{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["AEG Input File","LC","DLC-Smart TS","3rd party cont.","Inflation"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":44,"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":"AEG Input File","index":0,"n_rows":16,"n_cols":76,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs"]
[null,"Row Labels","Option","Start Year",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[2,"Stand Alone","Behavioral",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Stand Alone","DLC Water Heating",2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Stand Alone","DLC Smart Thermostats - BYOT",2023,0,8.5644866723550024,26.154741138199313,62.204895029283719,81.264855525085878,91.672883278892144,93.077011641629156,94.507179972427821,95.855690104405184,97.226647103279362,98.620443272773741,100.03747786602869,101.47815720914895,102.94289482694917,104.43211157093769,105.94623574957708,107.48570326086329,109.05095772726358,110.64245063305631,112.26064146411383,113.90599785017397,115.57899570964227,117.28011939697191,119.00986185266572,0,52107.913945660679,103963.32458048206,209568.02754861294,112940.51235100631,63403.574836640204,11373.560906932757,11544.924309797336,10298.741323270982,10431.66833032049,10567.023070547553,10704.855028644661,10845.214156832815,10988.142268960521,11133.687332204468,11281.909303233464,11432.839803558911,11586.548418555989,11743.08506564715,11902.494315857612,12064.835750725768,12230.172441806171,12398.544609152157,12570.03399066867,null,70019.356294717072,128104.30185107808,246853.39165450813,310231.76501889282,345267.57929070434,350642.2790483053,356124.02319397154,361233.78311170399,366434.53726060671,371727.97616220219,377115.81479118526,382599.81001208152,388181.73519388656,393863.42064705322,399646.70810717152,405533.49996556062,411525.69909969333,417625.29013993178,423834.25306887616,430154.63313552539,436588.4977121863,443137.96288450452,449805.18809915584]
[5,"Stand Alone","Time-of-Use",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Stand Alone","Variable Peak Pricing",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Stand Alone","Third Party Contracts",2023,0,0.42481879154858654,0.67917398002323937,0.84927954619980706,0.84961401713701368,0.84994861979858383,0.85028335423639478,0.85061822050234359,0.85095321864834816,0.8512883487263464,0.85162361078829729,0.85195900488617959,0.85229453107199316,0.85263018939775803,0.85296597991551448,0.85330190267732375,0.85363795773526763,0.85397414514144787,0.85431046494798701,0.85464691720702868,0.85498350197073592,0.85532021929129287,0.85565706922090479,0.85599405181179655,0,15014.283044754402,14897.168242718009,14760.023633523602,14623.037387395394,14486.301667498316,14349.833403401297,14213.649441836757,14077.766537537957,13942.201344156989,13806.970405274169,13672.090145509012,13537.576861743159,13403.44671446517,13269.715719247039,13136.39973836199,13003.514472552861,12871.075452960124,12739.098033218312,12607.597381729307,12476.588474120608,12346.086085896437,12216.104785289104,12086.658926317717,null,81825.802478013211,81410.724835764297,80811.443818369444,80065.133772215064,79320.194617014364,78576.707164477688,77834.772290670924,77094.476731102244,76355.9101093028,75619.17449412703,74884.338585701727,74151.506286000891,73420.764343738279,72692.195615879784,71965.891568553372,71241.927234111034,70520.398366648587,69801.390271033684,69084.975257997561,68371.239697549434,67660.262829979591,66952.131437426797,66246.91370068524]
[]
[]
[null,null,"Behavioral",null,{"$f":"IFERROR(E3/$AA3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DLC Water Heating",null,{"$f":"IFERROR(E4/$AA4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DLC Smart Thermostats - BYOT",null,{"$f":"IFERROR(E5/$AA5,0)","v":0},7.3025903421583077E-2,0.22301086725253291,0.5303959046863812,0.69291245560570325,0.78165748594266071,0.79362991886613254,0.80582438403339418,0.81732258286633452,0.8290121770270783,0.84089651153032552,0.85297899064563532,0.86526307895086474,0.87775230240435009,0.89045024943617213,0.90336057205883558,0.91648698699771691,0.92983327684162642,0.94340329121384758,0.95720094796401034,0.9712302343811815,0.98549520842853466,1]
[null,null,"Time-of-Use",null,{"$f":"IFERROR(E6/$AA6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable Peak Pricing",null,{"$f":"IFERROR(E7/$AA7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Third Party Contracts",null,{"$f":"IFERROR(E8/$AA8,0)","v":0},0.49648253585445595,0.79374553714801033,0.99254663667197351,0.99293753034800092,0.99332857796930418,0.99371977959651181,0.99411113529027562,0.99450264511127151,0.99489430912019905,0.99528612737778221,0.9956780999447683,0.99607022688192914,0.99646250825006,0.99685494410998021,0.99724753452253312,0.99764027954858647,0.99803317924903112,0.99842623368478234,0.99881944291677993,0.99921280700598647,0.99960632601338917,1]

