11,E7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D11,E7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,F7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D11,F7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D11,F7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,G7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D11,G7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D11,G7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,H7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D11,H7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D11,H7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,I7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D11,I7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D11,I7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,J7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D11,J7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D11,J7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,K7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D11,K7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D11,K7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,L7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D11,L7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D11,L7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,M7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D11,M7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D11,M7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,N7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D11,N7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D11,N7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,O7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D11,O7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D11,O7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,P7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D11,P7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D11,P7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,Q7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D11,Q7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D11,Q7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,R7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D11,R7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D11,R7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,S7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D11,S7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D11,S7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,T7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D11,T7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D11,T7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,U7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D11,U7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D11,U7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,V7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D11,V7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D11,V7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,W7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D11,W7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D11,W7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,X7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D11,X7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D11,X7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,Y7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D11,Y7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D11,Y7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,Z7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D11,Z7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D11,Z7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,AA7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D11,AA7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D11,AA7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,AB7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D11,AB7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D11,AB7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,AC7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D11,AC7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D11,AC7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,AD7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D11,AD7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D11,AD7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D11+'Capital Projects (Nominal)'!$B11,AE7/'Capital Projects (Nominal)'!$B11*('Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D11,AE7/'Capital Projects (Nominal)'!$B11*(13-'Capital Projects (Nominal)'!$E11)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D11,AE7/'Capital Projects (Nominal)'!$B11,0))))","v":933333.33333333337}]
[{"$f":"'Capital Projects (Nominal)'!A12","v":"Puyallup Service Center Construction"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,B8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D12,B8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D12,B8/'Capital Projects (Nominal)'!$B12,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,C8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D12,C8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D12,C8/'Capital Projects (Nominal)'!$B12,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,D8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D12,D8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D12,D8/'Capital Projects (Nominal)'!$B12,0))))","v":35185.18518518519},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,E8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D12,E8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D12,E8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,F8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D12,F8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D12,F8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,G8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D12,G8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D12,G8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,H8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D12,H8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D12,H8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,I8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D12,I8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D12,I8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,J8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D12,J8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D12,J8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,K8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D12,K8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D12,K8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,L8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D12,L8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D12,L8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,M8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D12,M8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D12,M8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,N8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D12,N8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D12,N8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,O8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D12,O8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D12,O8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,P8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D12,P8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D12,P8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,Q8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D12,Q8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D12,Q8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,R8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D12,R8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D12,R8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,S8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D12,S8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D12,S8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,T8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D12,T8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D12,T8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,U8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D12,U8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D12,U8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,V8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D12,V8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D12,V8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,W8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D12,W8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D12,W8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,X8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D12,X8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D12,X8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,Y8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D12,Y8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D12,Y8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,Z8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D12,Z8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D12,Z8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,AA8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D12,AA8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D12,AA8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,AB8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D12,AB8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D12,AB8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,AC8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D12,AC8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D12,AC8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,AD8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D12,AD8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D12,AD8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D12+'Capital Projects (Nominal)'!$B12,AE8/'Capital Projects (Nominal)'!$B12*('Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D12,AE8/'Capital Projects (Nominal)'!$B12*(13-'Capital Projects (Nominal)'!$E12)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D12,AE8/'Capital Projects (Nominal)'!$B12,0))))","v":422222.22222222225}]
[{"$f":"'Capital Projects (Nominal)'!A13","v":"Capital Improvements, 2019"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,B9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D13,B9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D13,B9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,C9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D13,C9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D13,C9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,D9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D13,D9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D13,D9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,E9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D13,E9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D13,E9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,F9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D13,F9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D13,F9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,G9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D13,G9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D13,G9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,H9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D13,H9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D13,H9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,I9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D13,I9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D13,I9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,J9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D13,J9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D13,J9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,K9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D13,K9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D13,K9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,L9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D13,L9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D13,L9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,M9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D13,M9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D13,M9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,N9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D13,N9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D13,N9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,O9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D13,O9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D13,O9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,P9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D13,P9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D13,P9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,Q9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D13,Q9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D13,Q9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,R9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D13,R9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D13,R9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,S9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D13,S9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D13,S9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,T9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D13,T9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D13,T9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,U9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D13,U9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D13,U9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,V9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D13,V9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D13,V9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,W9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D13,W9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D13,W9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,X9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D13,X9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D13,X9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,Y9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D13,Y9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D13,Y9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,Z9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D13,Z9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D13,Z9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,AA9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D13,AA9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D13,AA9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,AB9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D13,AB9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D13,AB9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,AC9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D13,AC9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D13,AC9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,AD9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D13,AD9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D13,AD9/'Capital Projects (Nominal)'!$B13,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D13+'Capital Projects (Nominal)'!$B13,AE9/'Capital Projects (Nominal)'!$B13*('Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D13,AE9/'Capital Projects (Nominal)'!$B13*(13-'Capital Projects (Nominal)'!$E13)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D13,AE9/'Capital Projects (Nominal)'!$B13,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A14","v":"Capital Improvements, 2020"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,B10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D14,B10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D14,B10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,C10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D14,C10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D14,C10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,D10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D14,D10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D14,D10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,E10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D14,E10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D14,E10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,F10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D14,F10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D14,F10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,G10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D14,G10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D14,G10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,H10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D14,H10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D14,H10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,I10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D14,I10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D14,I10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,J10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D14,J10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D14,J10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,K10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D14,K10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D14,K10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,L10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D14,L10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D14,L10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,M10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D14,M10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D14,M10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,N10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D14,N10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D14,N10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,O10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D14,O10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D14,O10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,P10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D14,P10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D14,P10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,Q10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D14,Q10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D14,Q10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,R10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D14,R10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D14,R10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,S10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D14,S10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D14,S10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,T10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D14,T10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D14,T10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,U10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D14,U10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D14,U10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,V10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D14,V10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D14,V10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,W10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D14,W10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D14,W10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,X10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D14,X10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D14,X10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,Y10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D14,Y10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D14,Y10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,Z10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D14,Z10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D14,Z10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,AA10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D14,AA10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D14,AA10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,AB10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D14,AB10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D14,AB10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,AC10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D14,AC10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D14,AC10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,AD10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D14,AD10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D14,AD10/'Capital Projects (Nominal)'!$B14,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D14+'Capital Projects (Nominal)'!$B14,AE10/'Capital Projects (Nominal)'!$B14*('Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D14,AE10/'Capital Projects (Nominal)'!$B14*(13-'Capital Projects (Nominal)'!$E14)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D14,AE10/'Capital Projects (Nominal)'!$B14,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A15","v":"Capital Improvements, 2021"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,B11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D15,B11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D15,B11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,C11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D15,C11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D15,C11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,D11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D15,D11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D15,D11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,E11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D15,E11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D15,E11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,F11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D15,F11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D15,F11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,G11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D15,G11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D15,G11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,H11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D15,H11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D15,H11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,I11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D15,I11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D15,I11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,J11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D15,J11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D15,J11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,K11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D15,K11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D15,K11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,L11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D15,L11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D15,L11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,M11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D15,M11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D15,M11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,N11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D15,N11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D15,N11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,O11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D15,O11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D15,O11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,P11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D15,P11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D15,P11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,Q11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D15,Q11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D15,Q11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,R11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D15,R11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D15,R11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,S11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D15,S11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D15,S11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,T11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D15,T11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D15,T11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,U11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D15,U11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D15,U11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,V11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D15,V11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D15,V11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,W11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D15,W11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D15,W11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,X11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D15,X11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D15,X11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,Y11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D15,Y11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D15,Y11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,Z11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D15,Z11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D15,Z11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,AA11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D15,AA11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D15,AA11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,AB11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D15,AB11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D15,AB11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,AC11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D15,AC11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D15,AC11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,AD11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D15,AD11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D15,AD11/'Capital Projects (Nominal)'!$B15,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D15+'Capital Projects (Nominal)'!$B15,AE11/'Capital Projects (Nominal)'!$B15*('Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D15,AE11/'Capital Projects (Nominal)'!$B15*(13-'Capital Projects (Nominal)'!$E15)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D15,AE11/'Capital Projects (Nominal)'!$B15,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A16","v":"Capital Improvements, 2022"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,B12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D16,B12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D16,B12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,C12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D16,C12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D16,C12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,D12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D16,D12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D16,D12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,E12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D16,E12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D16,E12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,F12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D16,F12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D16,F12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,G12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D16,G12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D16,G12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,H12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D16,H12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D16,H12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,I12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D16,I12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D16,I12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,J12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D16,J12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D16,J12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,K12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D16,K12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D16,K12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,L12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D16,L12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D16,L12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,M12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D16,M12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D16,M12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,N12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D16,N12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D16,N12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,O12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D16,O12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D16,O12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,P12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D16,P12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D16,P12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,Q12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D16,Q12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D16,Q12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,R12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D16,R12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D16,R12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,S12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D16,S12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D16,S12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,T12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D16,T12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D16,T12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,U12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D16,U12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D16,U12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,V12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D16,V12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D16,V12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,W12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D16,W12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D16,W12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,X12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D16,X12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D16,X12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,Y12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D16,Y12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D16,Y12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,Z12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D16,Z12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D16,Z12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,AA12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D16,AA12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D16,AA12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,AB12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D16,AB12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D16,AB12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,AC12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D16,AC12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D16,AC12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,AD12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D16,AD12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D16,AD12/'Capital Projects (Nominal)'!$B16,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D16+'Capital Projects (Nominal)'!$B16,AE12/'Capital Projects (Nominal)'!$B16*('Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D16,AE12/'Capital Projects (Nominal)'!$B16*(13-'Capital Projects (Nominal)'!$E16)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D16,AE12/'Capital Projects (Nominal)'!$B16,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A17","v":"Capital Improvements, 2023"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,B13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D17,B13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D17,B13/'Capital Projects (Nominal)'!$B17,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,C13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D17,C13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D17,C13/'Capital Projects (Nominal)'!$B17,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,D13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D17,D13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D17,D13/'Capital Projects (Nominal)'!$B17,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,E13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D17,E13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D17,E13/'Capital Projects (Nominal)'!$B17,0))))","v":18.055555555555554},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,F13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D17,F13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D17,F13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,G13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D17,G13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D17,G13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,H13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D17,H13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D17,H13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,I13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D17,I13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D17,I13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,J13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D17,J13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D17,J13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,K13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D17,K13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D17,K13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,L13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D17,L13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D17,L13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,M13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D17,M13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D17,M13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,N13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D17,N13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D17,N13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,O13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D17,O13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D17,O13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,P13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D17,P13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D17,P13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,Q13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D17,Q13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D17,Q13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,R13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D17,R13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D17,R13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,S13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D17,S13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D17,S13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,T13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D17,T13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D17,T13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,U13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D17,U13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D17,U13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,V13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D17,V13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D17,V13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,W13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D17,W13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D17,W13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,X13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D17,X13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D17,X13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,Y13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D17,Y13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D17,Y13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,Z13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D17,Z13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D17,Z13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,AA13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D17,AA13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D17,AA13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,AB13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D17,AB13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D17,AB13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,AC13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D17,AC13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D17,AC13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,AD13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D17,AD13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D17,AD13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D17+'Capital Projects (Nominal)'!$B17,AE13/'Capital Projects (Nominal)'!$B17*('Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D17,AE13/'Capital Projects (Nominal)'!$B17*(13-'Capital Projects (Nominal)'!$E17)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D17,AE13/'Capital Projects (Nominal)'!$B17,0))))","v":216.66666666666666}]
[{"$f":"'Capital Projects (Nominal)'!A18","v":"Capital Improvements, 2024"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,B14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D18,B14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D18,B14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,C14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D18,C14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D18,C14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,D14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D18,D14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D18,D14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,E14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D18,E14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D18,E14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,F14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D18,F14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D18,F14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,G14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D18,G14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D18,G14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,H14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D18,H14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D18,H14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,I14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D18,I14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D18,I14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,J14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D18,J14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D18,J14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,K14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D18,K14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D18,K14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,L14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D18,L14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D18,L14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,M14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D18,M14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D18,M14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,N14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D18,N14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D18,N14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,O14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D18,O14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D18,O14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,P14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D18,P14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D18,P14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,Q14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D18,Q14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D18,Q14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,R14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D18,R14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D18,R14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,S14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D18,S14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D18,S14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,T14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D18,T14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D18,T14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,U14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D18,U14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D18,U14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,V14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D18,V14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D18,V14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,W14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D18,W14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D18,W14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,X14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D18,X14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D18,X14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,Y14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D18,Y14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D18,Y14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,Z14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D18,Z14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D18,Z14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,AA14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D18,AA14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D18,AA14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,AB14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D18,AB14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D18,AB14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,AC14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D18,AC14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D18,AC14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,AD14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D18,AD14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D18,AD14/'Capital Projects (Nominal)'!$B18,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D18+'Capital Projects (Nominal)'!$B18,AE14/'Capital Projects (Nominal)'!$B18*('Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D18,AE14/'Capital Projects (Nominal)'!$B18*(13-'Capital Projects (Nominal)'!$E18)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D18,AE14/'Capital Projects (Nominal)'!$B18,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A19","v":"Capital Improvements, 2025"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,B15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D19,B15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D19,B15/'Capital Projects (Nominal)'!$B19,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,C15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D19,C15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D19,C15/'Capital Projects (Nominal)'!$B19,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,D15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D19,D15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D19,D15/'Capital Projects (Nominal)'!$B19,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,E15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D19,E15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D19,E15/'Capital Projects (Nominal)'!$B19,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,F15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D19,F15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D19,F15/'Capital Projects (Nominal)'!$B19,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,G15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D19,G15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D19,G15/'Capital Projects (Nominal)'!$B19,0))))","v":19.111111111111111},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,H15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D19,H15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D19,H15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,I15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D19,I15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D19,I15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,J15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D19,J15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D19,J15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,K15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D19,K15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D19,K15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,L15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D19,L15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D19,L15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,M15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D19,M15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D19,M15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,N15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D19,N15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D19,N15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,O15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D19,O15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D19,O15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,P15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D19,P15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D19,P15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,Q15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D19,Q15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D19,Q15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,R15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D19,R15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D19,R15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,S15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D19,S15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D19,S15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,T15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D19,T15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D19,T15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,U15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D19,U15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D19,U15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,V15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D19,V15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D19,V15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,W15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D19,W15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D19,W15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,X15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D19,X15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D19,X15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,Y15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D19,Y15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D19,Y15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,Z15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D19,Z15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D19,Z15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,AA15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D19,AA15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D19,AA15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,AB15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D19,AB15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D19,AB15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,AC15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D19,AC15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D19,AC15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,AD15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D19,AD15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D19,AD15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D19+'Capital Projects (Nominal)'!$B19,AE15/'Capital Projects (Nominal)'!$B19*('Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D19,AE15/'Capital Projects (Nominal)'!$B19*(13-'Capital Projects (Nominal)'!$E19)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D19,AE15/'Capital Projects (Nominal)'!$B19,0))))","v":229.33333333333334}]
[{"$f":"'Capital Projects (Nominal)'!A20","v":"Capital Improvements, 2026"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,B16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D20,B16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D20,B16/'Capital Projects (Nominal)'!$B20,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,C16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D20,C16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D20,C16/'Capital Projects (Nominal)'!$B20,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,D16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D20,D16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D20,D16/'Capital Projects (Nominal)'!$B20,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,E16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D20,E16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D20,E16/'Capital Projects (Nominal)'!$B20,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,F16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D20,F16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D20,F16/'Capital Projects (Nominal)'!$B20,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,G16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D20,G16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D20,G16/'Capital Projects (Nominal)'!$B20,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,H16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D20,H16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D20,H16/'Capital Projects (Nominal)'!$B20,0))))","v":271.125},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,I16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D20,I16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D20,I16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,J16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D20,J16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D20,J16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,K16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D20,K16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D20,K16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,L16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D20,L16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D20,L16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,M16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D20,M16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D20,M16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,N16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D20,N16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D20,N16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,O16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D20,O16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D20,O16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,P16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D20,P16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D20,P16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,Q16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D20,Q16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D20,Q16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,R16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D20,R16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D20,R16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,S16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D20,S16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D20,S16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,T16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D20,T16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D20,T16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,U16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D20,U16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D20,U16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,V16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D20,V16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D20,V16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,W16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D20,W16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D20,W16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,X16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D20,X16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D20,X16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,Y16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D20,Y16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D20,Y16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,Z16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D20,Z16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D20,Z16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,AA16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D20,AA16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D20,AA16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,AB16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D20,AB16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D20,AB16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,AC16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D20,AC16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D20,AC16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,AD16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D20,AD16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D20,AD16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D20+'Capital Projects (Nominal)'!$B20,AE16/'Capital Projects (Nominal)'!$B20*('Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D20,AE16/'Capital Projects (Nominal)'!$B20*(13-'Capital Projects (Nominal)'!$E20)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D20,AE16/'Capital Projects (Nominal)'!$B20,0))))","v":3253.5}]
[{"$f":"'Capital Projects (Nominal)'!A21","v":"Capital Improvements, 2027"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,B17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D21,B17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D21,B17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,C17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D21,C17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D21,C17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,D17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D21,D17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D21,D17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,E17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D21,E17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D21,E17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,F17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D21,F17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D21,F17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,G17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D21,G17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D21,G17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,H17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D21,H17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D21,H17/'Capital Projects (Nominal)'!$B21,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,I17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D21,I17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D21,I17/'Capital Projects (Nominal)'!$B21,0))))","v":20.224999999999998},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,J17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D21,J17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D21,J17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,K17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D21,K17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D21,K17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,L17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D21,L17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D21,L17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,M17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D21,M17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D21,M17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,N17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D21,N17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D21,N17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,O17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D21,O17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D21,O17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,P17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D21,P17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D21,P17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,Q17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D21,Q17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D21,Q17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,R17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D21,R17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D21,R17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,S17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D21,S17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D21,S17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,T17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D21,T17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D21,T17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,U17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D21,U17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D21,U17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,V17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D21,V17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D21,V17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,W17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D21,W17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D21,W17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,X17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D21,X17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D21,X17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,Y17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D21,Y17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D21,Y17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,Z17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D21,Z17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D21,Z17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,AA17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D21,AA17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D21,AA17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,AB17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D21,AB17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D21,AB17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,AC17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D21,AC17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D21,AC17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,AD17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D21,AD17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D21,AD17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D21+'Capital Projects (Nominal)'!$B21,AE17/'Capital Projects (Nominal)'!$B21*('Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D21,AE17/'Capital Projects (Nominal)'!$B21*(13-'Capital Projects (Nominal)'!$E21)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D21,AE17/'Capital Projects (Nominal)'!$B21,0))))","v":242.7}]
[{"$f":"'Capital Projects (Nominal)'!A22","v":"Capital Improvements, 2028"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,B18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D22,B18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D22,B18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,C18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D22,C18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D22,C18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,D18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D22,D18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D22,D18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,E18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D22,E18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D22,E18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,F18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D22,F18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D22,F18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,G18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D22,G18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D22,G18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,H18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D22,H18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D22,H18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,I18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D22,I18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D22,I18/'Capital Projects (Nominal)'!$B22,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,J18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D22,J18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D22,J18/'Capital Projects (Nominal)'!$B22,0))))","v":830.86388888888894},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,K18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D22,K18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D22,K18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,L18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D22,L18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D22,L18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,M18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D22,M18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D22,M18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,N18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D22,N18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D22,N18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,O18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D22,O18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D22,O18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,P18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D22,P18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D22,P18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,Q18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D22,Q18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D22,Q18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,R18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D22,R18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D22,R18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,S18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D22,S18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D22,S18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,T18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D22,T18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D22,T18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,U18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D22,U18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D22,U18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,V18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D22,V18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D22,V18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,W18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D22,W18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D22,W18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,X18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D22,X18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D22,X18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,Y18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D22,Y18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D22,Y18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,Z18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D22,Z18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D22,Z18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,AA18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D22,AA18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D22,AA18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,AB18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D22,AB18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D22,AB18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,AC18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D22,AC18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D22,AC18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,AD18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D22,AD18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D22,AD18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D22+'Capital Projects (Nominal)'!$B22,AE18/'Capital Projects (Nominal)'!$B22*('Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D22,AE18/'Capital Projects (Nominal)'!$B22*(13-'Capital Projects (Nominal)'!$E22)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D22,AE18/'Capital Projects (Nominal)'!$B22,0))))","v":9970.3666666666668}]
[{"$f":"'Capital Projects (Nominal)'!A23","v":"Capital Improvements, 2029"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,B19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D23,B19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D23,B19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,C19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D23,C19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D23,C19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,D19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D23,D19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D23,D19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,E19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D23,E19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D23,E19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,F19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D23,F19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D23,F19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,G19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D23,G19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D23,G19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,H19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D23,H19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D23,H19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,I19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D23,I19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D23,I19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,J19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D23,J19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D23,J19/'Capital Projects (Nominal)'!$B23,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,K19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D23,K19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D23,K19/'Capital Projects (Nominal)'!$B23,0))))","v":21.408333333333331},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,L19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D23,L19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D23,L19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,M19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D23,M19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D23,M19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,N19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D23,N19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D23,N19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,O19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D23,O19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D23,O19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,P19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D23,P19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D23,P19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,Q19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D23,Q19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D23,Q19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,R19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D23,R19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D23,R19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,S19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D23,S19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D23,S19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,T19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D23,T19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D23,T19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,U19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D23,U19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D23,U19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,V19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D23,V19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D23,V19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,W19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D23,W19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D23,W19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,X19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D23,X19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D23,X19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,Y19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D23,Y19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D23,Y19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,Z19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D23,Z19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D23,Z19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,AA19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D23,AA19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D23,AA19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,AB19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D23,AB19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D23,AB19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,AC19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D23,AC19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D23,AC19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,AD19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D23,AD19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D23,AD19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D23+'Capital Projects (Nominal)'!$B23,AE19/'Capital Projects (Nominal)'!$B23*('Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D23,AE19/'Capital Projects (Nominal)'!$B23*(13-'Capital Projects (Nominal)'!$E23)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D23,AE19/'Capital Projects (Nominal)'!$B23,0))))","v":256.89999999999998}]
[{"$f":"'Capital Projects (Nominal)'!A24","v":"Capital Improvements, 2030"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,B20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D24,B20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D24,B20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,C20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D24,C20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D24,C20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,D20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D24,D20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D24,D20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,E20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D24,E20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D24,E20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,F20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D24,F20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D24,F20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,G20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D24,G20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D24,G20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,H20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D24,H20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D24,H20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,I20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D24,I20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D24,I20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,J20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D24,J20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D24,J20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,K20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D24,K20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D24,K20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,L20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D24,L20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D24,L20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,M20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D24,M20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D24,M20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,N20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D24,N20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D24,N20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,O20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D24,O20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D24,O20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,P20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D24,P20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D24,P20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,Q20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D24,Q20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D24,Q20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,R20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D24,R20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D24,R20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,S20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D24,S20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D24,S20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,T20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D24,T20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D24,T20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,U20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D24,U20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D24,U20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,V20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D24,V20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D24,V20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,W20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D24,W20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D24,W20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,X20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D24,X20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D24,X20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,Y20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D24,Y20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D24,Y20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,Z20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D24,Z20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D24,Z20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,AA20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D24,AA20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D24,AA20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,AB20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D24,AB20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D24,AB20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,AC20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D24,AC20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D24,AC20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,AD20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D24,AD20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D24,AD20/'Capital Projects (Nominal)'!$B24,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D24+'Capital Projects (Nominal)'!$B24,AE20/'Capital Projects (Nominal)'!$B24*('Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D24,AE20/'Capital Projects (Nominal)'!$B24*(13-'Capital Projects (Nominal)'!$E24)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D24,AE20/'Capital Projects (Nominal)'!$B24,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A25","v":"Capital Improvements, 2031"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,B21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D25,B21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D25,B21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,C21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D25,C21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D25,C21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,D21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D25,D21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D25,D21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,E21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D25,E21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D25,E21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,F21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D25,F21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D25,F21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,G21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D25,G21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D25,G21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,H21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D25,H21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D25,H21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,I21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D25,I21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D25,I21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,J21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D25,J21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D25,J21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,K21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D25,K21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D25,K21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,L21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D25,L21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D25,L21/'Capital Projects (Nominal)'!$B25,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,M21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D25,M21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D25,M21/'Capital Projects (Nominal)'!$B25,0))))","v":580.16111111111115},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,N21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D25,N21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D25,N21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,O21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D25,O21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D25,O21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,P21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D25,P21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D25,P21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,Q21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D25,Q21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D25,Q21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,R21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D25,R21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D25,R21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,S21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D25,S21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D25,S21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,T21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D25,T21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D25,T21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,U21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D25,U21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D25,U21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,V21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D25,V21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D25,V21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,W21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D25,W21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D25,W21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,X21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D25,X21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D25,X21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,Y21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D25,Y21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D25,Y21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,Z21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D25,Z21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D25,Z21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,AA21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D25,AA21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D25,AA21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,AB21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D25,AB21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D25,AB21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,AC21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D25,AC21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D25,AC21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,AD21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D25,AD21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D25,AD21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D25+'Capital Projects (Nominal)'!$B25,AE21/'Capital Projects (Nominal)'!$B25*('Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D25,AE21/'Capital Projects (Nominal)'!$B25*(13-'Capital Projects (Nominal)'!$E25)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D25,AE21/'Capital Projects (Nominal)'!$B25,0))))","v":6961.9333333333334}]