{"sheet":"LC","index":1,"n_rows":33,"n_cols":25,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["Revenue Requirement","Levelization",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Behavioral",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C4:Y4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!D4:Z4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!E4:AA4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!F4:AB4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!G4:AC4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!H4:AD4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!I4:AE4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!J4:AF4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!K4:AG4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!L4:AH4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!M4:AI4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!N4:AJ4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!O4:AK4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!P4:AL4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Q4:AM4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!R4:AN4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!S4:AO4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!T4:AP4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!U4:AQ4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!V4:AR4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!W4:AS4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!X4:AT4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Y4:AU4)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Z4:AV4)),0)","v":0}]
["DLC Water Heating",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C5:Y5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!D5:Z5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!E5:AA5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!F5:AB5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!G5:AC5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!H5:AD5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!I5:AE5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!J5:AF5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!K5:AG5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!L5:AH5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!M5:AI5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!N5:AJ5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!O5:AK5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!P5:AL5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Q5:AM5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!R5:AN5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!S5:AO5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!T5:AP5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!U5:AQ5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!V5:AR5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!W5:AS5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!X5:AT5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Y5:AU5)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Z5:AV5)),0)","v":0}]
["DLC Smart Thermostats - BYOT",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C6:Y6))","v":456521.78636848484},{"$f":"VLOOKUP(C$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":88454.879765453661},{"$f":"VLOOKUP(E$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":178103.98881350571},{"$f":"VLOOKUP(F$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":363520.35365639866},{"$f":"VLOOKUP(G$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":465439.3273706644},{"$f":"VLOOKUP(H$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":524045.27981151029},{"$f":"VLOOKUP(I$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":535324.9713321767},{"$f":"VLOOKUP(J$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":547698.16510856373},{"$f":"VLOOKUP(K$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":560180.73801932449},{"$f":"VLOOKUP(L$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":573674.36583092157},{"$f":"VLOOKUP(M$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":588079.17192225286},{"$f":"VLOOKUP(N$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":597721.9645956147},{"$f":"VLOOKUP(O$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":602778.95721185952},{"$f":"VLOOKUP(P$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":597512.08748308953},{"$f":"VLOOKUP(Q$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":605476.47033881396},{"$f":"VLOOKUP(R$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":620790.73685294332},{"$f":"VLOOKUP(S$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":643557.51040480041},{"$f":"VLOOKUP(T$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":667209.38507135038},{"$f":"VLOOKUP(U$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":691957.81472743605},{"$f":"VLOOKUP(V$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":717656.91363709536},{"$f":"VLOOKUP(W$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":744344.12683901738},{"$f":"VLOOKUP(X$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":772058.37361392169},{"$f":"VLOOKUP(Y$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":800840.14215961914}]
["Time-of-Use",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C7:Y7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!D7:Z7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!E7:AA7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!F7:AB7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!G7:AC7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!H7:AD7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!I7:AE7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!J7:AF7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!K7:AG7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!L7:AH7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!M7:AI7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!N7:AJ7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!O7:AK7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!P7:AL7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Q7:AM7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!R7:AN7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!S7:AO7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!T7:AP7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!U7:AQ7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!V7:AR7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!W7:AS7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!X7:AT7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Y7:AU7)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Z7:AV7)),0)","v":0}]
["Variable Peak Pricing",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C8:Y8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!D8:Z8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!E8:AA8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!F8:AB8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!G8:AC8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!H8:AD8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!I8:AE8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!J8:AF8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!K8:AG8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!L8:AH8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!M8:AI8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!N8:AJ8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!O8:AK8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!P8:AL8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Q8:AM8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!R8:AN8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!S8:AO8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!T8:AP8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!U8:AQ8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!V8:AR8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!W8:AS8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!X8:AT8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Y8:AU8)),0)","v":0},{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!Z8:AV8)),0)","v":0}]
["Third Party Contracts",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C9:Y9))","v":108078.73484374816},{"$f":"VLOOKUP(C$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":93417.990993662708},{"$f":"VLOOKUP(E$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":98160.711167365618},{"$f":"VLOOKUP(F$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":102433.4285127622},{"$f":"VLOOKUP(G$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":106399.40699648421},{"$f":"VLOOKUP(H$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":110235.4125591937},{"$f":"VLOOKUP(I$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":113915.41585660553},{"$f":"VLOOKUP(J$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":117485.73397135676},{"$f":"VLOOKUP(K$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":120953.39959886528},{"$f":"VLOOKUP(L$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":124316.79673681971},{"$f":"VLOOKUP(M$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":127574.28576993324},{"$f":"VLOOKUP(N$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":129126.72703392796},{"$f":"VLOOKUP(O$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":130683.751690701},{"$f":"VLOOKUP(P$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":132249.66165238124},{"$f":"VLOOKUP(Q$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":133824.39828439296},{"$f":"VLOOKUP(R$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":135407.90729434657},{"$f":"VLOOKUP(S$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":137000.66753665087},{"$f":"VLOOKUP(T$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":138602.59913245222},{"$f":"VLOOKUP(U$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":140213.60737843745},{"$f":"VLOOKUP(V$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":141833.57714542936},{"$f":"VLOOKUP(W$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":143462.41606491178},{"$f":"VLOOKUP(X$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":145100.02119930286},{"$f":"VLOOKUP(Y$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":146746.30368404681}]
[]
["Dth","Avg"]
["Behavioral",{"$f":"AVERAGE(C12:Y12)","v":0},{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":0}]
["DLC Water Heating",{"$f":"AVERAGE(C13:Y13)","v":0},{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)","v":0}]