[{"$f":"'Capital Projects (Nominal)'!A26","v":"Capital Improvements, 2032"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,B22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D26,B22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D26,B22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,C22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D26,C22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D26,C22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,D22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D26,D22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D26,D22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,E22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D26,E22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D26,E22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,F22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D26,F22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D26,F22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,G22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D26,G22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D26,G22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,H22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D26,H22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D26,H22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,I22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D26,I22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D26,I22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,J22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D26,J22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D26,J22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,K22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D26,K22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D26,K22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,L22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D26,L22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D26,L22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,M22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D26,M22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D26,M22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,N22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D26,N22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D26,N22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,O22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D26,O22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D26,O22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,P22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D26,P22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D26,P22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,Q22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D26,Q22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D26,Q22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,R22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D26,R22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D26,R22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,S22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D26,S22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D26,S22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,T22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D26,T22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D26,T22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,U22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D26,U22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D26,U22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,V22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D26,V22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D26,V22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,W22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D26,W22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D26,W22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,X22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D26,X22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D26,X22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,Y22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D26,Y22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D26,Y22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,Z22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D26,Z22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D26,Z22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,AA22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D26,AA22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D26,AA22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,AB22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D26,AB22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D26,AB22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,AC22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D26,AC22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D26,AC22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,AD22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D26,AD22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D26,AD22/'Capital Projects (Nominal)'!$B26,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D26+'Capital Projects (Nominal)'!$B26,AE22/'Capital Projects (Nominal)'!$B26*('Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D26,AE22/'Capital Projects (Nominal)'!$B26*(13-'Capital Projects (Nominal)'!$E26)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D26,AE22/'Capital Projects (Nominal)'!$B26,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A27","v":"Capital Improvements, 2033"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,B23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D27,B23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D27,B23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,C23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D27,C23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D27,C23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,D23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D27,D23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D27,D23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,E23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D27,E23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D27,E23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,F23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D27,F23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D27,F23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,G23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D27,G23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D27,G23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,H23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D27,H23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D27,H23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,I23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D27,I23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D27,I23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,J23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D27,J23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D27,J23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,K23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D27,K23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D27,K23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,L23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D27,L23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D27,L23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,M23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D27,M23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D27,M23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,N23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D27,N23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D27,N23/'Capital Projects (Nominal)'!$B27,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,O23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D27,O23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D27,O23/'Capital Projects (Nominal)'!$B27,0))))","v":23.983333333333334},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,P23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D27,P23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D27,P23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,Q23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D27,Q23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D27,Q23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,R23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D27,R23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D27,R23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,S23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D27,S23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D27,S23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,T23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D27,T23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D27,T23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,U23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D27,U23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D27,U23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,V23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D27,V23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D27,V23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,W23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D27,W23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D27,W23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,X23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D27,X23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D27,X23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,Y23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D27,Y23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D27,Y23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,Z23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D27,Z23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D27,Z23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,AA23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D27,AA23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D27,AA23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,AB23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D27,AB23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D27,AB23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,AC23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D27,AC23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D27,AC23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,AD23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D27,AD23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D27,AD23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D27+'Capital Projects (Nominal)'!$B27,AE23/'Capital Projects (Nominal)'!$B27*('Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D27,AE23/'Capital Projects (Nominal)'!$B27*(13-'Capital Projects (Nominal)'!$E27)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D27,AE23/'Capital Projects (Nominal)'!$B27,0))))","v":287.8}]
[{"$f":"'Capital Projects (Nominal)'!A28","v":"Capital Improvements, 2034"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,B24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D28,B24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D28,B24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,C24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D28,C24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D28,C24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,D24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D28,D24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D28,D24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,E24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D28,E24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D28,E24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,F24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D28,F24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D28,F24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,G24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D28,G24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D28,G24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,H24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D28,H24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D28,H24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,I24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D28,I24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D28,I24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,J24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D28,J24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D28,J24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,K24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D28,K24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D28,K24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,L24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D28,L24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D28,L24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,M24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D28,M24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D28,M24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,N24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D28,N24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D28,N24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,O24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D28,O24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D28,O24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,P24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D28,P24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D28,P24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,Q24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D28,Q24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D28,Q24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,R24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D28,R24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D28,R24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,S24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D28,S24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D28,S24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,T24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D28,T24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D28,T24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,U24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D28,U24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D28,U24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,V24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D28,V24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D28,V24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,W24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D28,W24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D28,W24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,X24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D28,X24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D28,X24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,Y24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D28,Y24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D28,Y24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,Z24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D28,Z24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D28,Z24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,AA24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D28,AA24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D28,AA24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,AB24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D28,AB24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D28,AB24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,AC24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D28,AC24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D28,AC24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,AD24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D28,AD24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D28,AD24/'Capital Projects (Nominal)'!$B28,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D28+'Capital Projects (Nominal)'!$B28,AE24/'Capital Projects (Nominal)'!$B28*('Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D28,AE24/'Capital Projects (Nominal)'!$B28*(13-'Capital Projects (Nominal)'!$E28)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D28,AE24/'Capital Projects (Nominal)'!$B28,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A29","v":"Capital Improvements, 2035"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,B25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D29,B25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D29,B25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,C25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D29,C25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D29,C25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,D25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D29,D25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D29,D25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,E25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D29,E25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D29,E25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,F25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D29,F25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D29,F25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,G25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D29,G25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D29,G25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,H25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D29,H25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D29,H25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,I25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D29,I25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D29,I25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,J25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D29,J25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D29,J25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,K25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D29,K25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D29,K25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,L25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D29,L25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D29,L25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,M25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D29,M25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D29,M25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,N25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D29,N25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D29,N25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,O25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D29,O25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D29,O25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,P25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D29,P25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D29,P25/'Capital Projects (Nominal)'!$B29,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,Q25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D29,Q25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D29,Q25/'Capital Projects (Nominal)'!$B29,0))))","v":980.47222222222217},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,R25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D29,R25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D29,R25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,S25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D29,S25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D29,S25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,T25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D29,T25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D29,T25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,U25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D29,U25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D29,U25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,V25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D29,V25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D29,V25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,W25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D29,W25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D29,W25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,X25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D29,X25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D29,X25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,Y25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D29,Y25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D29,Y25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,Z25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D29,Z25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D29,Z25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,AA25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D29,AA25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D29,AA25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,AB25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D29,AB25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D29,AB25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,AC25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D29,AC25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D29,AC25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,AD25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D29,AD25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D29,AD25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D29+'Capital Projects (Nominal)'!$B29,AE25/'Capital Projects (Nominal)'!$B29*('Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D29,AE25/'Capital Projects (Nominal)'!$B29*(13-'Capital Projects (Nominal)'!$E29)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D29,AE25/'Capital Projects (Nominal)'!$B29,0))))","v":11765.666666666666}]
[{"$f":"'Capital Projects (Nominal)'!A30","v":"Capital Improvements, 2036"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,B26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D30,B26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D30,B26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,C26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D30,C26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D30,C26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,D26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D30,D26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D30,D26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,E26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D30,E26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D30,E26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,F26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D30,F26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D30,F26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,G26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D30,G26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D30,G26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,H26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D30,H26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D30,H26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,I26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D30,I26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D30,I26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,J26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D30,J26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D30,J26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,K26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D30,K26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D30,K26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,L26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D30,L26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D30,L26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,M26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D30,M26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D30,M26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,N26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D30,N26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D30,N26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,O26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D30,O26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D30,O26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,P26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D30,P26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D30,P26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,Q26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D30,Q26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D30,Q26/'Capital Projects (Nominal)'!$B30,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,R26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D30,R26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D30,R26/'Capital Projects (Nominal)'!$B30,0))))","v":875.71111111111111},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,S26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D30,S26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D30,S26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,T26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D30,T26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D30,T26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,U26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D30,U26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D30,U26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,V26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D30,V26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D30,V26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,W26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D30,W26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D30,W26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,X26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D30,X26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D30,X26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,Y26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D30,Y26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D30,Y26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,Z26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D30,Z26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D30,Z26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,AA26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D30,AA26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D30,AA26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,AB26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D30,AB26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D30,AB26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,AC26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D30,AC26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D30,AC26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,AD26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D30,AD26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D30,AD26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D30+'Capital Projects (Nominal)'!$B30,AE26/'Capital Projects (Nominal)'!$B30*('Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D30,AE26/'Capital Projects (Nominal)'!$B30*(13-'Capital Projects (Nominal)'!$E30)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D30,AE26/'Capital Projects (Nominal)'!$B30,0))))","v":10508.533333333333}]
[{"$f":"'Capital Projects (Nominal)'!A31","v":"Capital Improvements, 2037"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,B27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D31,B27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D31,B27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,C27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D31,C27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D31,C27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,D27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D31,D27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D31,D27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,E27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D31,E27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D31,E27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,F27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D31,F27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D31,F27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,G27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D31,G27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D31,G27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,H27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D31,H27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D31,H27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,I27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D31,I27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D31,I27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,J27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D31,J27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D31,J27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,K27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D31,K27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D31,K27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,L27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D31,L27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D31,L27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,M27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D31,M27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D31,M27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,N27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D31,N27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D31,N27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,O27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D31,O27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D31,O27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,P27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D31,P27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D31,P27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,Q27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D31,Q27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D31,Q27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,R27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D31,R27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D31,R27/'Capital Projects (Nominal)'!$B31,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,S27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D31,S27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D31,S27/'Capital Projects (Nominal)'!$B31,0))))","v":26.87222222222222},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,T27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D31,T27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D31,T27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,U27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D31,U27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D31,U27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,V27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D31,V27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D31,V27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,W27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D31,W27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D31,W27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,X27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D31,X27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D31,X27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,Y27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D31,Y27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D31,Y27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,Z27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D31,Z27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D31,Z27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,AA27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D31,AA27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D31,AA27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,AB27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D31,AB27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D31,AB27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,AC27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D31,AC27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D31,AC27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,AD27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D31,AD27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D31,AD27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D31+'Capital Projects (Nominal)'!$B31,AE27/'Capital Projects (Nominal)'!$B31*('Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D31,AE27/'Capital Projects (Nominal)'!$B31*(13-'Capital Projects (Nominal)'!$E31)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D31,AE27/'Capital Projects (Nominal)'!$B31,0))))","v":322.46666666666664}]
[{"$f":"'Capital Projects (Nominal)'!A32","v":"Capital Improvements, 2038"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,B28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D32,B28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D32,B28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,C28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D32,C28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D32,C28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,D28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D32,D28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D32,D28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,E28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D32,E28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D32,E28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,F28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D32,F28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D32,F28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,G28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D32,G28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D32,G28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,H28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D32,H28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D32,H28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,I28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D32,I28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D32,I28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,J28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D32,J28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D32,J28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,K28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D32,K28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D32,K28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,L28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D32,L28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D32,L28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,M28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D32,M28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D32,M28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,N28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D32,N28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D32,N28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,O28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D32,O28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D32,O28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,P28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D32,P28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D32,P28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,Q28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D32,Q28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D32,Q28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,R28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D32,R28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D32,R28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,S28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D32,S28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D32,S28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,T28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D32,T28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D32,T28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,U28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D32,U28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D32,U28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,V28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D32,V28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D32,V28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,W28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D32,W28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D32,W28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,X28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D32,X28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D32,X28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,Y28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D32,Y28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D32,Y28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,Z28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D32,Z28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D32,Z28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,AA28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D32,AA28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D32,AA28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,AB28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D32,AB28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D32,AB28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,AC28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D32,AC28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D32,AC28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,AD28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D32,AD28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D32,AD28/'Capital Projects (Nominal)'!$B32,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D32+'Capital Projects (Nominal)'!$B32,AE28/'Capital Projects (Nominal)'!$B32*('Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D32,AE28/'Capital Projects (Nominal)'!$B32*(13-'Capital Projects (Nominal)'!$E32)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D32,AE28/'Capital Projects (Nominal)'!$B32,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A33","v":"Capital Improvements, 2039"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,B29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D33,B29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D33,B29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,C29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D33,C29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D33,C29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,D29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D33,D29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D33,D29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,E29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D33,E29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D33,E29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,F29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D33,F29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D33,F29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,G29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D33,G29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D33,G29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,H29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D33,H29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D33,H29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,I29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D33,I29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D33,I29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,J29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D33,J29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D33,J29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,K29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D33,K29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D33,K29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,L29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D33,L29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D33,L29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,M29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D33,M29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D33,M29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,N29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D33,N29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D33,N29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,O29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D33,O29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D33,O29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,P29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D33,P29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D33,P29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,Q29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D33,Q29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D33,Q29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,R29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D33,R29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D33,R29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,S29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D33,S29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D33,S29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,T29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D33,T29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D33,T29/'Capital Projects (Nominal)'!$B33,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,U29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D33,U29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D33,U29/'Capital Projects (Nominal)'!$B33,0))))","v":28.444444444444443},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,V29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D33,V29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D33,V29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,W29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D33,W29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D33,W29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,X29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D33,X29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D33,X29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,Y29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D33,Y29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D33,Y29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,Z29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D33,Z29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D33,Z29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,AA29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D33,AA29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D33,AA29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,AB29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D33,AB29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D33,AB29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,AC29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D33,AC29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D33,AC29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,AD29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D33,AD29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D33,AD29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D33+'Capital Projects (Nominal)'!$B33,AE29/'Capital Projects (Nominal)'!$B33*('Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D33,AE29/'Capital Projects (Nominal)'!$B33*(13-'Capital Projects (Nominal)'!$E33)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D33,AE29/'Capital Projects (Nominal)'!$B33,0))))","v":341.33333333333331}]
[{"$f":"'Capital Projects (Nominal)'!A34","v":"Capital Improvements, 2040"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,B30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D34,B30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D34,B30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,C30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D34,C30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D34,C30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,D30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D34,D30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D34,D30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,E30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D34,E30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D34,E30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,F30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D34,F30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D34,F30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,G30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D34,G30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D34,G30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,H30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D34,H30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D34,H30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,I30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D34,I30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D34,I30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,J30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D34,J30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D34,J30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,K30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D34,K30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D34,K30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,L30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D34,L30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D34,L30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,M30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D34,M30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D34,M30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,N30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D34,N30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D34,N30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,O30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D34,O30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D34,O30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,P30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D34,P30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D34,P30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,Q30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D34,Q30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D34,Q30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,R30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D34,R30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D34,R30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,S30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D34,S30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D34,S30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,T30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D34,T30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D34,T30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,U30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D34,U30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D34,U30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,V30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D34,V30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D34,V30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,W30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D34,W30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D34,W30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,X30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D34,X30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D34,X30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,Y30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D34,Y30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D34,Y30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,Z30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D34,Z30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D34,Z30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,AA30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D34,AA30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D34,AA30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,AB30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D34,AB30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D34,AB30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,AC30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D34,AC30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D34,AC30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,AD30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D34,AD30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D34,AD30/'Capital Projects (Nominal)'!$B34,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D34+'Capital Projects (Nominal)'!$B34,AE30/'Capital Projects (Nominal)'!$B34*('Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D34,AE30/'Capital Projects (Nominal)'!$B34*(13-'Capital Projects (Nominal)'!$E34)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D34,AE30/'Capital Projects (Nominal)'!$B34,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A35","v":"Capital Improvements, 2041"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,B31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D35,B31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D35,B31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,C31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D35,C31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D35,C31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,D31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D35,D31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D35,D31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,E31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D35,E31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D35,E31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,F31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D35,F31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D35,F31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,G31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D35,G31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D35,G31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,H31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D35,H31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D35,H31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,I31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D35,I31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D35,I31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,J31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D35,J31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D35,J31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,K31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D35,K31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D35,K31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,L31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D35,L31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D35,L31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,M31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D35,M31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D35,M31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,N31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D35,N31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D35,N31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,O31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D35,O31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D35,O31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,P31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D35,P31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D35,P31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,Q31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D35,Q31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D35,Q31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,R31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D35,R31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D35,R31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,S31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D35,S31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D35,S31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,T31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D35,T31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D35,T31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,U31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D35,U31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D35,U31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,V31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D35,V31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D35,V31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,W31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D35,W31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D35,W31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,X31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D35,X31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D35,X31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,Y31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D35,Y31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D35,Y31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,Z31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D35,Z31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D35,Z31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,AA31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D35,AA31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D35,AA31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,AB31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D35,AB31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D35,AB31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,AC31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D35,AC31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D35,AC31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,AD31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D35,AD31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D35,AD31/'Capital Projects (Nominal)'!$B35,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D35+'Capital Projects (Nominal)'!$B35,AE31/'Capital Projects (Nominal)'!$B35*('Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D35,AE31/'Capital Projects (Nominal)'!$B35*(13-'Capital Projects (Nominal)'!$E35)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D35,AE31/'Capital Projects (Nominal)'!$B35,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A36","v":"Capital Improvements, 2042"},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,B32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D36,B32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D36,B32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,C32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D36,C32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D36,C32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,D32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D36,D32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D36,D32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,E32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D36,E32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D36,E32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,F32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D36,F32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D36,F32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,G32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D36,G32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D36,G32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,H32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D36,H32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D36,H32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,I32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D36,I32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D36,I32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,J32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D36,J32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D36,J32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,K32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D36,K32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D36,K32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,L32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D36,L32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D36,L32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,M32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D36,M32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D36,M32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,N32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D36,N32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D36,N32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,O32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D36,O32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D36,O32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,P32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D36,P32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D36,P32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,Q32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D36,Q32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D36,Q32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,R32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D36,R32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D36,R32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,S32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D36,S32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D36,S32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,T32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D36,T32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D36,T32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,U32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D36,U32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D36,U32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,V32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D36,V32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D36,V32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,W32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D36,W32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D36,W32/'Capital Projects (Nominal)'!$B36,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,X32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D36,X32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D36,X32/'Capital Projects (Nominal)'!$B36,0))))","v":18876.457142857143},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,Y32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D36,Y32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D36,Y32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,Z32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D36,Z32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D36,Z32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,AA32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D36,AA32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D36,AA32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,AB32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D36,AB32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D36,AB32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,AC32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D36,AC32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D36,AC32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,AD32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D36,AD32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D36,AD32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D36+'Capital Projects (Nominal)'!$B36,AE32/'Capital Projects (Nominal)'!$B36*('Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D36,AE32/'Capital Projects (Nominal)'!$B36*(13-'Capital Projects (Nominal)'!$E36)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D36,AE32/'Capital Projects (Nominal)'!$B36,0))))","v":28314.685714285715}]
[{"$f":"'Capital Projects (Nominal)'!A37","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,B33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D37,B33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D37,B33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,C33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D37,C33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D37,C33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,D33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D37,D33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D37,D33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,E33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D37,E33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D37,E33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,F33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D37,F33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D37,F33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,G33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D37,G33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D37,G33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,H33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D37,H33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D37,H33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,I33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D37,I33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D37,I33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,J33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D37,J33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D37,J33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,K33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D37,K33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D37,K33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,L33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D37,L33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D37,L33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,M33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D37,M33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D37,M33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,N33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D37,N33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D37,N33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,O33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D37,O33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D37,O33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,P33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D37,P33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D37,P33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,Q33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D37,Q33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D37,Q33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,R33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D37,R33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D37,R33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,S33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D37,S33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D37,S33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,T33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D37,T33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D37,T33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,U33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D37,U33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D37,U33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,V33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D37,V33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D37,V33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,W33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D37,W33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D37,W33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,X33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D37,X33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D37,X33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,Y33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D37,Y33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D37,Y33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,Z33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D37,Z33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D37,Z33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,AA33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D37,AA33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D37,AA33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,AB33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D37,AB33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D37,AB33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,AC33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D37,AC33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D37,AC33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,AD33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D37,AD33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D37,AD33/'Capital Projects (Nominal)'!$B37,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D37+'Capital Projects (Nominal)'!$B37,AE33/'Capital Projects (Nominal)'!$B37*('Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D37,AE33/'Capital Projects (Nominal)'!$B37*(13-'Capital Projects (Nominal)'!$E37)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D37,AE33/'Capital Projects (Nominal)'!$B37,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A38","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,B34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D38,B34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D38,B34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,C34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D38,C34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D38,C34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,D34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D38,D34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D38,D34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,E34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D38,E34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D38,E34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,F34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D38,F34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D38,F34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,G34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D38,G34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D38,G34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,H34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D38,H34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D38,H34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,I34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D38,I34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D38,I34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,J34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D38,J34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D38,J34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,K34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D38,K34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D38,K34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,L34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D38,L34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D38,L34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,M34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D38,M34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D38,M34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,N34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D38,N34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D38,N34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,O34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D38,O34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D38,O34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,P34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D38,P34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D38,P34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,Q34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D38,Q34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D38,Q34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,R34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D38,R34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D38,R34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,S34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D38,S34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D38,S34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,T34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D38,T34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D38,T34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,U34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D38,U34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D38,U34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,V34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D38,V34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D38,V34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,W34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D38,W34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D38,W34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,X34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D38,X34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D38,X34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,Y34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D38,Y34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D38,Y34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,Z34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D38,Z34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D38,Z34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,AA34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D38,AA34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D38,AA34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,AB34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D38,AB34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D38,AB34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,AC34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D38,AC34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D38,AC34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,AD34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D38,AD34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D38,AD34/'Capital Projects (Nominal)'!$B38,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D38+'Capital Projects (Nominal)'!$B38,AE34/'Capital Projects (Nominal)'!$B38*('Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D38,AE34/'Capital Projects (Nominal)'!$B38*(13-'Capital Projects (Nominal)'!$E38)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D38,AE34/'Capital Projects (Nominal)'!$B38,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A39","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,B35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D39,B35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D39,B35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,C35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D39,C35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D39,C35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,D35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D39,D35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D39,D35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,E35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D39,E35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D39,E35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,F35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D39,F35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D39,F35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,G35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D39,G35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D39,G35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,H35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D39,H35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D39,H35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,I35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D39,I35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D39,I35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,J35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D39,J35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D39,J35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,K35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D39,K35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D39,K35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,L35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D39,L35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D39,L35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,M35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D39,M35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D39,M35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,N35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D39,N35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D39,N35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,O35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D39,O35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D39,O35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,P35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D39,P35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D39,P35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,Q35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D39,Q35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D39,Q35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,R35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D39,R35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D39,R35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,S35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D39,S35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D39,S35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,T35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D39,T35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D39,T35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,U35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D39,U35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D39,U35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,V35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D39,V35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D39,V35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,W35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D39,W35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D39,W35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,X35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D39,X35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D39,X35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,Y35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D39,Y35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D39,Y35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,Z35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D39,Z35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D39,Z35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,AA35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D39,AA35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D39,AA35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,AB35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D39,AB35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D39,AB35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,AC35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D39,AC35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D39,AC35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,AD35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D39,AD35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D39,AD35/'Capital Projects (Nominal)'!