["DLC Smart Thermostats - BYOT",89.138720739263377,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":8.5644866723550024},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":26.154741138199313},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":62.204895029283719},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":81.264855525085878},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":91.672883278892144},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":93.077011641629156},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":94.507179972427821},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":95.855690104405184},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":97.226647103279362},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":98.620443272773741},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":100.03747786602869},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":101.47815720914895},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":102.94289482694917},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":104.43211157093769},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":105.94623574957708},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":107.48570326086329},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":109.05095772726358},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":110.64245063305631},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":112.26064146411383},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":113.90599785017397},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":115.57899570964227},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":117.28011939697191}]
["Time-of-Use",0,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":0}]
["Variable Peak Pricing",0,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":0}]
["Third Party Contracts",0.78927319961184328,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.42481879154858654},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.67917398002323937},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.84927954619980706},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.84961401713701368},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.84994861979858383},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85028335423639478},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85061822050234359},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85095321864834816},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.8512883487263464},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85162361078829729},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85195900488617959},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85229453107199316},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85263018939775803},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85296597991551448},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85330190267732375},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85363795773526763},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85397414514144787},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85431046494798701},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85464691720702868},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85498350197073592},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85532021929129287},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.85565706922090479}]
[]
["Input into Plexos","Per Dth Price"]
["Behavioral",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C20:Y20))","v":0},{"$f":"IFERROR(C4/(C12*1000),0)","v":0},{"$f":"IFERROR(D4/(D12),0)","v":0},{"$f":"IFERROR(E4/(E12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLC Water Heating",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C21:Y21))","v":0},{"$f":"IFERROR(C5/(C13*1000),0)","v":0},{"$f":"IFERROR(D5/(D13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLC Smart Thermostats - BYOT",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C22:Y22))","v":5753.6318191992796},{"$f":"IFERROR(C6/(C14*1000),0)","v":0},10328.100579684942,6809.6253704986093,5843.91877014288,5727.4368404800352,5716.4699207423391,5751.4198392328908,5795.3074599025495,5844.0008872627232,5900.3820755181841,5963.0554518568524,5974.9803508250243,5939.9872227628002,5804.3062465605763,5797.799749816716,5859.4883759749,5987.3777710037712,6118.3266885196999,6253.999353487764,6392.7740326203957,6534.7228494331694,6679.9193821815852,6828.4390080549001]
["Time-of-Use",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C23:Y23))","v":0},{"$f":"IFERROR(C7/(C15*1000),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]
["Variable Peak Pricing",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C24:Y24))","v":0},{"$f":"IFERROR(C8/(C16*1000),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]