$B39,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D39+'Capital Projects (Nominal)'!$B39,AE35/'Capital Projects (Nominal)'!$B39*('Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D39,AE35/'Capital Projects (Nominal)'!$B39*(13-'Capital Projects (Nominal)'!$E39)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D39,AE35/'Capital Projects (Nominal)'!$B39,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A40","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,B36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D40,B36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D40,B36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,C36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D40,C36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D40,C36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,D36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D40,D36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D40,D36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,E36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D40,E36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D40,E36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,F36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D40,F36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D40,F36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,G36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D40,G36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D40,G36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,H36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D40,H36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D40,H36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,I36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D40,I36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D40,I36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,J36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D40,J36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D40,J36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,K36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D40,K36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D40,K36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,L36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D40,L36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D40,L36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,M36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D40,M36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D40,M36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,N36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D40,N36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D40,N36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,O36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D40,O36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D40,O36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,P36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D40,P36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D40,P36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,Q36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D40,Q36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D40,Q36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,R36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D40,R36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D40,R36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,S36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D40,S36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D40,S36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,T36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D40,T36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D40,T36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,U36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D40,U36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D40,U36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,V36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D40,V36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D40,V36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,W36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D40,W36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D40,W36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,X36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D40,X36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D40,X36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,Y36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D40,Y36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D40,Y36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,Z36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D40,Z36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D40,Z36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,AA36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D40,AA36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D40,AA36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,AB36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D40,AB36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D40,AB36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,AC36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D40,AC36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D40,AC36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,AD36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D40,AD36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D40,AD36/'Capital Projects (Nominal)'!$B40,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D40+'Capital Projects (Nominal)'!$B40,AE36/'Capital Projects (Nominal)'!$B40*('Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D40,AE36/'Capital Projects (Nominal)'!$B40*(13-'Capital Projects (Nominal)'!$E40)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D40,AE36/'Capital Projects (Nominal)'!$B40,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A41","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,B37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D41,B37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D41,B37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,C37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D41,C37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D41,C37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,D37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D41,D37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D41,D37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,E37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D41,E37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D41,E37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,F37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D41,F37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D41,F37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,G37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D41,G37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D41,G37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,H37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D41,H37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D41,H37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,I37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D41,I37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D41,I37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,J37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D41,J37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D41,J37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,K37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D41,K37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D41,K37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,L37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D41,L37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D41,L37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,M37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D41,M37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D41,M37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,N37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D41,N37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D41,N37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,O37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D41,O37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D41,O37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,P37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D41,P37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D41,P37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,Q37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D41,Q37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D41,Q37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,R37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D41,R37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D41,R37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,S37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D41,S37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D41,S37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,T37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D41,T37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D41,T37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,U37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D41,U37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D41,U37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,V37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D41,V37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D41,V37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,W37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D41,W37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D41,W37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,X37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D41,X37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D41,X37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,Y37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D41,Y37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D41,Y37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,Z37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D41,Z37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D41,Z37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,AA37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D41,AA37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D41,AA37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,AB37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D41,AB37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D41,AB37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,AC37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D41,AC37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D41,AC37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,AD37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D41,AD37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D41,AD37/'Capital Projects (Nominal)'!$B41,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D41+'Capital Projects (Nominal)'!$B41,AE37/'Capital Projects (Nominal)'!$B41*('Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D41,AE37/'Capital Projects (Nominal)'!$B41*(13-'Capital Projects (Nominal)'!$E41)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D41,AE37/'Capital Projects (Nominal)'!$B41,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A42","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,B38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D42,B38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D42,B38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,C38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D42,C38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D42,C38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,D38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D42,D38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D42,D38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,E38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D42,E38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D42,E38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,F38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D42,F38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D42,F38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,G38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D42,G38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D42,G38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,H38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D42,H38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D42,H38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,I38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D42,I38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D42,I38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,J38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D42,J38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D42,J38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,K38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D42,K38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D42,K38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,L38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D42,L38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D42,L38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,M38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D42,M38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D42,M38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,N38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D42,N38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D42,N38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,O38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D42,O38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D42,O38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,P38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D42,P38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D42,P38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,Q38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D42,Q38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D42,Q38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,R38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D42,R38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D42,R38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,S38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D42,S38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D42,S38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,T38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D42,T38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D42,T38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,U38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D42,U38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D42,U38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,V38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D42,V38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D42,V38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,W38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D42,W38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D42,W38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,X38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D42,X38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D42,X38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,Y38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D42,Y38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D42,Y38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,Z38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D42,Z38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D42,Z38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,AA38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D42,AA38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D42,AA38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,AB38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D42,AB38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D42,AB38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,AC38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D42,AC38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D42,AC38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,AD38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D42,AD38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D42,AD38/'Capital Projects (Nominal)'!$B42,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D42+'Capital Projects (Nominal)'!$B42,AE38/'Capital Projects (Nominal)'!$B42*('Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D42,AE38/'Capital Projects (Nominal)'!$B42*(13-'Capital Projects (Nominal)'!$E42)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D42,AE38/'Capital Projects (Nominal)'!$B42,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A43","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,B39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D43,B39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D43,B39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,C39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D43,C39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D43,C39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,D39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D43,D39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D43,D39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,E39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D43,E39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D43,E39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,F39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D43,F39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D43,F39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,G39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D43,G39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D43,G39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,H39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D43,H39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D43,H39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,I39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D43,I39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D43,I39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,J39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D43,J39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D43,J39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,K39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D43,K39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D43,K39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,L39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D43,L39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D43,L39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,M39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D43,M39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D43,M39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,N39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D43,N39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D43,N39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,O39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D43,O39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D43,O39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,P39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D43,P39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D43,P39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,Q39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D43,Q39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D43,Q39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,R39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D43,R39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D43,R39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,S39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D43,S39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D43,S39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,T39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D43,T39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D43,T39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,U39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D43,U39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D43,U39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,V39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D43,V39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D43,V39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,W39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D43,W39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D43,W39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,X39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D43,X39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D43,X39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,Y39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D43,Y39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D43,Y39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,Z39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D43,Z39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D43,Z39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,AA39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D43,AA39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D43,AA39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,AB39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D43,AB39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D43,AB39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,AC39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D43,AC39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D43,AC39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,AD39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D43,AD39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D43,AD39/'Capital Projects (Nominal)'!$B43,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D43+'Capital Projects (Nominal)'!$B43,AE39/'Capital Projects (Nominal)'!$B43*('Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D43,AE39/'Capital Projects (Nominal)'!$B43*(13-'Capital Projects (Nominal)'!$E43)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D43,AE39/'Capital Projects (Nominal)'!$B43,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A44","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,B40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D44,B40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D44,B40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,C40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D44,C40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D44,C40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,D40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D44,D40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D44,D40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,E40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D44,E40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D44,E40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,F40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D44,F40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D44,F40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,G40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D44,G40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D44,G40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,H40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D44,H40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D44,H40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,I40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D44,I40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D44,I40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,J40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D44,J40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D44,J40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,K40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D44,K40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D44,K40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,L40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D44,L40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D44,L40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,M40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D44,M40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D44,M40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,N40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D44,N40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D44,N40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,O40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D44,O40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D44,O40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,P40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D44,P40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D44,P40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,Q40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D44,Q40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D44,Q40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,R40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D44,R40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D44,R40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,S40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D44,S40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D44,S40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,T40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D44,T40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D44,T40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,U40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D44,U40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D44,U40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,V40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D44,V40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D44,V40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,W40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D44,W40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D44,W40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,X40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D44,X40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D44,X40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,Y40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D44,Y40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D44,Y40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,Z40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D44,Z40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D44,Z40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,AA40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D44,AA40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D44,AA40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,AB40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D44,AB40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D44,AB40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,AC40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D44,AC40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D44,AC40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,AD40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D44,AD40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D44,AD40/'Capital Projects (Nominal)'!$B44,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D44+'Capital Projects (Nominal)'!$B44,AE40/'Capital Projects (Nominal)'!$B44*('Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D44,AE40/'Capital Projects (Nominal)'!$B44*(13-'Capital Projects (Nominal)'!$E44)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D44,AE40/'Capital Projects (Nominal)'!$B44,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A45","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,B41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D45,B41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D45,B41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,C41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D45,C41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D45,C41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,D41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D45,D41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D45,D41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,E41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D45,E41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D45,E41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,F41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D45,F41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D45,F41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,G41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D45,G41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D45,G41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,H41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D45,H41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D45,H41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,I41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D45,I41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D45,I41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,J41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D45,J41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D45,J41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,K41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D45,K41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D45,K41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,L41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D45,L41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D45,L41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,M41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D45,M41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D45,M41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,N41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D45,N41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D45,N41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,O41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D45,O41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D45,O41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,P41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D45,P41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D45,P41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,Q41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D45,Q41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D45,Q41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,R41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D45,R41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D45,R41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,S41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D45,S41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D45,S41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,T41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D45,T41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D45,T41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,U41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D45,U41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D45,U41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,V41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D45,V41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D45,V41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,W41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D45,W41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D45,W41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,X41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D45,X41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D45,X41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,Y41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D45,Y41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D45,Y41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,Z41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D45,Z41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D45,Z41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,AA41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D45,AA41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D45,AA41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,AB41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D45,AB41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D45,AB41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,AC41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D45,AC41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D45,AC41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,AD41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D45,AD41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D45,AD41/'Capital Projects (Nominal)'!$B45,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D45+'Capital Projects (Nominal)'!$B45,AE41/'Capital Projects (Nominal)'!$B45*('Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D45,AE41/'Capital Projects (Nominal)'!$B45*(13-'Capital Projects (Nominal)'!$E45)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D45,AE41/'Capital Projects (Nominal)'!$B45,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A46","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,B42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D46,B42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D46,B42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,C42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D46,C42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D46,C42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,D42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D46,D42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D46,D42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,E42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D46,E42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D46,E42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,F42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D46,F42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D46,F42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,G42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D46,G42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D46,G42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,H42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D46,H42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D46,H42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,I42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D46,I42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D46,I42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,J42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D46,J42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D46,J42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,K42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D46,K42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D46,K42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,L42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D46,L42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D46,L42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,M42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D46,M42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D46,M42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,N42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D46,N42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D46,N42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,O42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D46,O42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D46,O42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,P42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D46,P42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D46,P42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,Q42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D46,Q42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D46,Q42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,R42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D46,R42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D46,R42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,S42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D46,S42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D46,S42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,T42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D46,T42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D46,T42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,U42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D46,U42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D46,U42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,V42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D46,V42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D46,V42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,W42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D46,W42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D46,W42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,X42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D46,X42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D46,X42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,Y42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D46,Y42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D46,Y42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,Z42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D46,Z42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D46,Z42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,AA42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D46,AA42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D46,AA42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,AB42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D46,AB42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D46,AB42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,AC42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D46,AC42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D46,AC42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,AD42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D46,AD42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D46,AD42/'Capital Projects (Nominal)'!$B46,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D46+'Capital Projects (Nominal)'!$B46,AE42/'Capital Projects (Nominal)'!$B46*('Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D46,AE42/'Capital Projects (Nominal)'!$B46*(13-'Capital Projects (Nominal)'!$E46)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D46,AE42/'Capital Projects (Nominal)'!$B46,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A47","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,B43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D47,B43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D47,B43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,C43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D47,C43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D47,C43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,D43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D47,D43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D47,D43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,E43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D47,E43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D47,E43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,F43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D47,F43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D47,F43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,G43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D47,G43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D47,G43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,H43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D47,H43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D47,H43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,I43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D47,I43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D47,I43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,J43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D47,J43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D47,J43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,K43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D47,K43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D47,K43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,L43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D47,L43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D47,L43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,M43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D47,M43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D47,M43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,N43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D47,N43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D47,N43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,O43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D47,O43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D47,O43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,P43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D47,P43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D47,P43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,Q43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D47,Q43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D47,Q43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,R43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D47,R43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D47,R43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,S43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D47,S43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D47,S43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,T43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D47,T43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D47,T43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,U43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D47,U43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D47,U43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,V43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D47,V43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D47,V43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,W43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D47,W43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D47,W43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,X43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D47,X43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D47,X43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,Y43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D47,Y43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D47,Y43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,Z43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D47,Z43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D47,Z43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,AA43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D47,AA43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D47,AA43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,AB43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D47,AB43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D47,AB43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,AC43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D47,AC43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D47,AC43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,AD43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D47,AD43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D47,AD43/'Capital Projects (Nominal)'!$B47,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D47+'Capital Projects (Nominal)'!$B47,AE43/'Capital Projects (Nominal)'!$B47*('Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D47,AE43/'Capital Projects (Nominal)'!$B47*(13-'Capital Projects (Nominal)'!$E47)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D47,AE43/'Capital Projects (Nominal)'!$B47,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A48","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,B44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D48,B44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D48,B44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,C44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D48,C44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D48,C44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,D44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D48,D44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D48,D44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,E44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D48,E44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D48,E44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,F44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D48,F44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D48,F44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,G44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D48,G44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D48,G44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,H44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D48,H44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D48,H44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,I44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D48,I44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D48,I44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,J44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D48,J44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D48,J44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,K44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D48,K44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D48,K44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,L44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D48,L44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D48,L44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,M44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D48,M44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D48,M44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,N44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D48,N44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D48,N44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,O44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D48,O44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D48,O44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,P44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D48,P44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D48,P44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,Q44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D48,Q44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D48,Q44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,R44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D48,R44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D48,R44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,S44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D48,S44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D48,S44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,T44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D48,T44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D48,T44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,U44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D48,U44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D48,U44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,V44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D48,V44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D48,V44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,W44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D48,W44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D48,W44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,X44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D48,X44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D48,X44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,Y44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D48,Y44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D48,Y44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,Z44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D48,Z44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D48,Z44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,AA44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D48,AA44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D48,AA44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,AB44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D48,AB44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D48,AB44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,AC44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D48,AC44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D48,AC44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,AD44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D48,AD44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D48,AD44/'Capital Projects (Nominal)'!$B48,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D48+'Capital Projects (Nominal)'!$B48,AE44/'Capital Projects (Nominal)'!$B48*('Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D48,AE44/'Capital Projects (Nominal)'!$B48*(13-'Capital Projects (Nominal)'!$E48)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D48,AE44/'Capital Projects (Nominal)'!$B48,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A49","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,B45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D49,B45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D49,B45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,C45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D49,C45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D49,C45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,D45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D49,D45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D49,D45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,E45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D49,E45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D49,E45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,F45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D49,F45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D49,F45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,G45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D49,G45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D49,G45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,H45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D49,H45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D49,H45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,I45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D49,I45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D49,I45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,J45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D49,J45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D49,J45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,K45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D49,K45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D49,K45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,L45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D49,L45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D49,L45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,M45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D49,M45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D49,M45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,N45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D49,N45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D49,N45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,O45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D49,O45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D49,O45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,P45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D49,P45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D49,P45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,Q45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D49,Q45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D49,Q45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,R45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D49,R45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D49,R45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,S45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D49,S45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D49,S45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,T45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D49,T45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D49,T45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,U45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D49,U45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D49,U45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,V45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D49,V45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D49,V45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,W45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D49,W45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D49,W45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,X45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D49,X45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D49,X45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,Y45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D49,Y45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D49,Y45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,Z45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D49,Z45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D49,Z45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,AA45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D49,AA45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D49,AA45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,AB45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D49,AB45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D49,AB45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,AC45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D49,AC45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D49,AC45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,AD45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D49,AD45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D49,AD45/'Capital Projects (Nominal)'!$B49,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D49+'Capital Projects (Nominal)'!$B49,AE45/'Capital Projects (Nominal)'!$B49*('Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D49,AE45/'Capital Projects (Nominal)'!$B49*(13-'Capital Projects (Nominal)'!$E49)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D49,AE45/'Capital Projects (Nominal)'!$B49,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A50","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,B46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D50,B46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D50,B46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,C46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D50,C46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D50,C46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,D46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D50,D46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D50,D46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,E46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D50,E46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D50,E46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,F46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D50,F46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D50,F46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,G46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D50,G46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D50,G46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,H46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D50,H46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D50,H46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,I46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D50,I46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D50,I46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,J46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D50,J46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D50,J46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,K46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D50,K46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D50,K46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,L46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D50,L46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D50,L46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,M46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D50,M46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D50,M46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,N46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D50,N46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D50,N46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,O46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D50,O46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D50,O46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,P46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D50,P46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D50,P46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,Q46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D50,Q46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D50,Q46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,R46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D50,R46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D50,R46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,S46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D50,S46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D50,S46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,T46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D50,T46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D50,T46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,U46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D50,U46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D50,U46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,V46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D50,V46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D50,V46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,W46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D50,W46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D50,W46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,X46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D50,X46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D50,X46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,Y46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D50,Y46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D50,Y46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,Z46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D50,Z46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D50,Z46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,AA46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D50,AA46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D50,AA46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,AB46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D50,AB46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D50,AB46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,AC46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D50,AC46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D50,AC46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,AD46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D50,AD46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D50,AD46/'Capital Projects (Nominal)'!$B50,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D50+'Capital Projects (Nominal)'!$B50,AE46/'Capital Projects (Nominal)'!$B50*('Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D50,AE46/'Capital Projects (Nominal)'!$B50*(13-'Capital Projects (Nominal)'!$E50)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D50,AE46/'Capital Projects (Nominal)'!$B50,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A51","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,B47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D51,B47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D51,B47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,C47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D51,C47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D51,C47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,D47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D51,D47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D51,D47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,E47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D51,E47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D51,E47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,F47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D51,F47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D51,F47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,G47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D51,G47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D51,G47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,H47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D51,H47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D51,H47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,I47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D51,I47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D51,I47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,J47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D51,J47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D51,J47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,K47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D51,K47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D51,K47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,L47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D51,L47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D51,L47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,M47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D51,M47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D51,M47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,N47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D51,N47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D51,N47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,O47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D51,O47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D51,O47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,P47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D51,P47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D51,P47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,Q47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D51,Q47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D51,Q47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,R47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D51,R47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D51,R47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,S47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D51,S47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D51,S47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,T47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D51,T47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D51,T47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,U47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D51,U47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D51,U47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,V47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D51,V47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D51,V47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,W47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D51,W47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D51,W47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,X47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D51,X47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D51,X47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,Y47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D51,Y47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D51,Y47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,Z47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D51,Z47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D51,Z47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,AA47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D51,AA47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D51,AA47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,AB47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D51,AB47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D51,AB47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,AC47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D51,AC47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D51,AC47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,AD47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D51,AD47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D51,AD47/'Capital Projects (Nominal)'!$B51,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D51+'Capital Projects (Nominal)'!$B51,AE47/'Capital Projects (Nominal)'!$B51*('Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D51,AE47/'Capital Projects (Nominal)'!$B51*(13-'Capital Projects (Nominal)'!$E51)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D51,AE47/'Capital Projects (Nominal)'!$B51,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A52","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,B48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D52,B48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D52,B48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,C48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D52,C48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D52,C48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,D48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D52,D48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D52,D48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,E48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D52,E48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D52,E48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,F48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D52,F48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D52,F48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,G48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D52,G48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D52,G48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,H48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D52,H48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D52,H48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,I48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D52,I48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D52,I48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,J48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D52,J48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D52,J48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,K48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D52,K48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D52,K48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,L48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D52,L48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D52,L48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,M48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D52,M48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D52,M48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,N48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D52,N48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D52,N48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,O48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D52,O48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D52,O48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,P48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D52,P48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D52,P48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,Q48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D52,Q48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D52,Q48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,R48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D52,R48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D52,R48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,S48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D52,S48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D52,S48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,T48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D52,T48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D52,T48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,U48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D52,U48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D52,U48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,V48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D52,V48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D52,V48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,W48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D52,W48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D52,W48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,X48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D52,X48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D52,X48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,Y48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D52,Y48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D52,Y48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,Z48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D52,Z48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D52,Z48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,AA48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D52,AA48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D52,AA48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,AB48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D52,AB48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D52,AB48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,AC48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D52,AC48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D52,AC48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,AD48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D52,AD48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D52,AD48/'Capital Projects (Nominal)'!$B52,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D52+'Capital Projects (Nominal)'!$B52,AE48/'Capital Projects (Nominal)'!$B52*('Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D52,AE48/'Capital Projects (Nominal)'!$B52*(13-'Capital Projects (Nominal)'!$E52)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D52,AE48/'Capital Projects (Nominal)'!$B52,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A53","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,B49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D53,B49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D53,B49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,C49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D53,C49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D53,C49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,D49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D53,D49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D53,D49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,E49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D53,E49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D53,E49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,F49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D53,F49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D53,F49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,G49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D53,G49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D53,G49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,H49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D53,H49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D53,H49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,I49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D53,I49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D53,I49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,J49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D53,J49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D53,J49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,K49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D53,K49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D53,K49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,L49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D53,L49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D53,L49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,M49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D53,M49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D53,M49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,N49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D53,N49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D53,N49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,O49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D53,O49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D53,O49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,P49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D53,P49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D53,P49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,Q49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D53,Q49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D53,Q49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,R49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D53,R49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D53,R49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,S49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D53,S49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D53,S49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,T49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D53,T49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D53,T49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,U49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D53,U49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D53,U49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,V49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D53,V49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D53,V49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,W49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D53,W49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D53,W49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,X49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D53,X49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D53,X49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,Y49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D53,Y49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D53,Y49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,Z49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D53,Z49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D53,Z49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,AA49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D53,AA49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D53,AA49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,AB49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D53,AB49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D53,AB49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,AC49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D53,AC49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D53,AC49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,AD49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D53,AD49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D53,AD49/'Capital Projects (Nominal)'!$B53,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D53+'Capital Projects (Nominal)'!$B53,AE49/'Capital Projects (Nominal)'!$B53*('Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D53,AE49/'Capital Projects (Nominal)'!$B53*(13-'Capital Projects (Nominal)'!$E53)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D53,AE49/'Capital Projects (Nominal)'!