["Third Party Contracts",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C25:Y25))","v":137045.2275345159},{"$f":"IFERROR(C9/(C17*1000),0)","v":0},219900.79735674427,144529.55215393682,120612.14587247701,125232.64076435973,129696.56046422746,133973.47518217427,138118.05477429586,142138.71802610645,146033.71104845506,149801.25510123576,151564.48408122535,153331.67928031931,155107.88064611424,156893.00796926057,158686.9862465912,160490.36514275748,162303.03917397265,164124.88566082832,165955.75820824233,167795.5372638549,169644.09109787073,171501.30462623615]
[]
[]
[]
[]
[]
["WA Discount Factor",6.5799999999999997E-2]
["ID Discount Factor",6.5600000000000006E-2]
["OR Discount Factor",6.7100000000000007E-2]

{"sheet":"DLC-Smart TS","index":2,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.5,5.1999999999999998E-2,{"$f":"ROUND(L1*M1,4)","v":2.5999999999999999E-2},{"$f":"N1*(1-D2)","v":2.0539999999999999E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.8040000000000003E-2},null,null,null,null,"Common Equity ......................",null,null,0.5,9.5000000000000001E-2,{"$f":"ROUND(L3*M3,4)","v":4.7500000000000001E-2},{"$f":"N3","v":4.7500000000000001E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.3499999999999996E-2},{"$f":"SUM(O1:O3)","v":6.8040000000000003E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":8.9248683285242925E-52},null,{"$f":"L8","v":8.9248683285242925E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.8040000000000003E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":1.2592122630821739E-52},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":14828.912152783681},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":105102.28680183318},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$f":"SUM(B14:B15)","v":0.35},{"$f":"SUM(C14:C15)","v":0},0.65,1,null,null,null,null,null,null,null,null,null,null,null,"Conversion Factor",null,null,{"$f":"T13-T14","v":0.79},null,{"$f":"NPV(O4,$V$29:$V$103)+V28","v":0}]
["......................................................................................................................................................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM"]
[null,"  Capital Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":10},null,null,null,null,null,null,null,"pv of contribution to fixed costs",null,null,{"$f":"NPV(O4,20,AG28:AG28)","v":18.725890416089282}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.8040000000000003E-2},null,null,null,null,"Inter."]
[null,"Tax","Book","Base","Book","Tax","on Tax","Deferred ","Base","Book","Rate","Interest","Equity","O&M & A&G","Property","Revenue ","Income","Income","Gross Marg","Gross Marg",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.3233473036362984},{"$f":"AG21/(400*1000)","v":3.3083682590907461E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":914277.36535557068},{"$f":"SUM(C25:C104)","v":914277.36535557068},null,null,{"$f":"SUM(F25:F104)","v":914277.36535557068},{"$f":"SUM(G25:G104)","v":914277.36535557045},{"$f":"SUM(H25:H104)","v":1.404032445861958E-11},null,{"$f":"SUM(J25:J104)","v":914277.36535557045},null,{"$f":"SUM(L25:L104)","v":105369.79344908858},192502.50726275795,11304634.63419223,75427.882641834585,0,660.83730796671284,8321.9271522685267,13094405.431405026,8.9248683285242925E-52,null,"Offsets",null,"NEW","CUML",12000,"COMM","COMM","TOTAL","TOTAL","REVENUE","ESTIMATED","(SHORTFALL)","(SHORTFALL)"]
["Period","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,"YR","CUST","CUST"," KWH EA","CUST","LOAD","CUST","LOAD","REQ","MARGIN","EXCESS","EXCESS",5.9065190478108043E-2,null,null,"-",null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"NPV(AI25,$AI$28:$AI$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":493210.48404330894}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B5/100","v":57626.779078804691},{"$f":"B29","v":57626.779078804691},{"$f":"I28+C29","v":57626.779078804691},5762.6779078804693,11525.355815760939,{"$f":"CA230","v":5762.6779078804693},1210.1623606548985,50653.938810269326,5762.6779078804693,54140.358944537009,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":1407.6493325579622},2571.667049865508,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B5/100","v":77435.262149307164},864.40168618207031,{"$f":"AL29*$T$8","v":0},30.399581014914968,382.82205864555942,88454.879765453661,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.3006866491885994E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,88454.879765453661,0,-88454.879765453661,{"$f":"AF29-AE29","v":-88454.879765453661},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":87323.352840969063},null,{"$f":"C29-J28+AN28","v":57626.779078804691}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B6/100","v":117678.84281113412},117678.84281113412,168332.78162140344,23293.24009687435,41976.337867444323,17530.562188993881,5133.6128924745926,145668.60653993496,17530.562188993881,157000.6940806692,4082.0180460973988,7457.532968831787,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B6/100","v":145004.65487993145},2543.1441597308753,0,109.32657137409105,1376.7499985462371,178103.98881350571,2.4520934310565908E-53,null,0,3,0,0,0,0,0,0,0,178103.98881350571,0,-178103.98881350571,-178103.98881350571,0,null,null,175825.65822015738,null,169542.94398205835]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B7/100","v":242513.42051230415},242513.42051230415,388182.02705223911,65075.144337098638,97224.255385154247,41781.904240224292,11642.893740435291,334757.22907157952,41781.904240224292,361469.62806190934,9398.2103296096429,17169.807332940694,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B7/100","v":285660.27497353556},5917.887034580529,0,264.27341812428767,3327.9963273836502,363520.35365639866,4.6860247922556785E-53,null,0,4,0,0,0,0,0,0,0,363520.35365639866,0,-363520.35365639866,-363520.35365639866,0,null,null,358870.15155504411,null,394525.80230536859]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B8/100","v":133614.32626311877},133614.32626311877,468371.55533469829,120218.48120363482,133560.10258617715,55143.33686653617,16467.520801124603,396760.69766703749,55143.33686653617,432566.12650086789,11246.719289022565,20546.891008791226,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B8/100","v":367019.83553599671},7295.3733649239457,0,308.03869184157907,3879.1326135521922,465439.3273706644,5.6176077071665648E-53,null,0,5,0,0,0,0,0,0,0,465439.3273706644,0,-465439.3273706644,-465439.3273706644,0,null,null,459485.36381285521,null,486358.22432826308]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B9/100","v":76684.844083440112},76684.844083440112,473445.54175047763,183030.30247851499,124851.33760096939,62811.821274880182,13028.298428478733,397605.42204711871,62811.821274880182,435525.48189879814,11323.66252936875,20687.460390192911,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B9/100","v":417591.44580084184},7618.4959731775052,0,295.18079400618558,3717.2130490429076,524045.27981151029,5.922016691432481E-53,null,0,6,0,0,0,0,0,0,0,524045.27981151029,0,-524045.27981151029,-524045.27981151029,0,null,null,517341.6208915264,null,507899.73154516704]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B10/100","v":14058.634730050158},14058.634730050158,411664.05677716888,247247.98722640018,97818.278905028914,64217.6847478852,7056.1247730001796,340390.24725628347,64217.6847478852,376027.15201672621,9776.7059524348806,17861.289720794495,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B10/100","v":433422.01816914126},6887.1981750050545,0,232.47800596566691,2927.5965609501873,535324.9713321767,5.6640985086273311E-53,null,0,7,0,0,0,0,0,0,0,535324.9713321767,0,-535324.9713321767,-535324.9713321767,0,null,null,528477.02105495671,null,459146.54500033701]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B11/100","v":14584.403639257118},14584.403639257118,354974.6508955406,312924.1123382111,72247.35167993803,65676.125111810907,1379.9575793066958,287918.56820442301,65676.125111810907,321446.60954998177,8357.6118482995262,15268.713953624134,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B11/100","v":449882.24786275963},6142.698958375634,0,174.41084378674117,2196.3565299071288,547698.16510856373,5.4258410048541993E-53,null,0,8,0,0,0,0,0,0,0,547698.16510856373,0,-547698.16510856373,-547698.16510856373,0,null,null,540691.93524363788,null,409513.26389170892]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B12/100","v":13296.355898511996},13296.355898511996,301214.92410293501,379929.8730398732,48220.775657866609,67005.760701662104,-3944.8468591970541,238154.01026046995,67005.760701662104,269684.46718170249,7011.7961467242649,12810.012191130869,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B12/100","v":466376.69517594972},5357.0024201761498,0,119.14006142081237,1500.3313222605361,560180.73801932449,5.1959675564442774E-53,null,0,9,0,0,0,0,0,0,0,560180.73801932449,0,-560180.73801932449,-560180.73801932449,0,null,null,553014.82937384048,null,357133.49467841]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B13/100","v":13764.268868375544},13764.268868375544,251918.27912884549,448312.06062837283,27957.727112006032,68382.187588499655,-8489.1367000636601,192025.22824040949,68382.187588499655,221971.75368462747,5771.2655958003143,10543.658300019804,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B13/100","v":483499.21928152512},4558.3800426768512,0,67.656493939157698,851.99852846070542,573674.36583092157,4.9821429619602061E-53,null,0,10,0,0,0,0,0,0,0,573674.36583092157,0,-573674.36583092157,-573674.36583092157,0,null,null,566335.84485225391,null,303892.00284512341]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B14/100","v":14249.60836573746},14249.60836573746,206274.83660614694,518119.20905344625,17524.113082892316,69807.148425073407,-10979.437421858027,147447.12560293154,69807.148425073407,176860.98110453924,4598.38550871802,8400.8966024656147,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B14/100","v":501274.39332117379},3746.3913543354179,0,18.535763129397793,233.42094735717981,588079.17192225286,4.7818838303919328E-53,null,0,11,0,0,0,0,0,0,0,588079.17192225286,0,-588079.17192225286,-588079.17192225286,0,null,null,580556.38269317849,null,249759.42362236121]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B15/100","v":14753.054909441738},14753.054909441738,162200.18051237328,583638.98506158334,14174.86614085433,65519.776008137109,-10782.431072129384,107462.83557636556,65519.776008137109,134831.5080443694,3505.6192