$B53,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A54","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,B50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D54,B50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D54,B50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,C50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D54,C50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D54,C50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,D50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D54,D50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D54,D50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,E50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D54,E50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D54,E50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,F50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D54,F50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D54,F50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,G50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D54,G50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D54,G50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,H50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D54,H50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D54,H50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,I50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D54,I50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D54,I50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,J50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D54,J50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D54,J50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,K50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D54,K50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D54,K50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,L50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D54,L50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D54,L50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,M50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D54,M50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D54,M50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,N50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D54,N50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D54,N50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,O50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D54,O50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D54,O50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,P50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D54,P50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D54,P50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,Q50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D54,Q50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D54,Q50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,R50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D54,R50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D54,R50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,S50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D54,S50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D54,S50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,T50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D54,T50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D54,T50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,U50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D54,U50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D54,U50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,V50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D54,V50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D54,V50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,W50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D54,W50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D54,W50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,X50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D54,X50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D54,X50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,Y50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D54,Y50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D54,Y50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,Z50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D54,Z50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D54,Z50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,AA50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D54,AA50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D54,AA50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,AB50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D54,AB50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D54,AB50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,AC50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D54,AC50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D54,AC50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,AD50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D54,AD50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D54,AD50/'Capital Projects (Nominal)'!$B54,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D54+'Capital Projects (Nominal)'!$B54,AE50/'Capital Projects (Nominal)'!$B54*('Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D54,AE50/'Capital Projects (Nominal)'!$B54*(13-'Capital Projects (Nominal)'!$E54)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D54,AE50/'Capital Projects (Nominal)'!$B54,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A55","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,B51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D55,B51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D55,B51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,C51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D55,C51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D55,C51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,D51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D55,D51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D55,D51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,E51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D55,E51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D55,E51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,F51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D55,F51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D55,F51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,G51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D55,G51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D55,G51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,H51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D55,H51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D55,H51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,I51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D55,I51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D55,I51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,J51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D55,J51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D55,J51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,K51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D55,K51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D55,K51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,L51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D55,L51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D55,L51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,M51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D55,M51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D55,M51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,N51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D55,N51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D55,N51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,O51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D55,O51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D55,O51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,P51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D55,P51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D55,P51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,Q51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D55,Q51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D55,Q51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,R51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D55,R51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D55,R51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,S51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D55,S51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D55,S51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,T51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D55,T51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D55,T51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,U51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D55,U51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D55,U51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,V51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D55,V51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D55,V51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,W51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D55,W51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D55,W51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,X51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D55,X51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D55,X51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,Y51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D55,Y51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D55,Y51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,Z51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D55,Z51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D55,Z51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,AA51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D55,AA51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D55,AA51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,AB51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D55,AB51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D55,AB51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,AC51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D55,AC51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D55,AC51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,AD51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D55,AD51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D55,AD51/'Capital Projects (Nominal)'!$B55,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D55+'Capital Projects (Nominal)'!$B55,AE51/'Capital Projects (Nominal)'!$B55*('Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D55,AE51/'Capital Projects (Nominal)'!$B55*(13-'Capital Projects (Nominal)'!$E55)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D55,AE51/'Capital Projects (Nominal)'!$B55,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A56","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,B52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D56,B52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D56,B52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,C52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D56,C52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D56,C52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,D52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D56,D52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D56,D52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,E52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D56,E52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D56,E52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,F52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D56,F52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D56,F52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,G52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D56,G52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D56,G52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,H52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D56,H52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D56,H52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,I52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D56,I52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D56,I52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,J52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D56,J52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D56,J52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,K52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D56,K52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D56,K52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,L52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D56,L52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D56,L52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,M52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D56,M52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D56,M52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,N52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D56,N52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D56,N52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,O52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D56,O52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D56,O52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,P52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D56,P52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D56,P52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,Q52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D56,Q52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D56,Q52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,R52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D56,R52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D56,R52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,S52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D56,S52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D56,S52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,T52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D56,T52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D56,T52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,U52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D56,U52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D56,U52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,V52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D56,V52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D56,V52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,W52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D56,W52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D56,W52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,X52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D56,X52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D56,X52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,Y52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D56,Y52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D56,Y52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,Z52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D56,Z52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D56,Z52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,AA52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D56,AA52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D56,AA52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,AB52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D56,AB52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D56,AB52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,AC52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D56,AC52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D56,AC52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,AD52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D56,AD52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D56,AD52/'Capital Projects (Nominal)'!$B56,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D56+'Capital Projects (Nominal)'!$B56,AE52/'Capital Projects (Nominal)'!$B56*('Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D56,AE52/'Capital Projects (Nominal)'!$B56*(13-'Capital Projects (Nominal)'!$E56)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D56,AE52/'Capital Projects (Nominal)'!$B56,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A57","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,B53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D57,B53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D57,B53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,C53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D57,C53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D57,C53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,D53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D57,D53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D57,D53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,E53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D57,E53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D57,E53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,F53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D57,F53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D57,F53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,G53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D57,G53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D57,G53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,H53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D57,H53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D57,H53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,I53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D57,I53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D57,I53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,J53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D57,J53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D57,J53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,K53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D57,K53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D57,K53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,L53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D57,L53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D57,L53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,M53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D57,M53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D57,M53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,N53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D57,N53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D57,N53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,O53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D57,O53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D57,O53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,P53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D57,P53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D57,P53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,Q53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D57,Q53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D57,Q53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,R53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D57,R53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D57,R53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,S53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D57,S53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D57,S53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,T53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D57,T53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D57,T53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,U53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D57,U53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D57,U53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,V53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D57,V53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D57,V53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,W53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D57,W53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D57,W53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,X53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D57,X53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D57,X53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,Y53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D57,Y53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D57,Y53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,Z53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D57,Z53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D57,Z53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,AA53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D57,AA53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D57,AA53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,AB53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D57,AB53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D57,AB53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,AC53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D57,AC53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D57,AC53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,AD53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D57,AD53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D57,AD53/'Capital Projects (Nominal)'!$B57,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D57+'Capital Projects (Nominal)'!$B57,AE53/'Capital Projects (Nominal)'!$B57*('Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D57,AE53/'Capital Projects (Nominal)'!$B57*(13-'Capital Projects (Nominal)'!$E57)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D57,AE53/'Capital Projects (Nominal)'!$B57,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A58","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,B54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D58,B54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D58,B54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,C54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D58,C54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D58,C54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,D54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D58,D54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D58,D54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,E54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D58,E54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D58,E54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,F54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D58,F54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D58,F54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,G54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D58,G54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D58,G54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,H54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D58,H54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D58,H54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,I54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D58,I54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D58,I54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,J54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D58,J54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D58,J54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,K54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D58,K54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D58,K54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,L54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D58,L54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D58,L54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,M54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D58,M54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D58,M54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,N54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D58,N54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D58,N54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,O54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D58,O54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D58,O54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,P54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D58,P54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D58,P54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,Q54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D58,Q54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D58,Q54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,R54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D58,R54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D58,R54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,S54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D58,S54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D58,S54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,T54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D58,T54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D58,T54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,U54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D58,U54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D58,U54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,V54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D58,V54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D58,V54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,W54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D58,W54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D58,W54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,X54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D58,X54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D58,X54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,Y54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D58,Y54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D58,Y54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,Z54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D58,Z54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D58,Z54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,AA54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D58,AA54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D58,AA54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,AB54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D58,AB54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D58,AB54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,AC54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D58,AC54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D58,AC54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,AD54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D58,AD54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D58,AD54/'Capital Projects (Nominal)'!$B58,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D58+'Capital Projects (Nominal)'!$B58,AE54/'Capital Projects (Nominal)'!$B58*('Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D58,AE54/'Capital Projects (Nominal)'!$B58*(13-'Capital Projects (Nominal)'!$E58)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D58,AE54/'Capital Projects (Nominal)'!$B58,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A59","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,B55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D59,B55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D59,B55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,C55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D59,C55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D59,C55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,D55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D59,D55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D59,D55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,E55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D59,E55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D59,E55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,F55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D59,F55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D59,F55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,G55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D59,G55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D59,G55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,H55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D59,H55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D59,H55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,I55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D59,I55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D59,I55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,J55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D59,J55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D59,J55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,K55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D59,K55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D59,K55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,L55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D59,L55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D59,L55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,M55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D59,M55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D59,M55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,N55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D59,N55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D59,N55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,O55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D59,O55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D59,O55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,P55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D59,P55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D59,P55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,Q55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D59,Q55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D59,Q55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,R55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D59,R55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D59,R55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,S55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D59,S55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D59,S55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,T55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D59,T55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D59,T55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,U55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D59,U55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D59,U55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,V55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D59,V55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D59,V55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,W55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D59,W55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D59,W55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,X55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D59,X55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D59,X55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,Y55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D59,Y55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D59,Y55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,Z55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D59,Z55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D59,Z55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,AA55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D59,AA55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D59,AA55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,AB55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D59,AB55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D59,AB55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,AC55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D59,AC55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D59,AC55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,AD55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D59,AD55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D59,AD55/'Capital Projects (Nominal)'!$B59,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D59+'Capital Projects (Nominal)'!$B59,AE55/'Capital Projects (Nominal)'!$B59*('Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D59,AE55/'Capital Projects (Nominal)'!$B59*(13-'Capital Projects (Nominal)'!$E59)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D59,AE55/'Capital Projects (Nominal)'!$B59,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A60","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,B56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D60,B56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D60,B56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,C56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D60,C56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D60,C56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,D56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D60,D56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D60,D56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,E56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D60,E56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D60,E56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,F56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D60,F56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D60,F56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,G56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D60,G56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D60,G56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,H56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D60,H56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D60,H56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,I56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D60,I56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D60,I56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,J56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D60,J56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D60,J56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,K56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D60,K56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D60,K56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,L56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D60,L56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D60,L56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,M56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D60,M56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D60,M56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,N56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D60,N56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D60,N56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,O56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D60,O56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D60,O56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,P56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D60,P56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D60,P56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,Q56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D60,Q56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D60,Q56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,R56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D60,R56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D60,R56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,S56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D60,S56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D60,S56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,T56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D60,T56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D60,T56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,U56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D60,U56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D60,U56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,V56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D60,V56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D60,V56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,W56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D60,W56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D60,W56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,X56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D60,X56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D60,X56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,Y56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D60,Y56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D60,Y56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,Z56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D60,Z56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D60,Z56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,AA56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D60,AA56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D60,AA56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,AB56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D60,AB56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D60,AB56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,AC56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D60,AC56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D60,AC56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,AD56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D60,AD56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D60,AD56/'Capital Projects (Nominal)'!$B60,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D60+'Capital Projects (Nominal)'!$B60,AE56/'Capital Projects (Nominal)'!$B60*('Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D60,AE56/'Capital Projects (Nominal)'!$B60*(13-'Capital Projects (Nominal)'!$E60)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D60,AE56/'Capital Projects (Nominal)'!$B60,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A61","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,B57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D61,B57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D61,B57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,C57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D61,C57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D61,C57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,D57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D61,D57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D61,D57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,E57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D61,E57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D61,E57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,F57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D61,F57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D61,F57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,G57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D61,G57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D61,G57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,H57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D61,H57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D61,H57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,I57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D61,I57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D61,I57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,J57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D61,J57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D61,J57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,K57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D61,K57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D61,K57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,L57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D61,L57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D61,L57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,M57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D61,M57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D61,M57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,N57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D61,N57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D61,N57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,O57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D61,O57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D61,O57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,P57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D61,P57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D61,P57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,Q57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D61,Q57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D61,Q57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,R57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D61,R57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D61,R57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,S57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D61,S57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D61,S57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,T57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D61,T57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D61,T57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,U57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D61,U57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D61,U57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,V57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D61,V57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D61,V57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,W57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D61,W57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D61,W57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,X57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D61,X57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D61,X57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,Y57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D61,Y57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D61,Y57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,Z57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D61,Z57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D61,Z57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,AA57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D61,AA57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D61,AA57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,AB57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D61,AB57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D61,AB57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,AC57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D61,AC57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D61,AC57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,AD57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D61,AD57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D61,AD57/'Capital Projects (Nominal)'!$B61,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D61+'Capital Projects (Nominal)'!$B61,AE57/'Capital Projects (Nominal)'!$B61*('Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D61,AE57/'Capital Projects (Nominal)'!$B61*(13-'Capital Projects (Nominal)'!$E61)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D61,AE57/'Capital Projects (Nominal)'!$B61,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A62","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,B58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D62,B58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D62,B58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,C58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D62,C58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D62,C58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,D58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D62,D58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D62,D58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,E58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D62,E58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D62,E58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,F58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D62,F58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D62,F58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,G58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D62,G58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D62,G58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,H58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D62,H58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D62,H58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,I58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D62,I58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D62,I58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,J58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D62,J58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D62,J58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,K58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D62,K58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D62,K58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,L58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D62,L58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D62,L58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,M58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D62,M58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D62,M58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,N58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D62,N58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D62,N58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,O58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D62,O58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D62,O58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,P58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D62,P58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D62,P58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,Q58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D62,Q58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D62,Q58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,R58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D62,R58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D62,R58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,S58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D62,S58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D62,S58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,T58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D62,T58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D62,T58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,U58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D62,U58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D62,U58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,V58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D62,V58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D62,V58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,W58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D62,W58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D62,W58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,X58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D62,X58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D62,X58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,Y58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D62,Y58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D62,Y58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,Z58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D62,Z58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D62,Z58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,AA58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D62,AA58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D62,AA58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,AB58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D62,AB58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D62,AB58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,AC58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D62,AC58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D62,AC58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,AD58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D62,AD58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D62,AD58/'Capital Projects (Nominal)'!$B62,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D62+'Capital Projects (Nominal)'!$B62,AE58/'Capital Projects (Nominal)'!$B62*('Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D62,AE58/'Capital Projects (Nominal)'!$B62*(13-'Capital Projects (Nominal)'!$E62)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D62,AE58/'Capital Projects (Nominal)'!$B62,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A63","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,B59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D63,B59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D63,B59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,C59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D63,C59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D63,C59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,D59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D63,D59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D63,D59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,E59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D63,E59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D63,E59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,F59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D63,F59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D63,F59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,G59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D63,G59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D63,G59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,H59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D63,H59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D63,H59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,I59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D63,I59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D63,I59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,J59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D63,J59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D63,J59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,K59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D63,K59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D63,K59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,L59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D63,L59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D63,L59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,M59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D63,M59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D63,M59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,N59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D63,N59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D63,N59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,O59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D63,O59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D63,O59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,P59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D63,P59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D63,P59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,Q59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D63,Q59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D63,Q59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,R59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D63,R59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D63,R59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,S59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D63,S59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D63,S59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,T59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D63,T59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D63,T59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,U59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D63,U59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D63,U59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,V59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D63,V59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D63,V59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,W59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D63,W59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D63,W59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,X59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D63,X59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D63,X59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,Y59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D63,Y59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D63,Y59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,Z59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D63,Z59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D63,Z59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,AA59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D63,AA59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D63,AA59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,AB59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D63,AB59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D63,AB59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,AC59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D63,AC59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D63,AC59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,AD59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D63,AD59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D63,AD59/'Capital Projects (Nominal)'!$B63,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D63+'Capital Projects (Nominal)'!$B63,AE59/'Capital Projects (Nominal)'!$B63*('Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D63,AE59/'Capital Projects (Nominal)'!$B63*(13-'Capital Projects (Nominal)'!$E63)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D63,AE59/'Capital Projects (Nominal)'!$B63,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A64","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,B60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D64,B60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D64,B60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,C60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D64,C60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D64,C60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,D60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D64,D60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D64,D60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,E60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D64,E60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D64,E60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,F60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D64,F60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D64,F60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,G60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D64,G60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D64,G60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,H60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D64,H60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D64,H60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,I60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D64,I60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D64,I60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,J60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D64,J60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D64,J60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,K60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D64,K60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D64,K60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,L60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D64,L60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D64,L60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,M60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D64,M60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D64,M60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,N60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D64,N60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D64,N60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,O60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D64,O60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D64,O60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,P60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D64,P60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D64,P60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,Q60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D64,Q60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D64,Q60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,R60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D64,R60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D64,R60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,S60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D64,S60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D64,S60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,T60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D64,T60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D64,T60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,U60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D64,U60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D64,U60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,V60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D64,V60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D64,V60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,W60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D64,W60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D64,W60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,X60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D64,X60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D64,X60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,Y60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D64,Y60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D64,Y60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,Z60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D64,Z60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D64,Z60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,AA60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D64,AA60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D64,AA60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,AB60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D64,AB60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D64,AB60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,AC60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D64,AC60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D64,AC60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,AD60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D64,AD60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D64,AD60/'Capital Projects (Nominal)'!$B64,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D64+'Capital Projects (Nominal)'!$B64,AE60/'Capital Projects (Nominal)'!$B64*('Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D64,AE60/'Capital Projects (Nominal)'!$B64*(13-'Capital Projects (Nominal)'!$E64)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D64,AE60/'Capital Projects (Nominal)'!$B64,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A65","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,B61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D65,B61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D65,B61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,C61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D65,C61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D65,C61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,D61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D65,D61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D65,D61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,E61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D65,E61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D65,E61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,F61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D65,F61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D65,F61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,G61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D65,G61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D65,G61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,H61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D65,H61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D65,H61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,I61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D65,I61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D65,I61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,J61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D65,J61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D65,J61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,K61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D65,K61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D65,K61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,L61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D65,L61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D65,L61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,M61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D65,M61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D65,M61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,N61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D65,N61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D65,N61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,O61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D65,O61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D65,O61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,P61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D65,P61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D65,P61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,Q61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D65,Q61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D65,Q61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,R61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D65,R61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D65,R61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,S61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D65,S61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D65,S61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,T61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D65,T61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D65,T61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,U61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D65,U61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D65,U61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,V61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D65,V61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D65,V61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,W61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D65,W61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D65,W61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,X61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D65,X61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D65,X61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,Y61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D65,Y61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D65,Y61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,Z61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D65,Z61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D65,Z61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,AA61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D65,AA61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D65,AA61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,AB61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D65,AB61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D65,AB61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,AC61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D65,AC61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D65,AC61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,AD61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D65,AD61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D65,AD61/'Capital Projects (Nominal)'!$B65,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D65+'Capital Projects (Nominal)'!$B65,AE61/'Capital Projects (Nominal)'!$B65*('Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D65,AE61/'Capital Projects (Nominal)'!$B65*(13-'Capital Projects (Nominal)'!$E65)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D65,AE61/'Capital Projects (Nominal)'!$B65,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A66","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,B62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D66,B62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D66,B62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,C62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D66,C62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D66,C62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,D62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D66,D62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D66,D62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,E62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D66,E62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D66,E62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,F62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D66,F62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D66,F62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,G62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D66,G62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D66,G62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,H62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D66,H62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D66,H62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,I62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D66,I62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D66,I62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,J62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D66,J62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D66,J62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,K62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D66,K62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D66,K62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,L62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D66,L62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D66,L62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,M62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D66,M62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D66,M62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,N62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D66,N62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D66,N62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,O62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D66,O62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D66,O62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,P62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D66,P62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D66,P62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,Q62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D66,Q62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D66,Q62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,R62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D66,R62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D66,R62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,S62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D66,S62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D66,S62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,T62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D66,T62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D66,T62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,U62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D66,U62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D66,U62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,V62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D66,V62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D66,V62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,W62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D66,W62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D66,W62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,X62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D66,X62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D66,X62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,Y62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D66,Y62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D66,Y62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,Z62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D66,Z62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D66,Z62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,AA62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D66,AA62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D66,AA62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,AB62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D66,AB62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D66,AB62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,AC62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D66,AC62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D66,AC62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,AD62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D66,AD62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D66,AD62/'Capital Projects (Nominal)'!$B66,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D66+'Capital Projects (Nominal)'!$B66,AE62/'Capital Projects (Nominal)'!$B66*('Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D66,AE62/'Capital Projects (Nominal)'!$B66*(13-'Capital Projects (Nominal)'!$E66)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D66,AE62/'Capital Projects (Nominal)'!$B66,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A67","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,B63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D67,B63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D67,B63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,C63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D67,C63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D67,C63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,D63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D67,D63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D67,D63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,E63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D67,E63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D67,E63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,F63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D67,F63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D67,F63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,G63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D67,G63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D67,G63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,H63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D67,H63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D67,H63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,I63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D67,I63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D67,I63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,J63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D67,J63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D67,J63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,K63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D67,K63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D67,K63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,L63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D67,L63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D67,L63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,M63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D67,M63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D67,M63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,N63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D67,N63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D67,N63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,O63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D67,O63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D67,O63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,P63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D67,P63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D67,P63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,Q63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D67,Q63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D67,Q63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,R63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D67,R63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D67,R63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,S63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D67,S63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D67,S63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,T63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D67,T63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D67,T63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,U63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D67,U63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D67,U63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,V63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D67,V63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D67,V63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,W63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D67,W63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D67,W63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,X63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D67,X63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D67,X63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,Y63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D67,Y63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D67,Y63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,Z63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D67,Z63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D67,Z63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,AA63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D67,AA63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D67,AA63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,AB63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D67,AB63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D67,AB63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,AC63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D67,AC63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D67,AC63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,AD63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D67,AD63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D67,AD63/'Capital Projects (Nominal)'!$B67,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D67+'Capital Projects (Nominal)'!$B67,AE63/'Capital Projects (Nominal)'!$B67*('Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D67,AE63/'Capital Projects (Nominal)'!$B67*(13-'Capital Projects (Nominal)'!$E67)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D67,AE63/'Capital Projects (Nominal)'!$B67,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A68","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,B64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D68,B64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D68,B64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,C64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D68,C64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D68,C64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,D64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D68,D64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D68,D64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,E64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D68,E64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D68,E64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,F64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D68,F64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D68,F64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,G64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D68,G64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D68,G64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,H64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D68,H64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D68,H64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,I64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D68,I64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D68,I64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,J64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D68,J64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D68,J64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,K64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D68,K64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D68,K64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,L64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D68,L64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D68,L64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,M64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D68,M64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D68,M64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,N64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D68,N64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D68,N64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,O64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D68,O64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D68,O64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,P64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D68,P64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D68,P64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,Q64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D68,Q64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D68,Q64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,R64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D68,R64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D68,R64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,S64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D68,S64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D68,S64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,T64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D68,T64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D68,T64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,U64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D68,U64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D68,U64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,V64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D68,V64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D68,V64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,W64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D68,W64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D68,W64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,X64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D68,X64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D68,X64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,Y64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D68,Y64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D68,Y64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,Z64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D68,Z64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D68,Z64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,AA64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D68,AA64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D68,AA64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,AB64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D68,AB64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D68,AB64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,AC64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D68,AC64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D68,AC64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,AD64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D68,AD64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D68,AD64/'Capital Projects (Nominal)'!$B68,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D68+'Capital Projects (Nominal)'!$B68,AE64/'Capital Projects (Nominal)'!$B68*('Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D68,AE64/'Capital Projects (Nominal)'!$B68*(13-'Capital Projects (Nominal)'!$E68)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D68,AE64/'Capital Projects (Nominal)'!$B68,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A69","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,B65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D69,B65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D69,B65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,C65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D69,C65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D69,C65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,D65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D69,D65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D69,D65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,E65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D69,E65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D69,E65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,F65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D69,F65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D69,F65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,G65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D69,G65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D69,G65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,H65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D69,H65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D69,H65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,I65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D69,I65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D69,I65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,J65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D69,J65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D69,J65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,K65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D69,K65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D69,K65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,L65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D69,L65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D69,L65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,M65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D69,M65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D69,M65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,N65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D69,N65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D69,N65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,O65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D69,O65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D69,O65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,P65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D69,P65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D69,P65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,Q65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D69,Q65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D69,Q65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,R65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D69,R65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D69,R65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,S65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D69,S65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D69,S65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,T65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D69,T65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D69,T65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,U65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D69,U65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D69,U65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,V65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D69,V65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D69,V65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,W65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D69,W65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D69,W65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,X65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D69,X65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D69,X65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,Y65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D69,Y65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D69,Y65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,Z65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D69,Z65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D69,Z65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,AA65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D69,AA65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D69,AA65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,AB65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D69,AB65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D69,AB65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,AC65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D69,AC65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D69,AC65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,AD65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D69,AD65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D69,AD65/'Capital Projects (Nominal)'!$B69,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D69+'Capital Projects (Nominal)'!$B69,AE65/'Capital Projects (Nominal)'!$B69*('Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D69,AE65/'Capital Projects (Nominal)'!$B69*(13-'Capital Projects (Nominal)'!$E69)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D69,AE65/'Capital Projects (Nominal)'!$B69,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A70","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,B66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D70,B66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D70,B66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,C66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D70,C66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D70,C66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,D66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D70,D66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D70,D66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,E66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D70,E66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D70,E66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,F66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D70,F66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D70,F66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,G66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D70,G66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D70,G66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,H66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D70,H66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D70,H66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,I66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D70,I66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D70,I66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,J66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D70,J66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D70,J66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,K66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D70,K66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D70,K66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,L66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D70,L66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D70,L66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,M66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D70,M66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D70,M66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,N66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D70,N66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D70,N66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,O66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D70,O66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D70,O66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,P66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D70,P66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D70,P66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,Q66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D70,Q66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D70,Q66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,R66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D70,R66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D70,R66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,S66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D70,S66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D70,S66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,T66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D70,T66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D70,T66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,U66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D70,U66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D70,U66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,V66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D70,V66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D70,V66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,W66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D70,W66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D70,W66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,X66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D70,X66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D70,X66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,Y66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D70,Y66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D70,Y66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,Z66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D70,Z66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D70,Z66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,AA66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D70,AA66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D70,AA66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,AB66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D70,AB66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D70,AB66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,AC66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D70,AC66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D70,AC66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,AD66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D70,AD66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D70,AD66/'Capital Projects (Nominal)'!$B70,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D70+'Capital Projects (Nominal)'!$B70,AE66/'Capital Projects (Nominal)'!$B70*('Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D70,AE66/'Capital Projects (Nominal)'!$B70*(13-'Capital Projects (Nominal)'!$E70)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D70,AE66/'Capital Projects (Nominal)'!$B70,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A71","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,B67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D71,B67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D71,B67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,C67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D71,C67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D71,C67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,D67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D71,D67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D71,D67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,E67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D71,E67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D71,E67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,F67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D71,F67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D71,F67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,G67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D71,G67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D71,G67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,H67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D71,H67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D71,H67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,I67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D71,I67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D71,I67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,J67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D71,J67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D71,J67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,K67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D71,K67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D71,K67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,L67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D71,L67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D71,L67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,M67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D71,M67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D71,M67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,N67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D71,N67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D71,N67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,O67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D71,O67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D71,O67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,P67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D71,P67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D71,P67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,Q67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D71,Q67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D71,Q67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,R67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D71,R67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D71,R67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,S67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D71,S67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D71,S67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,T67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D71,T67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D71,T67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,U67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D71,U67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D71,U67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,V67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D71,V67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D71,V67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,W67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D71,W67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D71,W67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,X67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D71,X67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D71,X67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,Y67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D71,Y67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D71,Y67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,Z67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D71,Z67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D71,Z67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,AA67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D71,AA67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D71,AA67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,AB67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D71,AB67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D71,AB67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,AC67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D71,AC67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D71,AC67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,AD67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D71,AD67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D71,AD67/'Capital Projects (Nominal)'!$B71,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D71+'Capital Projects (Nominal)'!$B71,AE67/'Capital Projects (Nominal)'!$B71*('Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D71,AE67/'Capital Projects (Nominal)'!$B71*(13-'Capital Projects (Nominal)'!$E71)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D71,AE67/'Capital Projects (Nominal)'!$B71,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A72","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,B68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D72,B68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D72,B68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,C68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D72,C68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D72,C68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,D68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D72,D68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D72,D68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,E68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D72,E68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D72,E68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,F68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D72,F68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D72,F68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,G68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D72,G68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D72,G68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,H68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D72,H68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D72,H68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,I68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D72,I68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D72,I68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,J68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D72,J68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D72,J68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,K68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D72,K68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D72,K68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,L68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D72,L68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D72,L68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,M68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D72,M68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D72,M68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,N68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D72,N68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D72,N68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,O68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D72,O68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D72,O68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,P68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D72,P68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D72,P68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,Q68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D72,Q68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D72,Q68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,R68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D72,R68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D72,R68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,S68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D72,S68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D72,S68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,T68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D72,T68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D72,T68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,U68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D72,U68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D72,U68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,V68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D72,V68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D72,V68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,W68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D72,W68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D72,W68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,X68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D72,X68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D72,X68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,Y68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D72,Y68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D72,Y68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,Z68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D72,Z68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D72,Z68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,AA68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D72,AA68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D72,AA68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,AB68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D72,AB68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D72,AB68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,AC68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D72,AC68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D72,AC68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,AD68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D72,AD68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D72,AD68/'Capital Projects (Nominal)'!$B72,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D72+'Capital Projects (Nominal)'!$B72,AE68/'Capital Projects (Nominal)'!$B72*('Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D72,AE68/'Capital Projects (Nominal)'!$B72*(13-'Capital Projects (Nominal)'!$E72)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D72,AE68/'Capital Projects (Nominal)'!$B72,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A73","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,B69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D73,B69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D73,B69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,C69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D73,C69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D73,C69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,D69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D73,D69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D73,D69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,E69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D73,E69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D73,E69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,F69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D73,F69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D73,F69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,G69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D73,G69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D73,G69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,H69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D73,H69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D73,H69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,I69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D73,I69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D73,I69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,J69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D73,J69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D73,J69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,K69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D73,K69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D73,K69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,L69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D73,L69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D73,L69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,M69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D73,M69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D73,M69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,N69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D73,N69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D73,N69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,O69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D73,O69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D73,O69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,P69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D73,P69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D73,P69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,Q69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D73,Q69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D73,Q69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,R69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D73,R69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D73,R69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,S69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D73,S69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D73,S69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,T69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D73,T69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D73,T69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,U69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D73,U69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D73,U69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,V69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D73,V69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D73,V69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,W69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D73,W69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D73,W69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,X69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D73,X69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D73,X69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,Y69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D73,Y69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D73,Y69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,Z69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D73,Z69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D73,Z69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,AA69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D73,AA69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D73,AA69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,AB69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D73,AB69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D73,AB69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,AC69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D73,AC69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D73,AC69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,AD69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D73,AD69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D73,AD69/'Capital Projects (Nominal)'!$B73,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D73+'Capital Projects (Nominal)'!$B73,AE69/'Capital Projects (Nominal)'!$B73*('Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D73,AE69/'Capital Projects (Nominal)'!$B73*(13-'Capital Projects (Nominal)'!$E73)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D73,AE69/'Capital Projects (Nominal)'!$B73,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A74","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,B70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D74,B70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D74,B70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,C70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D74,C70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D74,C70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,D70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D74,D70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D74,D70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,E70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D74,E70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D74,E70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,F70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D74,F70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D74,F70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,G70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D74,G70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D74,G70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,H70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D74,H70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D74,H70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,I70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D74,I70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D74,I70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,J70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D74,J70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D74,J70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,K70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D74,K70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D74,K70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,L70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D74,L70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D74,L70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,M70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D74,M70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D74,M70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,N70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D74,N70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D74,N70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,O70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D74,O70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D74,O70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,P70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D74,P70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D74,P70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,Q70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D74,Q70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D74,Q70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,R70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D74,R70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D74,R70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,S70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D74,S70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D74,S70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,T70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D74,T70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D74,T70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,U70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D74,U70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D74,U70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,V70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D74,V70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D74,V70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,W70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D74,W70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D74,W70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,X70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D74,X70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D74,X70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,Y70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D74,Y70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D74,Y70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,Z70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D74,Z70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D74,Z70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,AA70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D74,AA70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D74,AA70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,AB70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D74,AB70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D74,AB70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,AC70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D74,AC70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D74,AC70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,AD70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D74,AD70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D74,AD70/'Capital Projects (Nominal)'!$B74,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D74+'Capital Projects (Nominal)'!$B74,AE70/'Capital Projects (Nominal)'!$B74*('Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D74,AE70/'Capital Projects (Nominal)'!$B74*(13-'Capital Projects (Nominal)'!$E74)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D74,AE70/'Capital Projects (Nominal)'!$B74,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A75","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,B71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D75,B71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D75,B71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,C71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D75,C71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D75,C71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,D71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D75,D71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D75,D71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,E71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D75,E71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D75,E71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,F71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D75,F71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D75,F71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,G71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D75,G71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D75,G71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,H71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D75,H71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D75,H71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,I71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D75,I71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D75,I71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,J71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D75,J71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D75,J71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,K71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D75,K71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D75,K71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,L71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D75,L71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D75,L71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,M71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D75,M71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D75,M71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,N71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D75,N71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D75,N71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,O71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D75,O71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D75,O71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,P71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D75,P71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D75,P71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,Q71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D75,Q71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D75,Q71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,R71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D75,R71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D75,R71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,S71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D75,S71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D75,S71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,T71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D75,T71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D75,T71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,U71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D75,U71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D75,U71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,V71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D75,V71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D75,V71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,W71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D75,W71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D75,W71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,X71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D75,X71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D75,X71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,Y71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D75,Y71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D75,Y71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,Z71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D75,Z71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D75,Z71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,AA71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D75,AA71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D75,AA71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,AB71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D75,AB71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D75,AB71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,AC71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D75,AC71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D75,AC71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,AD71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D75,AD71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D75,AD71/'Capital Projects (Nominal)'!$B75,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D75+'Capital Projects (Nominal)'!$B75,AE71/'Capital Projects (Nominal)'!$B75*('Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D75,AE71/'Capital Projects (Nominal)'!$B75*(13-'Capital Projects (Nominal)'!$E75)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D75,AE71/'Capital Projects (Nominal)'!$B75,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A76","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,B72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D76,B72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D76,B72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,C72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D76,C72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D76,C72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,D72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D76,D72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D76,D72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,E72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D76,E72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D76,E72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,F72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D76,F72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D76,F72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,G72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D76,G72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D76,G72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,H72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D76,H72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D76,H72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,I72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D76,I72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D76,I72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,J72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D76,J72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D76,J72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,K72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D76,K72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D76,K72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,L72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D76,L72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D76,L72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,M72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D76,M72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D76,M72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,N72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D76,N72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D76,N72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,O72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D76,O72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D76,O72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,P72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D76,P72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D76,P72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,Q72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D76,Q72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D76,Q72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,R72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D76,R72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D76,R72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,S72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D76,S72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D76,S72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,T72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D76,T72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D76,T72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,U72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D76,U72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D76,U72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,V72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D76,V72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D76,V72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,W72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D76,W72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D76,W72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,X72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D76,X72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D76,X72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,Y72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D76,Y72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D76,Y72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,Z72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D76,Z72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D76,Z72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,AA72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D76,AA72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D76,AA72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,AB72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D76,AB72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D76,AB72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,AC72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D76,AC72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D76,AC72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,AD72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D76,AD72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D76,AD72/'Capital Projects (Nominal)'!$B76,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D76+'Capital Projects (Nominal)'!$B76,AE72/'Capital Projects (Nominal)'!$B76*('Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D76,AE72/'Capital Projects (Nominal)'!$B76*(13-'Capital Projects (Nominal)'!$E76)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D76,AE72/'Capital Projects (Nominal)'!$B76,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A77","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,B73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D77,B73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D77,B73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,C73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D77,C73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D77,C73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,D73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D77,D73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D77,D73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,E73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D77,E73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D77,E73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,F73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D77,F73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D77,F73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,G73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D77,G73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D77,G73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,H73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D77,H73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D77,H73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,I73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D77,I73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D77,I73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,J73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D77,J73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D77,J73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,K73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D77,K73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D77,K73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,L73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D77,L73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D77,L73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,M73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D77,M73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D77,M73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,N73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D77,N73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D77,N73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,O73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D77,O73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D77,O73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,P73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D77,P73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D77,P73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,Q73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D77,Q73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D77,Q73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,R73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D77,R73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D77,R73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,S73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D77,S73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D77,S73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,T73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D77,T73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D77,T73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,U73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D77,U73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D77,U73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,V73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D77,V73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D77,V73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,W73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D77,W73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D77,W73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,X73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D77,X73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D77,X73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,Y73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D77,Y73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D77,Y73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,Z73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D77,Z73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D77,Z73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,AA73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D77,AA73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D77,AA73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,AB73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D77,AB73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D77,AB73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,AC73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D77,AC73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D77,AC73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,AD73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D77,AD73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D77,AD73/'Capital Projects (Nominal)'!$B77,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D77+'Capital Projects (Nominal)'!$B77,AE73/'Capital Projects (Nominal)'!$B77*('Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D77,AE73/'Capital Projects (Nominal)'!$B77*(13-'Capital Projects (Nominal)'!$E77)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D77,AE73/'Capital Projects (Nominal)'!$B77,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A78","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,B74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D78,B74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D78,B74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,C74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D78,C74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D78,C74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,D74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D78,D74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D78,D74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,E74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D78,E74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D78,E74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,F74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D78,F74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D78,F74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,G74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D78,G74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D78,G74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,H74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D78,H74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D78,H74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,I74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D78,I74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D78,I74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,J74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D78,J74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D78,J74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,K74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D78,K74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D78,K74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,L74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D78,L74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D78,L74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,M74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D78,M74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D78,M74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,N74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D78,N74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D78,N74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,O74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D78,O74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D78,O74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,P74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D78,P74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D78,P74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,Q74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D78,Q74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D78,Q74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,R74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D78,R74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D78,R74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,S74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D78,S74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D78,S74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,T74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D78,T74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D78,T74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,U74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D78,U74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D78,U74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,V74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D78,V74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D78,V74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,W74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D78,W74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D78,W74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,X74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D78,X74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D78,X74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,Y74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D78,Y74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D78,Y74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,Z74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D78,Z74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D78,Z74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,AA74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D78,AA74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D78,AA74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,AB74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D78,AB74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D78,AB74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,AC74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D78,AC74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D78,AC74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,AD74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D78,AD74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D78,AD74/'Capital Projects (Nominal)'!$B78,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D78+'Capital Projects (Nominal)'!$B78,AE74/'Capital Projects (Nominal)'!$B78*('Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D78,AE74/'Capital Projects (Nominal)'!$B78*(13-'Capital Projects (Nominal)'!$E78)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D78,AE74/'Capital Projects (Nominal)'!$B78,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A79","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,B75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D79,B75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D79,B75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,C75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D79,C75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D79,C75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,D75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D79,D75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D79,D75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,E75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D79,E75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D79,E75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,F75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D79,F75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D79,F75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,G75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D79,G75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D79,G75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,H75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D79,H75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D79,H75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,I75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D79,I75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D79,I75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,J75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D79,J75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D79,J75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,K75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D79,K75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D79,K75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,L75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D79,L75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D79,L75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,M75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D79,M75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D79,M75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,N75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D79,N75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D79,N75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,O75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D79,O75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D79,O75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,P75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D79,P75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D79,P75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,Q75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D79,Q75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D79,Q75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,R75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D79,R75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D79,R75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,S75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D79,S75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D79,S75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,T75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D79,T75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D79,T75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,U75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D79,U75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D79,U75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,V75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D79,V75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D79,V75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,W75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D79,W75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D79,W75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,X75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D79,X75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D79,X75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,Y75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D79,Y75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D79,Y75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,Z75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D79,Z75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D79,Z75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,AA75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D79,AA75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D79,AA75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,AB75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D79,AB75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D79,AB75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,AC75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D79,AC75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D79,AC75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,AD75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D79,AD75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D79,AD75/'Capital Projects (Nominal)'!$B79,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D79+'Capital Projects (Nominal)'!$B79,AE75/'Capital Projects (Nominal)'!$B79*('Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D79,AE75/'Capital Projects (Nominal)'!$B79*(13-'Capital Projects (Nominal)'!$E79)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D79,AE75/'Capital Projects (Nominal)'!$B79,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A80","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,B76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D80,B76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D80,B76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,C76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D80,C76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D80,C76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,D76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D80,D76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D80,D76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,E76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D80,E76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D80,E76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,F76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D80,F76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D80,F76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,G76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D80,G76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D80,G76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,H76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D80,H76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D80,H76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,I76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D80,I76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D80,I76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,J76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D80,J76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D80,J76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,K76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D80,K76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D80,K76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,L76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D80,L76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D80,L76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,M76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D80,M76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D80,M76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,N76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D80,N76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D80,N76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,O76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D80,O76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D80,O76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,P76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D80,P76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D80,P76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,Q76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D80,Q76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D80,Q76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,R76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D80,R76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D80,R76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,S76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D80,S76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D80,S76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,T76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D80,T76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D80,T76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,U76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D80,U76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D80,U76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,V76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D80,V76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D80,V76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,W76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D80,W76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D80,W76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,X76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D80,X76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D80,X76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,Y76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D80,Y76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D80,Y76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,Z76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D80,Z76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D80,Z76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,AA76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D80,AA76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D80,AA76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,AB76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D80,AB76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D80,AB76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,AC76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D80,AC76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D80,AC76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,AD76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D80,AD76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D80,AD76/'Capital Projects (Nominal)'!$B80,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D80+'Capital Projects (Nominal)'!$B80,AE76/'Capital Projects (Nominal)'!$B80*('Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D80,AE76/'Capital Projects (Nominal)'!$B80*(13-'Capital Projects (Nominal)'!$E80)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D80,AE76/'Capital Projects (Nominal)'!$B80,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A81","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,B77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D81,B77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D81,B77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,C77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D81,C77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D81,C77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,D77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D81,D77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D81,D77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,E77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D81,E77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D81,E77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,F77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D81,F77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D81,F77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,G77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D81,G77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D81,G77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,H77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D81,H77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D81,H77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,I77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D81,I77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D81,I77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,J77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D81,J77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D81,J77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,K77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D81,K77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D81,K77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,L77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D81,L77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D81,L77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,M77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D81,M77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D81,M77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,N77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D81,N77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D81,N77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,O77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D81,O77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D81,O77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,P77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D81,P77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D81,P77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,Q77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D81,Q77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D81,Q77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,R77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D81,R77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D81,R77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,S77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D81,S77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D81,S77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,T77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D81,T77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D81,T77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,U77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D81,U77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D81,U77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,V77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D81,V77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D81,V77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,W77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D81,W77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D81,W77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,X77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D81,X77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D81,X77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,Y77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D81,Y77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D81,Y77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,Z77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D81,Z77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D81,Z77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,AA77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D81,AA77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D81,AA77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,AB77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D81,AB77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D81,AB77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,AC77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D81,AC77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D81,AC77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,AD77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D81,AD77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D81,AD77/'Capital Projects (Nominal)'!$B81,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D81+'Capital Projects (Nominal)'!$B81,AE77/'Capital Projects (Nominal)'!$B81*('Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D81,AE77/'Capital Projects (Nominal)'!$B81*(13-'Capital Projects (Nominal)'!$E81)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D81,AE77/'Capital Projects (Nominal)'!$B81,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A82","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,B78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D82,B78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D82,B78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,C78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D82,C78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D82,C78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,D78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D82,D78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D82,D78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,E78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D82,E78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D82,E78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,F78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D82,F78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D82,F78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,G78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D82,G78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D82,G78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,H78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D82,H78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D82,H78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,I78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D82,I78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D82,I78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,J78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D82,J78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D82,J78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,K78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D82,K78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D82,K78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,L78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D82,L78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D82,L78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,M78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D82,M78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D82,M78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,N78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D82,N78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D82,N78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,O78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D82,O78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D82,O78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,P78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D82,P78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D82,P78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,Q78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D82,Q78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D82,Q78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,R78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D82,R78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D82,R78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,S78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D82,S78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D82,S78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,T78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D82,T78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D82,T78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,U78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D82,U78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D82,U78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,V78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D82,V78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D82,V78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,W78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D82,W78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D82,W78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,X78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D82,X78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D82,X78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,Y78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D82,Y78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D82,Y78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,Z78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D82,Z78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D82,Z78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,AA78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D82,AA78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D82,AA78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,AB78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D82,AB78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D82,AB78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,AC78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D82,AC78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D82,AC78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,AD78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D82,AD78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D82,AD78/'Capital Projects (Nominal)'!$B82,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D82+'Capital Projects (Nominal)'!$B82,AE78/'Capital Projects (Nominal)'!$B82*('Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D82,AE78/'Capital Projects (Nominal)'!$B82*(13-'Capital Projects (Nominal)'!$E82)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D82,AE78/'Capital Projects (Nominal)'!