091536045,6404.4966321075462,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B15/100","v":519727.75978243438},2920.5799516009429,0,-26.209583718889689,-330.05740409993098,597721.9645956147,4.5506655698037073E-53,null,0,12,0,0,0,0,0,0,0,597721.9645956147,0,-597721.9645956147,-597721.9645956147,0,null,null,590075.82344332174,null,194705.33010672953]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B16/100","v":15275.315770459496},15275.315770459496,122738.15134682505,638918.40836565301,14469.411154101501,55279.423304069649,-8570.1025514933117,76028.830594248706,55279.423304069649,99383.490970536877,2583.9707652339589,4720.7158211005017,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B16/100","v":538885.89262852399},2166.9130480357785,0,-63.117639591308013,-794.84071551308148,602778.95721185952,4.2968111835761492E-53,null,0,13,0,0,0,0,0,0,0,602778.95721185952,0,-602778.95721185952,-602778.95721185952,0,null,null,595068.12631811458,null,144460.86986905191]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B17/100","v":15817.113609009755},15817.113609009755,91845.944203258463,671528.20097939321,14877.179068085912,32609.792613740217,-3723.8488445874041,62960.000434105648,32609.792613740217,77402.972318682063,2012.4772802857335,3676.6411851373982,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B17/100","v":558776.40243595792},1574.97840260988,0,-83.734573898054052,-1054.4698607436299,597512.08748308953,3.9879285086320678E-53,null,0,14,0,0,0,0,0,0,0,597512.08748308953,0,-597512.08748308953,-597512.08748308953,0,null,null,589868.63110753568,null,104998.56017399201]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B18/100","v":16379.207199776401},16379.207199776401,79339.207633882048,692414.4816867992,15404.1071188857,20886.280707405978,-1151.2564535892584,59604.183380065326,20886.280707405978,69471.695506973687,1806.2640831813158,3299.9055365812501,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B18/100","v":579428.03517848067},1331.5196214004229,0,-93.837590800356566,-1181.6971974352932,605476.47033881396,3.7836453413959644E-53,null,0,15,0,0,0,0,0,0,0,605476.47033881396,0,-605476.47033881396,-605476.47033881396,0,null,null,597731.13248807134,null,88767.974760028199]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B19/100","v":16962.402168631874},16962.402168631874,76566.5855486972,707328.5182027244,15950.758294775795,14914.036515925154,217.71157355863448,61434.837459213413,14914.036515925154,69000.711503955303,1794.0184991028377,3277.5337964378768,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B19/100","v":600870.65106442419},1272.6614433188113,0,-98.44508418519419,-1239.719382080332,620790.73685294332,3.6322092538672879E-53,null,0,16,0,0,0,0,0,0,0,620790.73685294332,0,-620790.73685294332,-620790.73685294332,0,null,null,612849.49680963182,null,84844.096221254091]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B20/100","v":17567.492056296694},17567.492056296694,79002.329515510108,722593.44045127416,16517.898714877309,15264.92224854981,263.12505792877459,63474.282209031524,15264.92224854981,{"$f":"(+I44+D44)/2","v":71238.305862270819},1852.1959524190413,3383.8195284578642,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B20/100","v":623135.34184127196},1312.4632764243843,0,-102.34914941946002,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-1288.8832929031528},643557.51040480041,3.5255386279960065E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,643557.51040480041,0,-643557.51040480041,-643557.51040480041,0,null,null,635325.03467923065,null,87497.551761625626]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B21/100","v":18195.358810047095},18195.358810047095,81669.641019078612,738219.45821690292,17106.324781952313,15626.017765628805,310.86447342793667,65732.758780021875,15626.017765628805,73701.199899550236,1916.2311973883061,3500.8069952286364,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B21/100","v":646254.38777630334},1356.4198248468435,0,-106.26631474992664,-1338.2121732955611,667209.38507135038,3.4222579647628869E-53,null,0,18,0,0,0,0,0,0,0,667209.38507135038,0,-667209.38507135038,-667209.38507135038,0,null,null,658674.35132896225,null,90427.988323122903]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B22/100","v":18846.887842402881},18846.887842402881,84579.646622424756,754400.52917692077,17716.870005624209,16181.070960017896,322.5177995773256,68076.057862829533,16181.070960017896,76327.852242627152,1984.5241583083059,3625.5729815247896,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B22/100","v":670261.43125230749},1404.7328759984548,0,-110.31538373426471,-1389.2021169866155,691957.81472743605,3.3230945391276582E-53,null,0,19,0,0,0,0,0,0,0,691957.81472743605,0,-691957.81472743605,-691957.81472743605,0,null,null,683106.19568677119,null,93648.858399896984]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B23/100","v":19522.989367216989},19522.989367216989,87599.047230046519,771157.47218682279,18350.397023960257,16756.943009902039,334.62534295222571,{"$f":"D47-J47-H47","v":70507.478877192261},16756.943009902039,79053.26305361939,2055.3848393941039,3755.0299950469212,