$B82,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A83","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,B79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D83,B79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D83,B79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,C79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D83,C79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D83,C79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,D79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D83,D79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D83,D79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,E79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D83,E79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D83,E79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,F79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D83,F79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D83,F79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,G79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D83,G79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D83,G79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,H79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D83,H79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D83,H79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,I79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D83,I79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D83,I79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,J79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D83,J79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D83,J79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,K79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D83,K79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D83,K79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,L79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D83,L79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D83,L79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,M79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D83,M79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D83,M79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,N79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D83,N79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D83,N79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,O79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D83,O79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D83,O79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,P79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D83,P79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D83,P79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,Q79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D83,Q79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D83,Q79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,R79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D83,R79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D83,R79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,S79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D83,S79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D83,S79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,T79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D83,T79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D83,T79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,U79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D83,U79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D83,U79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,V79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D83,V79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D83,V79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,W79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D83,W79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D83,W79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,X79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D83,X79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D83,X79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,Y79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D83,Y79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D83,Y79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,Z79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D83,Z79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D83,Z79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,AA79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D83,AA79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D83,AA79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,AB79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D83,AB79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D83,AB79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,AC79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D83,AC79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D83,AC79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,AD79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D83,AD79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D83,AD79/'Capital Projects (Nominal)'!$B83,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D83+'Capital Projects (Nominal)'!$B83,AE79/'Capital Projects (Nominal)'!$B83*('Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D83,AE79/'Capital Projects (Nominal)'!$B83*(13-'Capital Projects (Nominal)'!$E83)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D83,AE79/'Capital Projects (Nominal)'!$B83,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A84","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,B80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D84,B80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D84,B80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,C80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D84,C80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D84,C80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,D80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D84,D80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D84,D80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,E80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D84,E80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D84,E80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,F80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D84,F80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D84,F80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,G80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D84,G80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D84,G80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,H80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D84,H80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D84,H80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,I80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D84,I80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D84,I80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,J80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D84,J80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D84,J80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,K80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D84,K80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D84,K80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,L80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D84,L80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D84,L80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,M80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D84,M80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D84,M80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,N80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D84,N80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D84,N80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,O80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D84,O80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D84,O80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,P80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D84,P80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D84,P80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,Q80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D84,Q80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D84,Q80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,R80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D84,R80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D84,R80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,S80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D84,S80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D84,S80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,T80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D84,T80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D84,T80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,U80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D84,U80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D84,U80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,V80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D84,V80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D84,V80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,W80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D84,W80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D84,W80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,X80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D84,X80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D84,X80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,Y80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D84,Y80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D84,Y80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,Z80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D84,Z80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D84,Z80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,AA80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D84,AA80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D84,AA80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,AB80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D84,AB80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D84,AB80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,AC80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D84,AC80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D84,AC80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,AD80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D84,AD80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D84,AD80/'Capital Projects (Nominal)'!$B84,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D84+'Capital Projects (Nominal)'!$B84,AE80/'Capital Projects (Nominal)'!$B84*('Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D84,AE80/'Capital Projects (Nominal)'!$B84*(13-'Capital Projects (Nominal)'!$E84)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D84,AE80/'Capital Projects (Nominal)'!$B84,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A85","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,B81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D85,B81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D85,B81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,C81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D85,C81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D85,C81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,D81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D85,D81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D85,D81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,E81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D85,E81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D85,E81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,F81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D85,F81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D85,F81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,G81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D85,G81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D85,G81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,H81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D85,H81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D85,H81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,I81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D85,I81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D85,I81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,J81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D85,J81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D85,J81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,K81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D85,K81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D85,K81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,L81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D85,L81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D85,L81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,M81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D85,M81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D85,M81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,N81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D85,N81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D85,N81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,O81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D85,O81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D85,O81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,P81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D85,P81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D85,P81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,Q81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D85,Q81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D85,Q81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,R81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D85,R81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D85,R81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,S81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D85,S81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D85,S81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,T81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D85,T81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D85,T81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,U81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D85,U81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D85,U81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,V81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D85,V81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D85,V81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,W81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D85,W81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D85,W81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,X81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D85,X81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D85,X81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,Y81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D85,Y81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D85,Y81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,Z81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D85,Z81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D85,Z81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,AA81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D85,AA81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D85,AA81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,AB81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D85,AB81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D85,AB81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,AC81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D85,AC81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D85,AC81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,AD81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D85,AD81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D85,AD81/'Capital Projects (Nominal)'!$B85,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D85+'Capital Projects (Nominal)'!$B85,AE81/'Capital Projects (Nominal)'!$B85*('Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D85,AE81/'Capital Projects (Nominal)'!$B85*(13-'Capital Projects (Nominal)'!$E85)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D85,AE81/'Capital Projects (Nominal)'!$B85,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A86","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,B82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D86,B82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D86,B82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,C82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D86,C82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D86,C82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,D82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D86,D82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D86,D82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,E82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D86,E82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D86,E82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,F82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D86,F82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D86,F82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,G82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D86,G82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D86,G82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,H82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D86,H82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D86,H82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,I82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D86,I82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D86,I82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,J82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D86,J82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D86,J82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,K82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D86,K82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D86,K82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,L82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D86,L82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D86,L82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,M82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D86,M82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D86,M82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,N82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D86,N82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D86,N82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,O82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D86,O82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D86,O82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,P82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D86,P82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D86,P82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,Q82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D86,Q82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D86,Q82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,R82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D86,R82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D86,R82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,S82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D86,S82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D86,S82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,T82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D86,T82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D86,T82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,U82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D86,U82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D86,U82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,V82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D86,V82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D86,V82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,W82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D86,W82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D86,W82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,X82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D86,X82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D86,X82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,Y82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D86,Y82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D86,Y82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,Z82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D86,Z82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D86,Z82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,AA82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D86,AA82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D86,AA82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,AB82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D86,AB82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D86,AB82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,AC82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D86,AC82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D86,AC82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,AD82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D86,AD82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D86,AD82/'Capital Projects (Nominal)'!$B86,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D86+'Capital Projects (Nominal)'!$B86,AE82/'Capital Projects (Nominal)'!$B86*('Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D86,AE82/'Capital Projects (Nominal)'!$B86*(13-'Capital Projects (Nominal)'!$E86)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D86,AE82/'Capital Projects (Nominal)'!$B86,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A87","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,B83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D87,B83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D87,B83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,C83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D87,C83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D87,C83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,D83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D87,D83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D87,D83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,E83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D87,E83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D87,E83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,F83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D87,F83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D87,F83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,G83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D87,G83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D87,G83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,H83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D87,H83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D87,H83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,I83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D87,I83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D87,I83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,J83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D87,J83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D87,J83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,K83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D87,K83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D87,K83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,L83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D87,L83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D87,L83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,M83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D87,M83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D87,M83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,N83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D87,N83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D87,N83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,O83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D87,O83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D87,O83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,P83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D87,P83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D87,P83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,Q83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D87,Q83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D87,Q83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,R83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D87,R83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D87,R83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,S83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D87,S83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D87,S83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,T83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D87,T83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D87,T83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,U83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D87,U83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D87,U83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,V83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D87,V83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D87,V83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,W83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D87,W83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D87,W83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,X83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D87,X83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D87,X83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,Y83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D87,Y83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D87,Y83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,Z83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D87,Z83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D87,Z83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,AA83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D87,AA83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D87,AA83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,AB83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D87,AB83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D87,AB83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,AC83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D87,AC83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D87,AC83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,AD83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D87,AD83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D87,AD83/'Capital Projects (Nominal)'!$B87,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D87+'Capital Projects (Nominal)'!$B87,AE83/'Capital Projects (Nominal)'!$B87*('Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D87,AE83/'Capital Projects (Nominal)'!$B87*(13-'Capital Projects (Nominal)'!$E87)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D87,AE83/'Capital Projects (Nominal)'!$B87,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A88","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,B84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D88,B84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D88,B84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,C84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D88,C84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D88,C84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,D84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D88,D84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D88,D84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,E84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D88,E84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D88,E84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,F84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D88,F84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D88,F84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,G84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D88,G84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D88,G84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,H84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D88,H84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D88,H84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,I84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D88,I84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D88,I84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,J84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D88,J84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D88,J84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,K84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D88,K84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D88,K84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,L84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D88,L84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D88,L84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,M84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D88,M84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D88,M84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,N84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D88,N84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D88,N84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,O84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D88,O84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D88,O84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,P84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D88,P84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D88,P84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,Q84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D88,Q84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D88,Q84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,R84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D88,R84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D88,R84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,S84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D88,S84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D88,S84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,T84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D88,T84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D88,T84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,U84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D88,U84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D88,U84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,V84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D88,V84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D88,V84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,W84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D88,W84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D88,W84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,X84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D88,X84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D88,X84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,Y84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D88,Y84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D88,Y84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,Z84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D88,Z84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D88,Z84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,AA84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D88,AA84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D88,AA84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,AB84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D88,AB84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D88,AB84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,AC84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D88,AC84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D88,AC84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,AD84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D88,AD84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D88,AD84/'Capital Projects (Nominal)'!$B88,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D88+'Capital Projects (Nominal)'!$B88,AE84/'Capital Projects (Nominal)'!$B88*('Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D88,AE84/'Capital Projects (Nominal)'!$B88*(13-'Capital Projects (Nominal)'!$E88)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D88,AE84/'Capital Projects (Nominal)'!$B88,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A89","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,B85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D89,B85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D89,B85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,C85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D89,C85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D89,C85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,D85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D89,D85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D89,D85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,E85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D89,E85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D89,E85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,F85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D89,F85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D89,F85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,G85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D89,G85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D89,G85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,H85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D89,H85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D89,H85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,I85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D89,I85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D89,I85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,J85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D89,J85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D89,J85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,K85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D89,K85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D89,K85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,L85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D89,L85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D89,L85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,M85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D89,M85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D89,M85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,N85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D89,N85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D89,N85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,O85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D89,O85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D89,O85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,P85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D89,P85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D89,P85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,Q85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D89,Q85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D89,Q85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,R85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D89,R85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D89,R85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,S85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D89,S85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D89,S85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,T85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D89,T85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D89,T85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,U85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D89,U85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D89,U85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,V85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D89,V85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D89,V85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,W85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D89,W85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D89,W85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,X85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D89,X85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D89,X85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,Y85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D89,Y85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D89,Y85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,Z85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D89,Z85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D89,Z85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,AA85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D89,AA85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D89,AA85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,AB85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D89,AB85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D89,AB85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,AC85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D89,AC85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D89,AC85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,AD85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D89,AD85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D89,AD85/'Capital Projects (Nominal)'!$B89,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D89+'Capital Projects (Nominal)'!$B89,AE85/'Capital Projects (Nominal)'!$B89*('Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D89,AE85/'Capital Projects (Nominal)'!$B89*(13-'Capital Projects (Nominal)'!$E89)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D89,AE85/'Capital Projects (Nominal)'!$B89,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A90","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,B86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D90,B86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D90,B86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,C86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D90,C86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D90,C86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,D86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D90,D86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D90,D86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,E86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D90,E86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D90,E86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,F86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D90,F86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D90,F86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,G86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D90,G86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D90,G86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,H86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D90,H86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D90,H86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,I86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D90,I86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D90,I86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,J86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D90,J86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D90,J86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,K86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D90,K86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D90,K86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,L86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D90,L86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D90,L86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,M86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D90,M86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D90,M86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,N86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D90,N86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D90,N86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,O86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D90,O86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D90,O86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,P86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D90,P86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D90,P86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,Q86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D90,Q86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D90,Q86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,R86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D90,R86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D90,R86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,S86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D90,S86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D90,S86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,T86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D90,T86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D90,T86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,U86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D90,U86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D90,U86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,V86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D90,V86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D90,V86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,W86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D90,W86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D90,W86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,X86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D90,X86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D90,X86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,Y86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D90,Y86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D90,Y86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,Z86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D90,Z86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D90,Z86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,AA86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D90,AA86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D90,AA86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,AB86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D90,AB86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D90,AB86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,AC86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D90,AC86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D90,AC86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,AD86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D90,AD86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D90,AD86/'Capital Projects (Nominal)'!$B90,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D90+'Capital Projects (Nominal)'!$B90,AE86/'Capital Projects (Nominal)'!$B90*('Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D90,AE86/'Capital Projects (Nominal)'!$B90*(13-'Capital Projects (Nominal)'!$E90)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D90,AE86/'Capital Projects (Nominal)'!$B90,0))))","v":0}]
[{"$f":"'Capital Projects (Nominal)'!A91","v":""},{"$f":"IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,B87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!B$2='Capital Projects (Nominal)'!$D91,B87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!B$2>'Capital Projects (Nominal)'!$D91,B87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,C87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!C$2='Capital Projects (Nominal)'!$D91,C87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!C$2>'Capital Projects (Nominal)'!$D91,C87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,D87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!D$2='Capital Projects (Nominal)'!$D91,D87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!D$2>'Capital Projects (Nominal)'!$D91,D87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,E87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!E$2='Capital Projects (Nominal)'!$D91,E87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!E$2>'Capital Projects (Nominal)'!$D91,E87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,F87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!F$2='Capital Projects (Nominal)'!$D91,F87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!F$2>'Capital Projects (Nominal)'!$D91,F87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,G87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!G$2='Capital Projects (Nominal)'!$D91,G87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!G$2>'Capital Projects (Nominal)'!$D91,G87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,H87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!H$2='Capital Projects (Nominal)'!$D91,H87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!H$2>'Capital Projects (Nominal)'!$D91,H87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,I87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!I$2='Capital Projects (Nominal)'!$D91,I87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!I$2>'Capital Projects (Nominal)'!$D91,I87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,J87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!J$2='Capital Projects (Nominal)'!$D91,J87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!J$2>'Capital Projects (Nominal)'!$D91,J87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,K87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!K$2='Capital Projects (Nominal)'!$D91,K87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!K$2>'Capital Projects (Nominal)'!$D91,K87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,L87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!L$2='Capital Projects (Nominal)'!$D91,L87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!L$2>'Capital Projects (Nominal)'!$D91,L87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,M87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!M$2='Capital Projects (Nominal)'!$D91,M87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!M$2>'Capital Projects (Nominal)'!$D91,M87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,N87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!N$2='Capital Projects (Nominal)'!$D91,N87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!N$2>'Capital Projects (Nominal)'!$D91,N87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,O87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!O$2='Capital Projects (Nominal)'!$D91,O87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!O$2>'Capital Projects (Nominal)'!$D91,O87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,P87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!P$2='Capital Projects (Nominal)'!$D91,P87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!P$2>'Capital Projects (Nominal)'!$D91,P87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,Q87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!Q$2='Capital Projects (Nominal)'!$D91,Q87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!Q$2>'Capital Projects (Nominal)'!$D91,Q87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,R87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!R$2='Capital Projects (Nominal)'!$D91,R87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!R$2>'Capital Projects (Nominal)'!$D91,R87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,S87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!S$2='Capital Projects (Nominal)'!$D91,S87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!S$2>'Capital Projects (Nominal)'!$D91,S87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,T87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!T$2='Capital Projects (Nominal)'!$D91,T87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!T$2>'Capital Projects (Nominal)'!$D91,T87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,U87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!U$2='Capital Projects (Nominal)'!$D91,U87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!U$2>'Capital Projects (Nominal)'!$D91,U87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,V87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!V$2='Capital Projects (Nominal)'!$D91,V87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!V$2>'Capital Projects (Nominal)'!$D91,V87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,W87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!W$2='Capital Projects (Nominal)'!$D91,W87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!W$2>'Capital Projects (Nominal)'!$D91,W87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,X87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!X$2='Capital Projects (Nominal)'!$D91,X87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!X$2>'Capital Projects (Nominal)'!$D91,X87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,Y87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!Y$2='Capital Projects (Nominal)'!$D91,Y87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!Y$2>'Capital Projects (Nominal)'!$D91,Y87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,Z87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!Z$2='Capital Projects (Nominal)'!$D91,Z87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!Z$2>'Capital Projects (Nominal)'!$D91,Z87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,AA87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AA$2='Capital Projects (Nominal)'!$D91,AA87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AA$2>'Capital Projects (Nominal)'!$D91,AA87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,AB87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AB$2='Capital Projects (Nominal)'!$D91,AB87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AB$2>'Capital Projects (Nominal)'!$D91,AB87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,AC87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AC$2='Capital Projects (Nominal)'!$D91,AC87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AC$2>'Capital Projects (Nominal)'!$D91,AC87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,AD87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AD$2='Capital Projects (Nominal)'!$D91,AD87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AD$2>'Capital Projects (Nominal)'!$D91,AD87/'Capital Projects (Nominal)'!$B91,0))))","v":0},{"$f":"IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,0,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D91+'Capital Projects (Nominal)'!$B91,AE87/'Capital Projects (Nominal)'!$B91*('Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AE$2='Capital Projects (Nominal)'!$D91,AE87/'Capital Projects (Nominal)'!$B91*(13-'Capital Projects (Nominal)'!$E91)/12,IF('Tax Depreciation'!AE$2>'Capital Projects (Nominal)'!$D91,AE87/'Capital Projects (Nominal)'!$B91,0))))","v":0}]
["Total Book Depreciation",{"$f":"SUM(B95:B176)","v":9259.2592592592591},188888.88888888888,1079629.6296296297,1466684.7222222222,1466883.3333333335,1466902.4444444445,1467383.7916666667,1470386.3916666668,1471439.7305555556,1480600.6416666668,1480836.1333333333,1481416.2944444444,1487798.0666666667,1487822.05,1488085.8666666667,1489066.3388888889,1500727.2444444445,1510386.938888889,1510682.5333333334,1510710.9777777779,1511023.8666666667,1511023.8666666667,1529900.3238095238,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525,1539338.5523809525]
[]
[]
["Tax Depreciation"]
[]
[{"$f":"A95","v":"Puyallup Service Center Construction"},{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!B95,B6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D10+2)))","v":64200},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!C95,C6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!D95,D6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!E95,E6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!F95,F6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!G95,G6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!H95,H6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!I95,I6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!J95,J6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!K95,K6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!L95,L6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!M95,M6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!N95,N6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!O95,O6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!P95,P6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!Q95,Q6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!R95,R6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!S95,S6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!T95,T6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!U95,U6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!V95,V6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!W95,W6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!X95,X6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!Y95,Y6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!Z95,Z6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!AA95,AA6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!AB95,AB6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!AC95,AC6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!AD95,AD6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D10,0,IF('Capital Projects (Nominal)'!$C10=\"amortize\",'Tax Depreciation'!AE95,AE6*VLOOKUP('Capital Projects (Nominal)'!$C10,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D10+2)))","v":128200}]
["Puyallup Service Center Construction",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!B96,B7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D11+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!C96,C7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D11+2)))","v":539280},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!D96,D7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!E96,E7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!F96,F7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!G96,G7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!H96,H7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!I96,I7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!J96,J7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!K96,K7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!L96,L7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!M96,M7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!N96,N7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!O96,O7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!P96,P7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!Q96,Q7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!R96,R7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!S96,S7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!T96,T7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!U96,U7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!V96,V7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!W96,W7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!X96,X7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!Y96,Y7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!Z96,Z7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!AA96,AA7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!AB96,AB7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!AC96,AC7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!AD96,AD7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D11,0,IF('Capital Projects (Nominal)'!$C11=\"amortize\",'Tax Depreciation'!AE96,AE7*VLOOKUP('Capital Projects (Nominal)'!$C11,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D11+2)))","v":1076880}]
["Puyallup Service Center Construction",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!B97,B8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D12+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!C97,C8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D12+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!D97,D8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D12+2)))","v":243960},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!E97,E8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!F97,F8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!G97,G8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!H97,H8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!I97,I8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!J97,J8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!K97,K8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!L97,L8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!M97,M8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!N97,N8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!O97,O8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!P97,P8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!Q97,Q8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!R97,R8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!S97,S8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!T97,T8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!U97,U8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!V97,V8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!W97,W8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!X97,X8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!Y97,Y8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!Z97,Z8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!AA97,AA8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!AB97,AB8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!AC97,AC8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!AD97,AD8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D12,0,IF('Capital Projects (Nominal)'!$C12=\"amortize\",'Tax Depreciation'!AE97,AE8*VLOOKUP('Capital Projects (Nominal)'!$C12,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D12+2)))","v":487160}]
["Capital Improvements, 2019",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!B98,B9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!C98,C9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!D98,D9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!E98,E9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!F98,F9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!G98,G9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!H98,H9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!I98,I9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!J98,J9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!K98,K9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!L98,L9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!M98,M9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!N98,N9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!O98,O9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!P98,P9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!Q98,Q9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!R98,R9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!S98,S9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!T98,T9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!U98,U9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!V98,V9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!W98,W9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!X98,X9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!Y98,Y9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!Z98,Z9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!AA98,AA9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!AB98,AB9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!AC98,AC9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!AD98,AD9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D13+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D13,0,IF('Capital Projects (Nominal)'!$C13=\"amortize\",'Tax Depreciation'!AE98,AE9*VLOOKUP('Capital Projects (Nominal)'!$C13,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D13+2)))","v":0}]
["Capital Improvements, 2020",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!B99,B10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!C99,C10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!D99,D10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!E99,E10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!F99,F10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!G99,G10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!H99,H10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!I99,I10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!J99,J10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!K99,K10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!L99,L10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!M99,M10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!N99,N10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!O99,O10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!P99,P10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!Q99,Q10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!R99,R10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!S99,S10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!T99,T10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!U99,U10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!V99,V10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!W99,W10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!X99,X10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!Y99,Y10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!Z99,Z10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!AA99,AA10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!AB99,AB10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!AC99,AC10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!AD99,AD10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D14+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D14,0,IF('Capital Projects (Nominal)'!$C14=\"amortize\",'Tax Depreciation'!AE99,AE10*VLOOKUP('Capital Projects (Nominal)'!$C14,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D14+2)))","v":0}]
["Capital Improvements, 2021",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!B100,B11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!C100,C11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!D100,D11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!E100,E11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!F100,F11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!G100,G11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!H100,H11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!I100,I11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!J100,J11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!K100,K11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!L100,L11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!M100,M11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!N100,N11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!O100,O11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!P100,P11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!Q100,Q11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!R100,R11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!S100,S11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!T100,T11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!U100,U11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!V100,V11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!W100,W11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!X100,X11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!Y100,Y11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!Z100,Z11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!AA100,AA11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!AB100,AB11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!AC100,AC11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!AD100,AD11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D15+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D15,0,IF('Capital Projects (Nominal)'!$C15=\"amortize\",'Tax Depreciation'!AE100,AE11*VLOOKUP('Capital Projects (Nominal)'!$C15,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D15+2)))","v":0}]
["Capital Improvements, 2022",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!B101,B12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!C101,C12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!D101,D12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!E101,E12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!F101,F12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!G101,G12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!H101,H12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!I101,I12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!J101,J12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!K101,K12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!L101,L12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!M101,M12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!N101,N12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!O101,O12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!P101,P12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!Q101,Q12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!R101,R12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!S101,S12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!T101,T12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!U101,U12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!V101,V12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!W101,W12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!X101,X12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!Y101,Y12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!Z101,Z12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!AA101,AA12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!AB101,AB12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!AC101,AC12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!AD101,AD12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D16+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D16,0,IF('Capital Projects (Nominal)'!$C16=\"amortize\",'Tax Depreciation'!AE101,AE12*VLOOKUP('Capital Projects (Nominal)'!$C16,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D16+2)))","v":0}]
["Capital Improvements, 2023",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!B102,B13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!C102,C13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!D102,D13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!E102,E13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D17+2)))","v":325},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!F102,F13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D17+2)))","v":617.5},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!G102,G13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D17+2)))","v":555.75},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!H102,H13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D17+2)))","v":500.5},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!I102,I13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D17+2)))","v":449.8},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!J102,J13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D17+2)))","v":404.95},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!K102,K13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!L102,L13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!M102,M13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!N102,N13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!O102,O13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!P102,P13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!Q102,Q13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!R102,R13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!S102,S13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D17+2)))","v":384.15},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!T102,T13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D17+2)))","v":189.15},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!U102,U13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!V102,V13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!W102,W13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!X102,X13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!Y102,Y13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!Z102,Z13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!AA102,AA13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!AB102,AB13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!AC102,AC13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!AD102,AD13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D17+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D17,0,IF('Capital Projects (Nominal)'!$C17=\"amortize\",'Tax Depreciation'!AE102,AE13*VLOOKUP('Capital Projects (Nominal)'!$C17,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D17+2)))","v":0}]
["Capital Improvements, 2024",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!B103,B14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!C103,C14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!D103,D14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!E103,E14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!F103,F14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!G103,G14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!H103,H14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!I103,I14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!J103,J14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!K103,K14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!L103,L14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!M103,M14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!N103,N14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!O103,O14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!P103,P14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!Q103,Q14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!R103,R14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!S103,S14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!T103,T14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!U103,U14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!V103,V14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!W103,W14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!X103,X14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!Y103,Y14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!Z103,Z14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!AA103,AA14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!AB103,AB14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!AC103,AC14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!AD103,AD14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D18+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D18,0,IF('Capital Projects (Nominal)'!$C18=\"amortize\",'Tax Depreciation'!AE103,AE14*VLOOKUP('Capital Projects (Nominal)'!$C18,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D18+2)))","v":0}]
["Capital Improvements, 2025",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!B104,B15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!C104,C15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!D104,D15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!E104,E15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!F104,F15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!G104,G15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D19+2)))","v":344},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!H104,H15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D19+2)))","v":653.6},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!I104,I15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D19+2)))","v":588.24},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!J104,J15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D19+2)))","v":529.76},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!K104,K15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D19+2)))","v":476.096},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!L104,L15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D19+2)))","v":428.62400000000002},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!M104,M15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!N104,N15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!O104,O15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!P104,P15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!Q104,Q15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!R104,R15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!S104,S15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!T104,T15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!U104,U15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D19+2)))","v":406.608},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!V104,V15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D19+2)))","v":200.208},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!W104,W15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!X104,X15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!Y104,Y15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!Z104,Z15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!AA104,AA15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!AB104,AB15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!AC104,AC15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!AD104,AD15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D19+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D19,0,IF('Capital Projects (Nominal)'!$C19=\"amortize\",'Tax Depreciation'!AE104,AE15*VLOOKUP('Capital Projects (Nominal)'!$C19,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D19+2)))","v":0}]
["Capital Improvements, 2026",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!B105,B16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!C105,C16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!D105,D16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!E105,E16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!F105,F16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!G105,G16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!H105,H16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D20+2)))","v":4880.25},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!I105,I16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D20+2)))","v":9272.4750000000004},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!J105,J16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D20+2)))","v":8345.2275000000009},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!K105,K16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D20+2)))","v":7515.585},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!L105,L16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D20+2)))","v":6754.2659999999996},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!M105,M16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D20+2)))","v":6080.7915000000003},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!N105,N16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!O105,O16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!P105,P16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!Q105,Q16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!R105,R16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!S105,S16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!T105,T16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!U105,U16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!V105,V16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D20+2)))","v":5768.4555},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!W105,W16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D20+2)))","v":2840.3054999999999},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!X105,X16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!Y105,Y16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!Z105,Z16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!AA105,AA16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!AB105,AB16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!AC105,AC16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!AD105,AD16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D20+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D20,0,IF('Capital Projects (Nominal)'!$C20=\"amortize\",'Tax Depreciation'!AE105,AE16*VLOOKUP('Capital Projects (Nominal)'!$C20,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D20+2)))","v":0}]
["Capital Improvements, 2027",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!B106,B17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!C106,C17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!D106,D17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!E106,E17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!F106,F17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!G106,G17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!H106,H17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!I106,I17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D21+2)))","v":364.05},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!J106,J17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D21+2)))","v":691.69500000000005},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!K106,K17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D21+2)))","v":622.52550000000008},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!L106,L17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D21+2)))","v":560.63699999999994},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!M106,M17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D21+2)))","v":503.84519999999998},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!N106,N17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D21+2)))","v":453.60630000000003},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!O106,O17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!P106,P17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!Q106,Q17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!R106,R17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!S106,S17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!T106,T17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!U106,U17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!V106,V17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!W106,W17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D21+2)))","v":430.30709999999999},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!X106,X17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D21+2)))","v":211.87710000000001},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!Y106,Y17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!Z106,Z17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!AA106,AA17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!AB106,AB17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!AC106,AC17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!AD106,AD17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D21+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D21,0,IF('Capital Projects (Nominal)'!$C21=\"amortize\",'Tax Depreciation'!AE106,AE17*VLOOKUP('Capital Projects (Nominal)'!$C21,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D21+2)))","v":0}]
["Capital Improvements, 2028",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!B107,B18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!C107,C18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!D107,D18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!E107,E18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!F107,F18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!G107,G18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!H107,H18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!I107,I18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!J107,J18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D22+2)))","v":14955.550000000001},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!K107,K18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D22+2)))","v":28415.545000000002},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!L107,L18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D22+2)))","v":25573.990500000004},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!M107,M18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D22+2)))","v":23031.546999999999},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!N107,N18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D22+2)))","v":20698.481199999998},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!O107,O18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D22+2)))","v":18634.615300000001},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!P107,P18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!Q107,Q18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!R107,R18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!S107,S18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!T107,T18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!U107,U18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!V107,V18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!W107,W18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!X107,X18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D22+2)))","v":17677.4601},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!Y107,Y18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D22+2)))","v":8704.1301000000003},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!Z107,Z18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!AA107,AA18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!AB107,AB18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!AC107,AC18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!AD107,AD18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D22+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D22,0,IF('Capital Projects (Nominal)'!$C22=\"amortize\",'Tax Depreciation'!AE107,AE18*VLOOKUP('Capital Projects (Nominal)'!$C22,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D22+2)))","v":0}]
["Capital Improvements, 2029",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!B108,B19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!C108,C19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!D108,D19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!E108,E19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!F108,F19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!G108,G19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!H108,H19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!I108,I19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!J108,J19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!K108,K19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D23+2)))","v":385.35},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!L108,L19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D23+2)))","v":732.16499999999996},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!M108,M19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D23+2)))","v":658.94850000000008},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!N108,N19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D23+2)))","v":593.43899999999996},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!O108,O19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D23+2)))","v":533.32439999999997},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!P108,P19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D23+2)))","v":480.14609999999999},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!Q108,Q19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!R108,R19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!S108,S19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!T108,T19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!U108,U19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!V108,V19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!W108,W19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!X108,X19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!Y108,Y19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D23+2)))","v":455.4837},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!Z108,Z19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D23+2)))","v":224.27370000000002},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!AA108,AA19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!AB108,AB19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!AC108,AC19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!AD108,AD19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D23+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D23,0,IF('Capital Projects (Nominal)'!$C23=\"amortize\",'Tax Depreciation'!AE108,AE19*VLOOKUP('Capital Projects (Nominal)'!$C23,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D23+2)))","v":0}]
["Capital Improvements, 2030",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!B109,B20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!C109,C20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!D109,D20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!E109,E20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!F109,F20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!G109,G20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!H109,H20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!I109,I20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!J109,J20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!K109,K20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!L109,L20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!M109,M20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!N109,N20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!O109,O20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!P109,P20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!Q109,Q20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!R109,R20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!S109,S20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!T109,T20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!U109,U20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!V109,V20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!W109,W20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!X109,X20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!Y109,Y20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!Z109,Z20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!AA109,AA20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!AB109,AB20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!AC109,AC20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!AD109,AD20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D24+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D24,0,IF('Capital Projects (Nominal)'!$C24=\"amortize\",'Tax Depreciation'!AE109,AE20*VLOOKUP('Capital Projects (Nominal)'!$C24,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D24+2)))","v":0}]
["Capital Improvements, 2031",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!B110,B21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!C110,C21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!D110,D21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!E110,E21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!F110,F21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!G110,G21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!H110,H21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!I110,I21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!J110,J21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!K110,K21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!L110,L21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!M110,M21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D25+2)))","v":10442.900000000001},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!N110,N21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D25+2)))","v":19841.510000000002},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!O110,O21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D25+2)))","v":17857.359},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!P110,P21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D25+2)))","v":16082.065999999999},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!Q110,Q21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D25+2)))","v":14452.973599999999},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!R110,R21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D25+2)))","v":13011.8534},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!S110,S21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!T110,T21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!U110,U21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!V110,V21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!W110,W21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!X110,X21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!Y110,Y21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!Z110,Z21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!AA110,AA21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D25+2)))","v":12343.507799999999},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!AB110,AB21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D25+2)))","v":6077.7678000000005},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!AC110,AC21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!AD110,AD21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D25+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D25,0,IF('Capital Projects (Nominal)'!$C25=\"amortize\",'Tax Depreciation'!AE110,AE21*VLOOKUP('Capital Projects (Nominal)'!$C25,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D25+2)))","v":0}]
["Capital Improvements, 2032",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!B111,B22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!C111,C22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!D111,D22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!E111,E22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!F111,F22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!G111,G22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!H111,H22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!I111,I22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!J111,J22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!K111,K22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!L111,L22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!M111,M22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!N111,N22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!O111,O22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!P111,P22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!Q111,Q22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!R111,R22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!S111,S22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!T111,T22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!U111,U22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!V111,V22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!W111,W22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!X111,X22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!Y111,Y22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!Z111,Z22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!AA111,AA22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!AB111,AB22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!AC111,AC22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!AD111,AD22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D26+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D26,0,IF('Capital Projects (Nominal)'!$C26=\"amortize\",'Tax Depreciation'!AE111,AE22*VLOOKUP('Capital Projects (Nominal)'!$C26,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D26+2)))","v":0}]
["Capital Improvements, 2033",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!B112,B23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!C112,C23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!D112,D23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!E112,E23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!F112,F23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!G112,G23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!H112,H23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!I112,I23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!J112,J23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!K112,K23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!L112,L23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!M112,M23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!N112,N23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D27+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!O112,O23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D27+2)))","v":431.70000000000005},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!P112,P23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D27+2)))","v":820.23},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!Q112,Q23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D27+2)))","v":738.20700000000011},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!R112,R23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D27+2)))","v":664.81799999999998},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!S112,S23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D27+2)))","v":597.47280000000001},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!T112,T23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D27+2)))","v":537.89819999999997},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!U112,U23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!V112,V23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!W112,W23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!X112,X23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!Y112,Y23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!Z112,Z23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!AA112,AA23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!AB112,AB23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!AC112,AC23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D27+2)))","v":510.26940000000002},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!AD112,AD23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D27+2)))","v":251.24940000000001},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D27,0,IF('Capital Projects (Nominal)'!$C27=\"amortize\",'Tax Depreciation'!AE112,AE23*VLOOKUP('Capital Projects (Nominal)'!$C27,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D27+2)))","v":0}]
["Capital Improvements, 2034",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!B113,B24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!C113,C24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!D113,D24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!E113,E24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!F113,F24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!G113,G24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!H113,H24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!I113,I24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!J113,J24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!K113,K24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!L113,L24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!M113,M24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!N113,N24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!O113,O24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!P113,P24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!Q113,Q24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!R113,R24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!S113,S24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!T113,T24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!U113,U24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!V113,V24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!W113,W24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!X113,X24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!Y113,Y24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!Z113,Z24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!AA113,AA24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!AB113,AB24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!AC113,AC24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!AD113,AD24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D28+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D28,0,IF('Capital Projects (Nominal)'!$C28=\"amortize\",'Tax Depreciation'!AE113,AE24*VLOOKUP('Capital Projects (Nominal)'!$C28,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D28+2)))","v":0}]
["Capital Improvements, 2035",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!B114,B25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!C114,C25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!D114,D25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!E114,E25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!F114,F25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!G114,G25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!H114,H25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!I114,I25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!J114,J25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!K114,K25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!L114,L25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!M114,M25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!N114,N25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!O114,O25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!P114,P25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D29+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!Q114,Q25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D29+2)))","v":17648.5},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!R114,R25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D29+2)))","v":33532.15},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!S114,S25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D29+2)))","v":30178.935000000001},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!T114,T25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D29+2)))","v":27178.69},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!U114,U25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D29+2)))","v":24425.523999999998},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!V114,V25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D29+2)))","v":21990.030999999999},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!W114,W25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!X114,X25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!Y114,Y25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!Z114,Z25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!AA114,AA25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!AB114,AB25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!AC114,AC25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!AD114,AD25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D29,0,IF('Capital Projects (Nominal)'!$C29=\"amortize\",'Tax Depreciation'!AE114,AE25*VLOOKUP('Capital Projects (Nominal)'!$C29,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D29+2)))","v":20860.526999999998}]
["Capital Improvements, 2036",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!B115,B26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!C115,C26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!D115,D26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!E115,E26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!F115,F26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!G115,G26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!H115,H26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!I115,I26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!J115,J26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!K115,K26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!L115,L26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!M115,M26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!N115,N26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!O115,O26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!P115,P26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!Q115,Q26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D30+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!R115,R26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D30+2)))","v":15762.800000000001},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!S115,S26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D30+2)))","v":29949.32},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!T115,T26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D30+2)))","v":26954.388000000003},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!U115,U26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D30+2)))","v":24274.712},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!V115,V26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D30+2)))","v":21815.715199999999},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!W115,W26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D30+2)))","v":19640.448800000002},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!X115,X26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!Y115,Y26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!Z115,Z26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!AA115,AA26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!AB115,AB26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!AC115,AC26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!AD115,AD26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D30,0,IF('Capital Projects (Nominal)'!$C30=\"amortize\",'Tax Depreciation'!AE115,AE26*VLOOKUP('Capital Projects (Nominal)'!$C30,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D30+2)))","v":18631.6296}]
["Capital Improvements, 2037",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!B116,B27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!C116,C27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!D116,D27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!E116,E27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!F116,F27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!G116,G27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!H116,H27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!I116,I27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!J116,J27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!K116,K27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!L116,L27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!M116,M27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!N116,N27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!O116,O27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!P116,P27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!Q116,Q27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!R116,R27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D31+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!S116,S27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D31+2)))","v":483.70000000000005},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!T116,T27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D31+2)))","v":919.03},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!U116,U27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D31+2)))","v":827.12700000000007},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!V116,V27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D31+2)))","v":744.89800000000002},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!W116,W27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D31+2)))","v":669.44079999999997},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!X116,X27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D31+2)))","v":602.6902},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!Y116,Y27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!Z116,Z27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!AA116,AA27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!AB116,AB27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!AC116,AC27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!AD116,AD27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D31,0,IF('Capital Projects (Nominal)'!$C31=\"amortize\",'Tax Depreciation'!AE116,AE27*VLOOKUP('Capital Projects (Nominal)'!$C31,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D31+2)))","v":571.73339999999996}]
["Capital Improvements, 2038",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!B117,B28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!C117,C28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!D117,D28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!E117,E28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!F117,F28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!G117,G28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!H117,H28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!I117,I28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!J117,J28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!K117,K28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!L117,L28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!M117,M28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!N117,N28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!O117,O28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!P117,P28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!Q117,Q28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!R117,R28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!S117,S28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!T117,T28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!U117,U28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!V117,V28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!W117,W28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!X117,X28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!Y117,Y28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!Z117,Z28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!AA117,AA28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!AB117,AB28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!AC117,AC28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!AD117,AD28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D32+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D32,0,IF('Capital Projects (Nominal)'!$C32=\"amortize\",'Tax Depreciation'!AE117,AE28*VLOOKUP('Capital Projects (Nominal)'!$C32,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D32+2)))","v":0}]
["Capital Improvements, 2039",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!B118,B29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!C118,C29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!D118,D29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!E118,E29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!F118,F29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!G118,G29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!H118,H29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!I118,I29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!J118,J29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!K118,K29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!L118,L29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!M118,M29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!N118,N29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!O118,O29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!P118,P29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!Q118,Q29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!R118,R29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!S118,S29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!T118,T29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D33+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!U118,U29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D33+2)))","v":512},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!V118,V29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D33+2)))","v":972.8},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!W118,W29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D33+2)))","v":875.5200000000001},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!X118,X29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D33+2)))","v":788.48},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!Y118,Y29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D33+2)))","v":708.60799999999995},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!Z118,Z29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D33+2)))","v":637.952},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!AA118,AA29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D33+2)))","v":605.18399999999997},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!AB118,AB29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D33+2)))","v":605.18399999999997},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!AC118,AC29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D33+2)))","v":605.18399999999997},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!AD118,AD29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D33+2)))","v":605.18399999999997},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D33,0,IF('Capital Projects (Nominal)'!$C33=\"amortize\",'Tax Depreciation'!AE118,AE29*VLOOKUP('Capital Projects (Nominal)'!$C33,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D33+2)))","v":605.18399999999997}]
["Capital Improvements, 2040",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!B119,B30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!C119,C30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!D119,D30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!E119,E30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!F119,F30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!G119,G30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!H119,H30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!I119,I30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!J119,J30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!K119,K30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!L119,L30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!M119,M30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!N119,N30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!O119,O30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!P119,P30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!Q119,Q30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!R119,R30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!S119,S30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!T119,T30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!U119,U30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!V119,V30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!W119,W30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!X119,X30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!Y119,Y30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!Z119,Z30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!AA119,AA30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!AB119,AB30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!AC119,AC30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!AD119,AD30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D34+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D34,0,IF('Capital Projects (Nominal)'!$C34=\"amortize\",'Tax Depreciation'!AE119,AE30*VLOOKUP('Capital Projects (Nominal)'!$C34,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D34+2)))","v":0}]
["Capital Improvements, 2041",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!B120,B31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!C120,C31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!D120,D31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!E120,E31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!F120,F31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!G120,G31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!H120,H31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!I120,I31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!J120,J31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!K120,K31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!L120,L31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!M120,M31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!N120,N31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!O120,O31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!P120,P31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!Q120,Q31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!R120,R31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!S120,S31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!T120,T31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!U120,U31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!V120,V31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!W120,W31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!X120,X31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!Y120,Y31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!Z120,Z31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!AA120,AA31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!AB120,AB31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!AC120,AC31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!AD120,AD31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D35+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D35,0,IF('Capital Projects (Nominal)'!$C35=\"amortize\",'Tax Depreciation'!AE120,AE31*VLOOKUP('Capital Projects (Nominal)'!$C35,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D35+2)))","v":0}]
["Capital Improvements, 2042",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!B121,B32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!C121,C32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!D121,D32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!E121,E32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!F121,F32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!G121,G32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!H121,H32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!I121,I32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!J121,J32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!K121,K32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!L121,L32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!M121,M32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!N121,N32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!O121,O32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!P121,P32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!Q121,Q32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!R121,R32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!S121,S32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!T121,T32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!U121,U32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!V121,V32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!W121,W32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D36+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!X121,X32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D36+2)))","v":49550.700000000004},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!Y121,Y32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D36+2)))","v":94146.33},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!Z121,Z32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D36+2)))","v":84731.697},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!AA121,AA32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D36+2)))","v":76308.077999999994},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!AB121,AB32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D36+2)))","v":68578.168799999999},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!AC121,AC32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D36+2)))","v":61740.172200000001},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!AD121,AD32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D36+2)))","v":58568.9274},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D36,0,IF('Capital Projects (Nominal)'!$C36=\"amortize\",'Tax Depreciation'!AE121,AE32*VLOOKUP('Capital Projects (Nominal)'!$C36,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D36+2)))","v":58568.9274}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!B122,B33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!C122,C33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!D122,D33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!E122,E33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!F122,F33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!G122,G33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!H122,H33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!I122,I33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!J122,J33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!K122,K33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!L122,L33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!M122,M33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!N122,N33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!O122,O33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!P122,P33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!Q122,Q33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!R122,R33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!S122,S33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!T122,T33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!U122,U33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!V122,V33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!W122,W33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!X122,X33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!Y122,Y33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!Z122,Z33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!AA122,AA33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!AB122,AB33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!AC122,AC33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!AD122,AD33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D37+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D37,0,IF('Capital Projects (Nominal)'!$C37=\"amortize\",'Tax Depreciation'!AE122,AE33*VLOOKUP('Capital Projects (Nominal)'!$C37,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D37+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!B123,B34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!C123,C34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!D123,D34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!E123,E34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!F123,F34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!G123,G34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!H123,H34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!I123,I34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!J123,J34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!K123,K34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!L123,L34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!M123,M34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!N123,N34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!O123,O34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!P123,P34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!Q123,Q34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!R123,R34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!S123,S34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!T123,T34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!U123,U34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!V123,V34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!W123,W34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!X123,X34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!Y123,Y34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!Z123,Z34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!AA123,AA34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!AB123,AB34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!AC123,AC34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!AD123,AD34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D38+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D38,0,IF('Capital Projects (Nominal)'!$C38=\"amortize\",'Tax Depreciation'!AE123,AE34*VLOOKUP('Capital Projects (Nominal)'!$C38,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D38+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!B124,B35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!C124,C35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!D124,D35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!E124,E35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!F124,F35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!G124,G35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!H124,H35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!I124,I35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!J124,J35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!K124,K35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!L124,L35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!M124,M35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!N124,N35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!O124,O35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!P124,P35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!Q124,Q35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!R124,R35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!S124,S35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!T124,T35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!U124,U35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!V124,V35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!W124,W35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!X124,X35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!Y124,Y35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!Z124,Z35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!AA124,AA35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!AB124,AB35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!AC124,AC35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!AD124,AD35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D39+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D39,0,IF('Capital Projects (Nominal)'!$C39=\"amortize\",'Tax Depreciation'!AE124,AE35*VLOOKUP('Capital Projects (Nominal)'!$C39,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D39+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!B125,B36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!C125,C36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!D125,D36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!E125,E36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!F125,F36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!G125,G36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!H125,H36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!I125,I36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!J125,J36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!K125,K36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!L125,L36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!M125,M36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!N125,N36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!O125,O36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!P125,P36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!Q125,Q36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!R125,R36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!S125,S36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!T125,T36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!U125,U36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!V125,V36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!W125,W36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!X125,X36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!Y125,Y36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!Z125,Z36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!AA125,AA36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!AB125,AB36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!AC125,AC36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!AD125,AD36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D40+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D40,0,IF('Capital Projects (Nominal)'!$C40=\"amortize\",'Tax Depreciation'!AE125,AE36*VLOOKUP('Capital Projects (Nominal)'!$C40,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D40+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!B126,B37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!C126,C37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!D126,D37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!E126,E37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!F126,F37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!G126,G37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!H126,H37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!I126,I37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!J126,J37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!K126,K37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!L126,L37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!M126,M37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!N126,N37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!O126,O37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!P126,P37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!Q126,Q37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!R126,R37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!S126,S37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!T126,T37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!U126,U37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!V126,V37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!W126,W37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!X126,X37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!Y126,Y37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!Z126,Z37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!AA126,AA37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!AB126,AB37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!AC126,AC37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!AD126,AD37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D41+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D41,0,IF('Capital Projects (Nominal)'!$C41=\"amortize\",'Tax Depreciation'!AE126,AE37*VLOOKUP('Capital Projects (Nominal)'!$C41,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D41+2)))","v":0}]
[{"$f":"A127","v":""},{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!B127,B38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!C127,C38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!D127,D38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!E127,E38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!F127,F38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!G127,G38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!H127,H38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!I127,I38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!J127,J38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!K127,K38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!L127,L38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!M127,M38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!N127,N38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!O127,O38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!P127,P38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!Q127,Q38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!R127,R38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!S127,S38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!T127,T38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!U127,U38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!V127,V38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!W127,W38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!X127,X38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!Y127,Y38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!Z127,Z38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!AA127,AA38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!AB127,AB38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!AC127,AC38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!AD127,AD38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D42+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D42,0,IF('Capital Projects (Nominal)'!$C42=\"amortize\",'Tax Depreciation'!AE127,AE38*VLOOKUP('Capital Projects (Nominal)'!$C42,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D42+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!B128,B39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!C128,C39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!D128,D39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!E128,E39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!F128,F39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!G128,G39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!H128,H39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!I128,I39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!J128,J39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!K128,K39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!L128,L39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!M128,M39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!N128,N39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!O128,O39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!P128,P39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!Q128,Q39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!R128,R39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!S128,S39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!T128,T39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!U128,U39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!V128,V39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!W128,W39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!X128,X39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!Y128,Y39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!Z128,Z39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!AA128,AA39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!AB128,AB39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!AC128,AC39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!AD128,AD39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D43+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D43,0,IF('Capital Projects (Nominal)'!$C43=\"amortize\",'Tax Depreciation'!AE128,AE39*VLOOKUP('Capital Projects (Nominal)'!$C43,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D43+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!B129,B40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!C129,C40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!D129,D40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!E129,E40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!F129,F40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!G129,G40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!H129,H40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!I129,I40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!J129,J40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!K129,K40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!L129,L40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!M129,M40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!N129,N40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!O129,O40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!P129,P40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!Q129,Q40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!R129,R40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!S129,S40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!T129,T40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!U129,U40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!V129,V40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!W129,W40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!X129,X40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!Y129,Y40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!Z129,Z40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!AA129,AA40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!AB129,AB40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!AC129,AC40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!AD129,AD40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D44+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D44,0,IF('Capital Projects (Nominal)'!$C44=\"amortize\",'Tax Depreciation'!AE129,AE40*VLOOKUP('Capital Projects (Nominal)'!$C44,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D44+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!B130,B41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!C130,C41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!D130,D41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!E130,E41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!F130,F41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!G130,G41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!H130,H41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!I130,I41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!J130,J41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!K130,K41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!L130,L41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!M130,M41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!N130,N41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!O130,O41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!P130,P41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!Q130,Q41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!R130,R41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!S130,S41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!T130,T41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!U130,U41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!V130,V41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!W130,W41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!X130,X41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!Y130,Y41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!Z130,Z41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!AA130,AA41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!AB130,AB41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!AC130,AC41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!AD130,AD41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D45+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D45,0,IF('Capital Projects (Nominal)'!$C45=\"amortize\",'Tax Depreciation'!AE130,AE41*VLOOKUP('Capital Projects (Nominal)'!$C45,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D45+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!B131,B42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!C131,C42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!D131,D42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!E131,E42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!F131,F42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!G131,G42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!H131,H42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!I131,I42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!J131,J42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!K131,K42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!L131,L42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!M131,M42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!N131,N42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!O131,O42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!P131,P42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!Q131,Q42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!R131,R42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!S131,S42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!T131,T42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!U131,U42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!V131,V42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!W131,W42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!X131,X42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!Y131,Y42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!Z131,Z42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!AA131,AA42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!AB131,AB42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!AC131,AC42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!AD131,AD42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D46+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D46,0,IF('Capital Projects (Nominal)'!$C46=\"amortize\",'Tax Depreciation'!AE131,AE42*VLOOKUP('Capital Projects (Nominal)'!$C46,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D46+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!B132,B43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!C132,C43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!D132,D43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!E132,E43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!F132,F43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!G132,G43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!H132,H43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!I132,I43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!J132,J43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!K132,K43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!L132,L43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!M132,M43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!N132,N43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!O132,O43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!P132,P43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!Q132,Q43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!R132,R43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!S132,S43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!T132,T43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!U132,U43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!V132,V43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!W132,W43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!X132,X43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!Y132,Y43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!Z132,Z43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!AA132,AA43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!AB132,AB43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!AC132,AC43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!AD132,AD43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D47+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D47,0,IF('Capital Projects (Nominal)'!$C47=\"amortize\",'Tax Depreciation'!AE132,AE43*VLOOKUP('Capital Projects (Nominal)'!$C47,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D47+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!B133,B44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!C133,C44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!D133,D44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!E133,E44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!F133,F44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!G133,G44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!H133,H44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!I133,I44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!J133,J44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!K133,K44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!L133,L44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!M133,M44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!N133,N44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!O133,O44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!P133,P44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!Q133,Q44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!R133,R44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!S133,S44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!T133,T44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!U133,U44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!V133,V44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!W133,W44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!X133,X44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!Y133,Y44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!Z133,Z44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!AA133,AA44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!AB133,AB44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!AC133,AC44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!AD133,AD44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D48+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D48,0,IF('Capital Projects (Nominal)'!$C48=\"amortize\",'Tax Depreciation'!AE133,AE44*VLOOKUP('Capital Projects (Nominal)'!$C48,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D48+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!B134,B45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!C134,C45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!D134,D45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!E134,E45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!F134,F45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!G134,G45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!H134,H45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!I134,I45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!J134,J45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!K134,K45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!L134,L45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!M134,M45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!N134,N45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!O134,O45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!P134,P45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!Q134,Q45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!R134,R45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!S134,S45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!T134,T45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!U134,U45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!V134,V45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!W134,W45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!X134,X45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!Y134,Y45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!Z134,Z45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!AA134,AA45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!AB134,AB45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!AC134,AC45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!AD134,AD45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D49+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D49,0,IF('Capital Projects (Nominal)'!$C49=\"amortize\",'Tax Depreciation'!AE134,AE45*VLOOKUP('Capital Projects (Nominal)'!$C49,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D49+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!B135,B46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!C135,C46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!D135,D46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!E135,E46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!F135,F46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!G135,G46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!H135,H46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!I135,I46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!J135,J46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!K135,K46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!L135,L46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!M135,M46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!N135,N46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!O135,O46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!P135,P46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!Q135,Q46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!R135,R46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!S135,S46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!T135,T46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!U135,U46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!V135,V46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!W135,W46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!X135,X46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!Y135,Y46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!Z135,Z46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!AA135,AA46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!AB135,AB46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!AC135,AC46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!AD135,AD46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D50+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D50,0,IF('Capital Projects (Nominal)'!$C50=\"amortize\",'Tax Depreciation'!AE135,AE46*VLOOKUP('Capital Projects (Nominal)'!$C50,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D50+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!B136,B47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!C136,C47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!D136,D47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!E136,E47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!F136,F47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!G136,G47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!H136,H47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!I136,I47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!J136,J47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!K136,K47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!L136,L47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!M136,M47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!N136,N47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!O136,O47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!P136,P47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!Q136,Q47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!R136,R47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!S136,S47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!T136,T47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!U136,U47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!V136,V47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!W136,W47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!X136,X47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!Y136,Y47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!Z136,Z47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!AA136,AA47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!AB136,AB47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!AC136,AC47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!AD136,AD47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D51+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D51,0,IF('Capital Projects (Nominal)'!$C51=\"amortize\",'Tax Depreciation'!AE136,AE47*VLOOKUP('Capital Projects (Nominal)'!$C51,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D51+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!B137,B48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!C137,C48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!D137,D48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!E137,E48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!F137,F48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!G137,G48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!H137,H48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!I137,I48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!J137,J48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!K137,K48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!L137,L48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!M137,M48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!N137,N48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!O137,O48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!P137,P48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!Q137,Q48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!R137,R48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!S137,S48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!T137,T48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!U137,U48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!V137,V48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!W137,W48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!X137,X48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!Y137,Y48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!Z137,Z48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!AA137,AA48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!AB137,AB48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!AC137,AC48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!AD137,AD48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D52+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D52,0,IF('Capital Projects (Nominal)'!$C52=\"amortize\",'Tax Depreciation'!AE137,AE48*VLOOKUP('Capital Projects (Nominal)'!$C52,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D52+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!B138,B49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!C138,C49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!D138,D49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!E138,E49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!F138,F49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!G138,G49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!H138,H49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!I138,I49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!J138,J49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!K138,K49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!L138,L49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!M138,M49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!N138,N49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!O138,O49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!P138,P49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!Q138,Q49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!R138,R49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!S138,S49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!T138,T49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!U138,U49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!V138,V49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!W138,W49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!X138,X49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!Y138,Y49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!Z138,Z49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!AA138,AA49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!AB138,AB49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!AC138,AC49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!AD138,AD49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D53+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D53,0,IF('Capital Projects (Nominal)'!$C53=\"amortize\",'Tax Depreciation'!AE138,AE49*VLOOKUP('Capital Projects (Nominal)'!$C53,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D53+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!B139,B50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!C139,C50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!D139,D50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!E139,E50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!F139,F50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!G139,G50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!H139,H50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!I139,I50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!J139,J50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!K139,K50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!L139,L50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!M139,M50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!N139,N50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!O139,O50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!P139,P50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!Q139,Q50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!R139,R50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!S139,S50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!T139,T50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!U139,U50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!V139,V50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!W139,W50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!X139,X50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!Y139,Y50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!Z139,Z50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!AA139,AA50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!AB139,AB50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!AC139,AC50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!AD139,AD50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D54+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D54,0,IF('Capital Projects (Nominal)'!$C54=\"amortize\",'Tax Depreciation'!AE139,AE50*VLOOKUP('Capital Projects (Nominal)'!$C54,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D54+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!B140,B51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!C140,C51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!D140,D51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!E140,E51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!F140,F51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!G140,G51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!H140,H51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!I140,I51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!J140,J51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!K140,K51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!L140,L51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!M140,M51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!N140,N51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!O140,O51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!P140,P51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!Q140,Q51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!R140,R51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!S140,S51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!T140,T51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!U140,U51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!V140,V51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!W140,W51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!X140,X51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!Y140,Y51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!Z140,Z51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!AA140,AA51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!AB140,AB51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!AC140,AC51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!AD140,AD51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D55+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D55,0,IF('Capital Projects (Nominal)'!$C55=\"amortize\",'Tax Depreciation'!AE140,AE51*VLOOKUP('Capital Projects (Nominal)'!$C55,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D55+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!B141,B52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!C141,C52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!D141,D52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!E141,E52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!F141,F52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!G141,G52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!H141,H52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!I141,I52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!J141,J52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!K141,K52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!L141,L52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!M141,M52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!N141,N52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!O141,O52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!P141,P52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!Q141,Q52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!R141,R52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!S141,S52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!T141,T52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!U141,U52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!V141,V52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!W141,W52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!X141,X52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!Y141,Y52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!Z141,Z52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!AA141,AA52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!AB141,AB52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!AC141,AC52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!AD141,AD52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D56+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D56,0,IF('Capital Projects (Nominal)'!$C56=\"amortize\",'Tax Depreciation'!AE141,AE52*VLOOKUP('Capital Projects (Nominal)'!$C56,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D56+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!B142,B53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!C142,C53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!D142,D53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!E142,E53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!F142,F53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!G142,G53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!H142,H53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!I142,I53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!J142,J53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!K142,K53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!L142,L53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!M142,M53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!N142,N53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!O142,O53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!P142,P53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!Q142,Q53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!R142,R53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!S142,S53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!T142,T53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!U142,U53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!V142,V53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!W142,W53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!X142,X53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!Y142,Y53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!Z142,Z53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!AA142,AA53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!AB142,AB53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!AC142,AC53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!AD142,AD53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D57+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D57,0,IF('Capital Projects (Nominal)'!$C57=\"amortize\",'Tax Depreciation'!AE142,AE53*VLOOKUP('Capital Projects (Nominal)'!$C57,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D57+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!B143,B54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!C143,C54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!D143,D54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!E143,E54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!F143,F54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!G143,G54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!H143,H54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!I143,I54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!J143,J54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!K143,K54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!L143,L54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!M143,M54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!N143,N54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!O143,O54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!P143,P54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!Q143,Q54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!R143,R54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!S143,S54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!T143,T54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!U143,U54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!V143,V54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!W143,W54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!X143,X54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!Y143,Y54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!Z143,Z54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!AA143,AA54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!AB143,AB54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!AC143,AC54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!AD143,AD54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D58+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D58,0,IF('Capital Projects (Nominal)'!$C58=\"amortize\",'Tax Depreciation'!AE143,AE54*VLOOKUP('Capital Projects (Nominal)'!$C58,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D58+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!B144,B55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!C144,C55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!D144,D55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!E144,E55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!F144,F55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!G144,G55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!H144,H55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!I144,I55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!J144,J55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!K144,K55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!L144,L55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!M144,M55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!N144,N55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!O144,O55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!P144,P55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!Q144,Q55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!R144,R55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!S144,S55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!T144,T55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!U144,U55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!V144,V55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!W144,W55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!X144,X55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!Y144,Y55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!Z144,Z55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!AA144,AA55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!AB144,AB55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!AC144,AC55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!AD144,AD55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D59+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D59,0,IF('Capital Projects (Nominal)'!$C59=\"amortize\",'Tax Depreciation'!AE144,AE55*VLOOKUP('Capital Projects (Nominal)'!$C59,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D59+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!B145,B56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!C145,C56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!D145,D56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!E145,E56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!F145,F56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!G145,G56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!H145,H56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!I145,I56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!J145,J56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!K145,K56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!L145,L56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!M145,M56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!N145,N56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!O145,O56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!P145,P56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!Q145,Q56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!R145,R56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!S145,S56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!T145,T56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!U145,U56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!V145,V56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!W145,W56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!X145,X56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!Y145,Y56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!Z145,Z56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!AA145,AA56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!AB145,AB56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!AC145,AC56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!AD145,AD56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D60+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D60,0,IF('Capital Projects (Nominal)'!$C60=\"amortize\",'Tax Depreciation'!AE145,AE56*VLOOKUP('Capital Projects (Nominal)'!$C60,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D60+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!B146,B57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!C146,C57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!D146,D57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!E146,E57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!F146,F57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!G146,G57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!H146,H57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!I146,I57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!J146,J57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!K146,K57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!L146,L57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!M146,M57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!N146,N57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!O146,O57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!P146,P57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!Q146,Q57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!R146,R57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!S146,S57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!T146,T57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!U146,U57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!V146,V57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!W146,W57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!X146,X57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!Y146,Y57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!Z146,Z57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!AA146,AA57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!AB146,AB57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!AC146,AC57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!AD146,AD57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D61+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D61,0,IF('Capital Projects (Nominal)'!$C61=\"amortize\",'Tax Depreciation'!AE146,AE57*VLOOKUP('Capital Projects (Nominal)'!$C61,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D61+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!B147,B58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!C147,C58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!D147,D58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!E147,E58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!F147,F58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!G147,G58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!H147,H58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!I147,I58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!J147,J58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!K147,K58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!L147,L58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!M147,M58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!N147,N58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!O147,O58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!P147,P58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!Q147,Q58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!R147,R58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!S147,S58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!T147,T58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!U147,U58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!V147,V58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!W147,W58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!X147,X58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!Y147,Y58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!Z147,Z58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!AA147,AA58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!AB147,AB58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!AC147,AC58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!AD147,AD58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D62+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D62,0,IF('Capital Projects (Nominal)'!$C62=\"amortize\",'Tax Depreciation'!AE147,AE58*VLOOKUP('Capital Projects (Nominal)'!$C62,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D62+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!B148,B59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!C148,C59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!D148,D59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!E148,E59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!F148,F59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!G148,G59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!H148,H59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!I148,I59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!J148,J59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!K148,K59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!L148,L59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!M148,M59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!N148,N59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!O148,O59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!P148,P59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!Q148,Q59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!R148,R59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!S148,S59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!T148,T59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!U148,U59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!V148,V59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!W148,W59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!X148,X59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!Y148,Y59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!Z148,Z59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!AA148,AA59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!AB148,AB59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!AC148,AC59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!AD148,AD59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D63+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D63,0,IF('Capital Projects (Nominal)'!$C63=\"amortize\",'Tax Depreciation'!AE148,AE59*VLOOKUP('Capital Projects (Nominal)'!$C63,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D63+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!B149,B60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!C149,C60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!D149,D60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!E149,E60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!F149,F60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!G149,G60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!H149,H60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!I149,I60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!J149,J60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!K149,K60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!L149,L60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!M149,M60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!N149,N60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!O149,O60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!P149,P60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!Q149,Q60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!R149,R60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!S149,S60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!T149,T60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!U149,U60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!V149,V60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!W149,W60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!X149,X60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!Y149,Y60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!Z149,Z60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!AA149,AA60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!AB149,AB60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!AC149,AC60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!AD149,AD60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D64+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D64,0,IF('Capital Projects (Nominal)'!$C64=\"amortize\",'Tax Depreciation'!AE149,AE60*VLOOKUP('Capital Projects (Nominal)'!$C64,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D64+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!B150,B61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!C150,C61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!D150,D61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!E150,E61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!F150,F61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!G150,G61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!H150,H61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!I150,I61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!J150,J61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!K150,K61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!L150,L61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!M150,M61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!N150,N61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!O150,O61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!P150,P61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!Q150,Q61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!R150,R61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!S150,S61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!T150,T61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!U150,U61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!V150,V61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!W150,W61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!X150,X61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!Y150,Y61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!Z150,Z61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!AA150,AA61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!AB150,AB61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!AC150,AC61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!AD150,AD61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D65+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D65,0,IF('Capital Projects (Nominal)'!$C65=\"amortize\",'Tax Depreciation'!AE150,AE61*VLOOKUP('Capital Projects (Nominal)'!$C65,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D65+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!B151,B62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!C151,C62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!D151,D62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!E151,E62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!F151,F62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!G151,G62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!H151,H62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!I151,I62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!J151,J62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!K151,K62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!L151,L62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!M151,M62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!N151,N62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!O151,O62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!P151,P62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!Q151,Q62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!R151,R62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!S151,S62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!T151,T62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!U151,U62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!V151,V62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!W151,W62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!X151,X62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!Y151,Y62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!Z151,Z62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!AA151,AA62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!AB151,AB62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!AC151,AC62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!AD151,AD62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D66+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D66,0,IF('Capital Projects (Nominal)'!$C66=\"amortize\",'Tax Depreciation'!AE151,AE62*VLOOKUP('Capital Projects (Nominal)'!$C66,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D66+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!B152,B63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!C152,C63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!D152,D63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!E152,E63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!F152,F63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!G152,G63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!H152,H63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!I152,I63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!J152,J63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!K152,K63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!L152,L63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!M152,M63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!N152,N63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!O152,O63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!P152,P63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!Q152,Q63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!R152,R63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!S152,S63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!T152,T63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!U152,U63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!V152,V63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!W152,W63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!X152,X63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!Y152,Y63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!Z152,Z63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!AA152,AA63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!AB152,AB63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!AC152,AC63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!AD152,AD63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D67+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D67,0,IF('Capital Projects (Nominal)'!$C67=\"amortize\",'Tax Depreciation'!AE152,AE63*VLOOKUP('Capital Projects (Nominal)'!$C67,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D67+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!B153,B64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!C153,C64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!D153,D64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!E153,E64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!F153,F64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!G153,G64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!H153,H64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!I153,I64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!J153,J64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!K153,K64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!L153,L64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!M153,M64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!N153,N64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!O153,O64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!P153,P64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!Q153,Q64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!R153,R64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!S153,S64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!T153,T64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!U153,U64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!V153,V64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!W153,W64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!X153,X64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!Y153,Y64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!Z153,Z64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!AA153,AA64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!AB153,AB64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!AC153,AC64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!AD153,AD64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D68+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D68,0,IF('Capital Projects (Nominal)'!$C68=\"amortize\",'Tax Depreciation'!AE153,AE64*VLOOKUP('Capital Projects (Nominal)'!$C68,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D68+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!B154,B65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!C154,C65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!D154,D65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!E154,E65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!F154,F65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!G154,G65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!H154,H65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!I154,I65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!J154,J65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!K154,K65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!L154,L65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!M154,M65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!N154,N65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!O154,O65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!P154,P65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!Q154,Q65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!R154,R65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!S154,S65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!T154,T65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!U154,U65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!V154,V65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!W154,W65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!X154,X65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!Y154,Y65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!Z154,Z65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!AA154,AA65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!AB154,AB65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!AC154,AC65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!AD154,AD65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D69+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D69,0,IF('Capital Projects (Nominal)'!$C69=\"amortize\",'Tax Depreciation'!AE154,AE65*VLOOKUP('Capital Projects (Nominal)'!$C69,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D69+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!B155,B66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!C155,C66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!D155,D66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!E155,E66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!F155,F66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!G155,G66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!H155,H66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!I155,I66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!J155,J66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!K155,K66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!L155,L66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!M155,M66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!N155,N66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!O155,O66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!P155,P66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!Q155,Q66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!R155,R66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!S155,S66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!T155,T66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!U155,U66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!V155,V66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!W155,W66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!X155,X66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!Y155,Y66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!Z155,Z66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!AA155,AA66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!AB155,AB66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!AC155,AC66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!AD155,AD66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D70+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D70,0,IF('Capital Projects (Nominal)'!$C70=\"amortize\",'Tax Depreciation'!AE155,AE66*VLOOKUP('Capital Projects (Nominal)'!$C70,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D70+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!B156,B67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!C156,C67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!D156,D67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!E156,E67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!F156,F67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!G156,G67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!H156,H67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!I156,I67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!J156,J67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!K156,K67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!L156,L67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!M156,M67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!N156,N67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!O156,O67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!P156,P67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!Q156,Q67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!R156,R67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!S156,S67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!T156,T67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!U156,U67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!V156,V67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!W156,W67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!X156,X67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!Y156,Y67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!Z156,Z67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!AA156,AA67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!AB156,AB67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!AC156,AC67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!AD156,AD67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D71+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D71,0,IF('Capital Projects (Nominal)'!$C71=\"amortize\",'Tax Depreciation'!AE156,AE67*VLOOKUP('Capital Projects (Nominal)'!$C71,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D71+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!B157,B68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!C157,C68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!D157,D68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!E157,E68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!F157,F68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!G157,G68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!H157,H68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!I157,I68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!J157,J68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!K157,K68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!L157,L68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!M157,M68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!N157,N68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!O157,O68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!P157,P68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!Q157,Q68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!R157,R68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!S157,S68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!T157,T68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!U157,U68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!V157,V68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!W157,W68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!X157,X68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!Y157,Y68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!Z157,Z68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!AA157,AA68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!AB157,AB68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!AC157,AC68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!AD157,AD68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D72+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D72,0,IF('Capital Projects (Nominal)'!$C72=\"amortize\",'Tax Depreciation'!AE157,AE68*VLOOKUP('Capital Projects (Nominal)'!$C72,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D72+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!B158,B69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!C158,C69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!D158,D69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!E158,E69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!F158,F69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!G158,G69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!H158,H69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!I158,I69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!J158,J69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!K158,K69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!L158,L69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!M158,M69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!N158,N69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!O158,O69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!P158,P69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!Q158,Q69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!R158,R69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!S158,S69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!T158,T69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!U158,U69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!V158,V69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!W158,W69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!X158,X69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!Y158,Y69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!Z158,Z69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!AA158,AA69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!AB158,AB69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!AC158,AC69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!AD158,AD69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D73+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D73,0,IF('Capital Projects (Nominal)'!$C73=\"amortize\",'Tax Depreciation'!AE158,AE69*VLOOKUP('Capital Projects (Nominal)'!$C73,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D73+2)))","v":0}]
[{"$f":"A159","v":""},{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!B159,B70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!C159,C70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!D159,D70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!E159,E70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!F159,F70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!G159,G70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!H159,H70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!I159,I70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!J159,J70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!K159,K70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!L159,L70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!M159,M70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!N159,N70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!O159,O70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!P159,P70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!Q159,Q70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!R159,R70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!S159,S70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!T159,T70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!U159,U70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!V159,V70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!W159,W70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!X159,X70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!Y159,Y70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!Z159,Z70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!AA159,AA70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!AB159,AB70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!AC159,AC70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!AD159,AD70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D74+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D74,0,IF('Capital Projects (Nominal)'!$C74=\"amortize\",'Tax Depreciation'!AE159,AE70*VLOOKUP('Capital Projects (Nominal)'!$C74,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D74+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!B160,B71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!C160,C71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!D160,D71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!E160,E71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!F160,F71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!G160,G71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!H160,H71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!I160,I71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!J160,J71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!K160,K71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!L160,L71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!M160,M71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!N160,N71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!O160,O71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!P160,P71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!Q160,Q71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!R160,R71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!S160,S71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!T160,T71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!U160,U71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!V160,V71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!W160,W71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!X160,X71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!Y160,Y71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!Z160,Z71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!AA160,AA71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!AB160,AB71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!AC160,AC71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!AD160,AD71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D75+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D75,0,IF('Capital Projects (Nominal)'!$C75=\"amortize\",'Tax Depreciation'!AE160,AE71*VLOOKUP('Capital Projects (Nominal)'!$C75,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D75+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!B161,B72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!C161,C72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!D161,D72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!E161,E72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!F161,F72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!G161,G72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!H161,H72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!I161,I72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!J161,J72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!K161,K72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!L161,L72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!M161,M72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!N161,N72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!O161,O72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!P161,P72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!Q161,Q72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!R161,R72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!S161,S72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!T161,T72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!U161,U72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!V161,V72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!W161,W72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!X161,X72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!Y161,Y72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!Z161,Z72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!AA161,AA72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!AB161,AB72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!AC161,AC72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!AD161,AD72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D76+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D76,0,IF('Capital Projects (Nominal)'!$C76=\"amortize\",'Tax Depreciation'!AE161,AE72*VLOOKUP('Capital Projects (Nominal)'!$C76,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D76+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!B162,B73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!C162,C73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!D162,D73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!E162,E73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!F162,F73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!G162,G73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!H162,H73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!I162,I73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!J162,J73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!K162,K73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!L162,L73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!M162,M73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!N162,N73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!O162,O73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!P162,P73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!Q162,Q73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!R162,R73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!S162,S73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!T162,T73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!U162,U73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!V162,V73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!W162,W73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!X162,X73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!Y162,Y73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!Z162,Z73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!AA162,AA73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!AB162,AB73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!AC162,AC73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!AD162,AD73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D77+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D77,0,IF('Capital Projects (Nominal)'!$C77=\"amortize\",'Tax Depreciation'!AE162,AE73*VLOOKUP('Capital Projects (Nominal)'!$C77,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D77+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!B163,B74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!C163,C74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!D163,D74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!E163,E74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!F163,F74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!G163,G74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!H163,H74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!I163,I74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!J163,J74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!K163,K74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!L163,L74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!M163,M74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!N163,N74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!O163,O74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!P163,P74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!Q163,Q74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!R163,R74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!S163,S74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!T163,T74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!U163,U74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!V163,V74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!W163,W74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!X163,X74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!Y163,Y74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!Z163,Z74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!AA163,AA74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!AB163,AB74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!AC163,AC74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!AD163,AD74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D78+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D78,0,IF('Capital Projects (Nominal)'!$C78=\"amortize\",'Tax Depreciation'!AE163,AE74*VLOOKUP('Capital Projects (Nominal)'!$C78,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D78+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!B164,B75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!C164,C75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!D164,D75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!E164,E75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!F164,F75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!G164,G75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!H164,H75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!I164,I75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!J164,J75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!K164,K75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!L164,L75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!M164,M75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!N164,N75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!O164,O75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!P164,P75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!Q164,Q75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!R164,R75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!S164,S75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!T164,T75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!U164,U75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!V164,V75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!W164,W75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!X164,X75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!Y164,Y75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!Z164,Z75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!AA164,AA75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!AB164,AB75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!AC164,AC75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!AD164,AD75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D79+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D79,0,IF('Capital Projects (Nominal)'!$C79=\"amortize\",'Tax Depreciation'!AE164,AE75*VLOOKUP('Capital Projects (Nominal)'!$C79,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D79+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!B165,B76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!C165,C76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!D165,D76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!E165,E76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!F165,F76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!G165,G76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!H165,H76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!I165,I76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!J165,J76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!K165,K76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!L165,L76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!M165,M76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!N165,N76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!O165,O76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!P165,P76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!Q165,Q76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!R165,R76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!S165,S76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!T165,T76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!U165,U76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!V165,V76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!W165,W76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!X165,X76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!Y165,Y76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!Z165,Z76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!AA165,AA76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!AB165,AB76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!AC165,AC76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!AD165,AD76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D80+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D80,0,IF('Capital Projects (Nominal)'!$C80=\"amortize\",'Tax Depreciation'!AE165,AE76*VLOOKUP('Capital Projects (Nominal)'!$C80,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D80+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!B166,B77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!C166,C77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!D166,D77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!E166,E77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!F166,F77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!G166,G77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!H166,H77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!I166,I77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!J166,J77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!K166,K77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!L166,L77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!M166,M77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!N166,N77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!O166,O77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!P166,P77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!Q166,Q77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!R166,R77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!S166,S77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!T166,T77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!U166,U77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!V166,V77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!W166,W77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!X166,X77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!Y166,Y77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!Z166,Z77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!AA166,AA77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!AB166,AB77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!AC166,AC77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!AD166,AD77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D81+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D81,0,IF('Capital Projects (Nominal)'!$C81=\"amortize\",'Tax Depreciation'!AE166,AE77*VLOOKUP('Capital Projects (Nominal)'!$C81,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D81+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!B167,B78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!C167,C78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!D167,D78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!E167,E78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!F167,F78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!G167,G78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!H167,H78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!I167,I78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!J167,J78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!K167,K78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!L167,L78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!M167,M78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!N167,N78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!O167,O78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!P167,P78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!Q167,Q78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!R167,R78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!S167,S78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!T167,T78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!U167,U78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!V167,V78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!W167,W78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!X167,X78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!Y167,Y78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!Z167,Z78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!AA167,AA78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!AB167,AB78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!AC167,AC78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!AD167,AD78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D82+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D82,0,IF('Capital Projects (Nominal)'!$C82=\"amortize\",'Tax Depreciation'!AE167,AE78*VLOOKUP('Capital Projects (Nominal)'!$C82,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D82+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!B168,B79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!C168,C79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!D168,D79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!E168,E79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!F168,F79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!G168,G79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!H168,H79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!I168,I79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!J168,J79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!K168,K79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!L168,L79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!M168,M79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!N168,N79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!O168,O79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!P168,P79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!Q168,Q79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!R168,R79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!S168,S79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!T168,T79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!U168,U79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!V168,V79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!W168,W79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!X168,X79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!Y168,Y79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!Z168,Z79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!AA168,AA79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!AB168,AB79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!AC168,AC79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!AD168,AD79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D83+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D83,0,IF('Capital Projects (Nominal)'!$C83=\"amortize\",'Tax Depreciation'!AE168,AE79*VLOOKUP('Capital Projects (Nominal)'!$C83,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D83+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!B169,B80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!C169,C80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!D169,D80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!E169,E80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!F169,F80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!G169,G80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!H169,H80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!I169,I80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!J169,J80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!K169,K80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!L169,L80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!M169,M80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!N169,N80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!O169,O80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!P169,P80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!Q169,Q80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!R169,R80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!S169,S80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!T169,T80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!U169,U80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!V169,V80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!W169,W80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!X169,X80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!Y169,Y80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!Z169,Z80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!AA169,AA80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!AB169,AB80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!AC169,AC80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!AD169,AD80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D84+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D84,0,IF('Capital Projects (Nominal)'!$C84=\"amortize\",'Tax Depreciation'!AE169,AE80*VLOOKUP('Capital Projects (Nominal)'!$C84,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D84+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!B170,B81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!C170,C81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!D170,D81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!E170,E81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!F170,F81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!G170,G81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!H170,H81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!I170,I81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!J170,J81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!K170,K81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!L170,L81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!M170,M81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!N170,N81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!O170,O81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!P170,P81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!Q170,Q81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!R170,R81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!S170,S81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!T170,T81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!U170,U81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!V170,V81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!W170,W81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!X170,X81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!Y170,Y81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!Z170,Z81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!AA170,AA81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!AB170,AB81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!AC170,AC81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!AD170,AD81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D85+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D85,0,IF('Capital Projects (Nominal)'!$C85=\"amortize\",'Tax Depreciation'!AE170,AE81*VLOOKUP('Capital Projects (Nominal)'!$C85,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D85+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!B171,B82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!C171,C82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!D171,D82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!E171,E82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!F171,F82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!G171,G82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!H171,H82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!I171,I82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!J171,J82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!K171,K82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!L171,L82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!M171,M82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!N171,N82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!O171,O82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!P171,P82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!Q171,Q82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!R171,R82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!S171,S82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!T171,T82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!U171,U82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!V171,V82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!W171,W82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!X171,X82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!Y171,Y82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!Z171,Z82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!AA171,AA82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!AB171,AB82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!AC171,AC82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!AD171,AD82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D86+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D86,0,IF('Capital Projects (Nominal)'!$C86=\"amortize\",'Tax Depreciation'!AE171,AE82*VLOOKUP('Capital Projects (Nominal)'!$C86,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D86+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!B172,B83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!C172,C83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!D172,D83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!E172,E83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!F172,F83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!G172,G83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!H172,H83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!I172,I83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!J172,J83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!K172,K83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!L172,L83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!M172,M83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!N172,N83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!O172,O83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!P172,P83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!Q172,Q83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!R172,R83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!S172,S83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!T172,T83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!U172,U83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!V172,V83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!W172,W83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!X172,X83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!Y172,Y83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!Z172,Z83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!AA172,AA83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!AB172,AB83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!AC172,AC83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!AD172,AD83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D87+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D87,0,IF('Capital Projects (Nominal)'!$C87=\"amortize\",'Tax Depreciation'!AE172,AE83*VLOOKUP('Capital Projects (Nominal)'!$C87,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D87+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!B173,B84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!C173,C84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!D173,D84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!E173,E84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!F173,F84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!G173,G84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!H173,H84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!I173,I84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!J173,J84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!K173,K84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!L173,L84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!M173,M84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!N173,N84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!O173,O84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!P173,P84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!Q173,Q84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!R173,R84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!S173,S84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!T173,T84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!U173,U84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!V173,V84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!W173,W84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!X173,X84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!Y173,Y84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!Z173,Z84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!AA173,AA84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!AB173,AB84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!AC173,AC84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!AD173,AD84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D88+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D88,0,IF('Capital Projects (Nominal)'!$C88=\"amortize\",'Tax Depreciation'!AE173,AE84*VLOOKUP('Capital Projects (Nominal)'!$C88,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D88+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!B174,B85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!C174,C85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!D174,D85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!E174,E85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!F174,F85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!G174,G85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!H174,H85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!I174,I85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!J174,J85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!K174,K85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!L174,L85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!M174,M85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!N174,N85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!O174,O85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!P174,P85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!Q174,Q85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!R174,R85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!S174,S85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!T174,T85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!U174,U85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!V174,V85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!W174,W85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!X174,X85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!Y174,Y85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!Z174,Z85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!AA174,AA85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!AB174,AB85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!AC174,AC85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!AD174,AD85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D89+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D89,0,IF('Capital Projects (Nominal)'!$C89=\"amortize\",'Tax Depreciation'!AE174,AE85*VLOOKUP('Capital Projects (Nominal)'!$C89,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D89+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!B175,B86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!C175,C86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!D175,D86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!E175,E86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!F175,F86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!G175,G86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!H175,H86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!I175,I86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!J175,J86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!K175,K86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!L175,L86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!M175,M86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!N175,N86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!O175,O86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!P175,P86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!Q175,Q86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!R175,R86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!S175,S86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!T175,T86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!U175,U86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!V175,V86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!W175,W86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!X175,X86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!Y175,Y86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!Z175,Z86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!AA175,AA86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!AB175,AB86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!AC175,AC86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!AD175,AD86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D90+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D90,0,IF('Capital Projects (Nominal)'!$C90=\"amortize\",'Tax Depreciation'!AE175,AE86*VLOOKUP('Capital Projects (Nominal)'!$C90,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D90+2)))","v":0}]
["",{"$f":"IF('Capital Projects (Nominal)'!H$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!B176,B87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!H$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!I$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!C176,C87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!I$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!J$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!D176,D87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!J$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!K$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!E176,E87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!K$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!L$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!F176,F87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!L$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!M$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!G176,G87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!M$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!N$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!H176,H87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!N$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!O$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!I176,I87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!O$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!P$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!J176,J87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!P$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Q$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!K176,K87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!Q$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!R$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!L176,L87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!R$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!S$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!M176,M87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!S$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!T$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!N176,N87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!T$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!U$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!O176,O87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!U$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!V$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!P176,P87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!V$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!W$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!Q176,Q87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!W$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!X$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!R176,R87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!X$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Y$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!S176,S87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!Y$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!Z$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!T176,T87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!Z$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AA$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!U176,U87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AA$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AB$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!V176,V87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AB$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AC$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!W176,W87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AC$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AD$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!X176,X87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AD$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AE$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!Y176,Y87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AE$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AF$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!Z176,Z87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AF$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AG$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!AA176,AA87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AG$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AH$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!AB176,AB87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AH$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AI$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!AC176,AC87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AI$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AJ$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!AD176,AD87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AJ$8-'Capital Projects (Nominal)'!$D91+2)))","v":0},{"$f":"IF('Capital Projects (Nominal)'!AK$8<'Capital Projects (Nominal)'!$D91,0,IF('Capital Projects (Nominal)'!$C91=\"amortize\",'Tax Depreciation'!AE176,AE87*VLOOKUP('Capital Projects (Nominal)'!$C91,MACRS,'Capital Projects (Nominal)'!AK$8-'Capital Projects (Nominal)'!$D91+2)))","v":0}]
["Total Tax Depreciation",{"$f":"SUM(B182:B263)","v":64200},667480,1449040,1692565,1692857.5,1693139.75,1698274.35,1702914.5650000002,1717167.1825000001,1730039.2514999998,1726673.8325000003,1733748.7901999999,1740386.25,1736686.5192999998,1734289.4228000001,1750202.1449999998,1780334.0857999998,1790915.4000000001,1785100.9783999999,1779871.4546000003,1775149.1358000003,1768543.2702000001,1813872.6249000002,1849172.2190000003,1830751.5899000003,1822070.9292000001,1808075.2800000003,1795159.5156,1791729.2508,1791478.0014]
[]
["Deferred Taxes",{"$f":"(B264-B177)*0.35","v":19229.259259259259},{"$f":"(C264-C177)*0.35","v":167506.88888888888},129293.62962962961,79058.097222222204,79090.95833333327,79183.056944444426,80811.695416666669,81384.86066666666,86004.608180555588,87303.513441666524,86043.194708333423,88316.373514444451,88405.864166666666,87102.564254999917,86171.244646666673,91397.532138888782,97862.394474444329,98184.961388888885,96046.455773333262,94206.166887777814,92443.844196666745,90131.791236666701,99390.305381666709,108441.78331666671,101994.5631316667,98956.331886666652,94057.85466666671,89537.337126666622,88336.74444666662,88248.807156666589]
[]
["Accumulated Deferred Taxes",{"$f":"B266","v":19229.259259259259},{"$f":"SUM($B266:C266)","v":186736.14814814815},{"$f":"SUM($B266:D266)","v":316029.77777777775},{"$f":"SUM($B266:E266)","v":395087.87499999994},{"$f":"SUM($B266:F266)","v":474178.8333333332},{"$f":"SUM($B266:G266)","v":553361.89027777757},{"$f":"SUM($B266:H266)","v":634173.58569444425},{"$f":"SUM($B266:I266)","v":715558.44636111089},{"$f":"SUM($B266:J266)","v":801563.05454166653},{"$f":"SUM($B266:K266)","v":888866.56798333302},{"$f":"SUM($B266:L266)","v":974909.76269166649},{"$f":"SUM($B266:M266)","v":1063226.1362061109},{"$f":"SUM($B266:N266)","v":1151632.0003727777},{"$f":"SUM($B266:O266)","v":1238734.5646277776},{"$f":"SUM($B266:P266)","v":1324905.8092744441},{"$f":"SUM($B266:Q266)","v":1416303.3414133328},{"$f":"SUM($B266:R266)","v":1514165.7358877771},{"$f":"SUM($B266:S266)","v":1612350.6972766658},{"$f":"SUM($B266:T266)","v":1708397.1530499991},{"$f":"SUM($B266:U266)","v":1802603.319937777},{"$f":"SUM($B266:V266)","v":1895047.1641344437},{"$f":"SUM($B266:W266)","v":1985178.9553711105},{"$f":"SUM($B266:X266)","v":2084569.2607527771},{"$f":"SUM($B266:Y266)","v":2193011.0440694438},{"$f":"SUM($B266:Z266)","v":2295005.6072011106},{"$f":"SUM($B266:AA266)","v":2393961.9390877774},{"$f":"SUM($B266:AB266)","v":2488019.793754444},{"$f":"SUM($B266:AC266)","v":2577557.1308811107},{"$f":"SUM($B266:AD266)","v":2665893.8753277771},{"$f":"SUM($B266:AE266)","v":2754142.6824844438}]

{"sheet":"MACRS RATES","index":17,"n_rows":11,"n_cols":41,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
["Tax Life",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"1+AF2","v":32},33,34,35,36,37,38,39,40]
[0,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9]
[3,{"$f":"1/A4*0.5*2","v":0.33333333333333331},{"$f":"(1-B4)/A4*2","v":0.44444444444444448},{"$f":"(1-B4-C4)*2/3","v":0.14814814814814817},{"$f":"(1-SUM(B4:D4))","v":7.407407407407407E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$f":"1/A5*0.5*2","v":0.2},{"$f":"(1-B5)/A5*2","v":0.32},{"$f":"(1-SUM($B5:C5))*2/$A5","v":0.192},{"$f":"(1-SUM($B5:D5))*2/$A5","v":0.11520000000000001},0.11520000000000001,{"$f":"(1-SUM($B5:F5))","v":5.7600000000000096E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$f":"1/A6*0.5*2","v":0.14285714285714285},{"$f":"(1-B6)/A6*2","v":0.24489795918367349},{"$f":"(1-SUM($B6:C6))*2/$A6","v":0.1749271137026239},{"$f":"(1-SUM($B6:D6))*2/$A6","v":0.12494793835901707},8.9200000000000002E-2,8.9200000000000002E-2,8.9200000000000002E-2,{"$f":"(1-SUM($B6:H6))","v":4.4769845897542737E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"1/A7*0.5*2","v":0.1},{"$f":"(1-B7)/A7*2","v":0.18},{"$f":"(1-SUM($B7:C7))*2/$A7","v":0.14399999999999999},{"$f":"(1-SUM($B7:D7))*2/$A7","v":0.1152},{"$f":"(1-SUM($B7:E7))*2/$A7","v":9.2159999999999992E-2},{"$f":"(1-SUM($B7:F7))*2/$A7","v":7.3727999999999988E-2},{"$f":"(1-SUM($B7:$G7))*(2/9)","v":6.5535999999999983E-2},{"$f":"(1-SUM($B7:$G7))*(2/9)","v":6.5535999999999983E-2},{"$f":"(1-SUM($B7:$G7))*(2/9)","v":6.5535999999999983E-2},{"$f":"(1-SUM($B7:$G7))*(2/9)","v":6.5535999999999983E-2},{"$f":"(1-SUM($B7:$K7))","v":3.2767999999999908E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.9199999999999998E-2,6.2300000000000001E-2,5.91E-2,5.91E-2,5.91E-2,5.91E-2,5.91E-2,5.91E-2,5.91E-2,5.91E-2,5.91E-2,2.9100000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,3.7499999999999999E-2,7.22E-2,6.6799999999999998E-2,6.1800000000000001E-2,5.7099999999999998E-2,5.28E-2,4.8899999999999999E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,4.4699999999999997E-2,2.18E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,1.2840000000000001E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,1.2840000000000001E-2]
[40,{"$f":"1/40","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]