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B23/100","v":695191.39405107289},1454.8616521064409,0,-114.52213655079029,-1442.1777738762844,717656.91363709536,3.226951463432541E-53,null,0,20,0,0,0,0,0,0,0,717656.91363709536,0,-717656.91363709536,-717656.91363709536,0,null,null,708476.54820699,null,96990.776807096074]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B24/100","v":20224.632771271674},20224.632771271674,{"$f":"I47+C48","v":90732.111648463935},788511.91763727821,19007.800402221124,17354.44545045546,347.20453987078957,73030.46165813769,17354.44545045546,81881.286653300805,2128.9134529858206,3889.3611160317882,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B24/100","v":721080.6404474884},1506.8769985269855,0,-118.8928197440047,-1497.2178067271655,744344.12683901738,3.1337316800176753E-53,null,0,21,0,0,0,0,0,0,0,744344.12683901738,0,-744344.12683901738,-744344.12683901738,0,null,null,734822.37492624996,null,100458.46656846571]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B25/100","v":20952.830855544533},20952.830855544533,93983.292513682216,806486.34068234393,19690.016973226433,17974.423045065741,360.27472491374522,75648.594743702721,17974.423045065741,84815.943628692476,2205.2145343460043,4028.7573223628929,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B25/100","v":747966.96363577794},1560.8527796033218,0,-123.43391123285508,-1554.4037920013127,772058.37361392169,3.0433413134946151E-53,null,0,22,0,0,0,0,0,0,0,772058.37361392169,0,-772058.37361392169,-772058.37361392169,0,null,null,762182.09726450627,null,104056.85197355479]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B26/100","v":21708.595744737508},21708.595744737508,97357.190488440232,825104.09172483743,20398.017036812835,18617.751042493543,373.85585880705133,78365.583587139641,18617.751042493543,87861.387037789944,2284.3960629825383,4173.4158842950228,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B26/100","v":775889.68694802595},1616.8653700983982,0,-128.15217976082658,-1613.8209685154968,800840.14215961914,2.9556897121607942E-53,null,0,23,0,0,0,0,0,0,0,800840.14215961914,0,-800840.14215961914,-800840.14215961914,0,null,null,790595.6854890039,null,107791.02467322655]
[2046,{"$f":"'AEG Input File'!$AZ$532*Inflation!B26/100","v":0},0,78365.583587139641,842140.13140643004,16634.200972656854,17036.039681592567,-84.386128876499711,61413.930034423574,17036.039681592567,69889.756810781604,1817.1336770803216,3319.7634485121262,{"$f":"'AEG Input File'!$BX$532*Inflation!$B$26/100","v":0},1337.599104460995,0,63.494593959946734,799.58770355041963,24373.618209156375,8.4225867313805519E-55,null,0,24,0,0,0,0,0,0,0,24373.618209156375,0,-24373.618209156375,-24373.618209156375,0,null,null,24061.827550191065,null,89173.273630733005]
[2047,0,0,61413.930034423574,857538.25036804494,10036.218380350527,15398.118961614928,-1125.999122065524,47141.810194874168,15398.118961614928,54277.870114648875,1411.2246229808707,2578.1988304458214,0,1082.0585092371066,0,48.716454784317328,613.48653132079687,21131.803910383838,6.8371410859484626E-55,null,0,25,0,0,0,0,0,0,0,21131.803910383838,0,-21131.803910383838,-21131.803910383838,0,null,null,20861.482983478159,null,72137.233949140442]
[2048,0,0,47141.810194874168,871240.12911279663,6079.5351919777386,13701.878744751739,-1600.6921460825399,35040.623596204969,13701.878744751739,41091.216895539568,1068.3716392840288,1951.8328025381295,0,851.08672481288272,0,36.322245699126654,457.4062013008446,18066.898358386748,5.4731084385168157E-55,null,0,26,0,0,0,0,0,0,0,18066.898358386748,0,-18066.898358386748,-18066.898358386748,0,null,null,17835.784122647037,null,56739.114987525514]
[2049,0,0,35040.623596204969,883185.25865191873,3707.7132870731257,11945.129539122066,-1729.8574129302774,24825.351470013178,11945.129539122066,29932.987533109073,778.25767586083589,1421.8169078226811,0,645.55854364160666,0,25.923754411219456,326.4579543598266,15143.144375218237,4.2951565382512009E-55,null,0,27,0,0,0,0,0,0,0,15143.144375218237,0,-15143.144375218237,-15143.144375218237,0,null,null,14949.431200463474,null,43037.236242773775]
[2050,0,0,24825.351470013178,893310.85231003608,1250.4151148968804,10125.593658117359,-1863.7874940763004,16563.545305972119,10125.593658117359,20694.448387992648,538.05565808780887,982.98629842965079,0,466.38160055477562,0,17.414874792792464,219.30559555937825,12349.737685541766,3.2796926644259455E-55,null,0,28,0,0,0,0,0,0,0,12349.737685541766,0,-12349.737685541766,-12349.737685541766,0,null,null,12191.7581513593,null,31092.106703651709]
[2051,0,0,16563.545305972119,901551.75718391314,0,8240.9048738770707,-1730.5900235141848,10053.230455609233,8240.9048738770707,13308.387880790677,346.0180849005576,632.14842433755712,0,314.49769568301525,0,10.73017479467565,135.12513881388878,9679.424392406765,2.4067857370238665E-55,null,0,29,0,0,0,0,0,0,0,9679.424392406765,0,-9679.424392406765,-9679.424392406765,0,null,null,9555.603871226218,null,20966.51304553435]
[2052,0,0,10053.230455609233,907840.36312106857,0,6288.6059371553711,-1320.607246802628,5085.2317652564898,6288.6059371553711,7569.2311104328619,196.80000887125439,359.53847774556095,0,190.88412257485919,0,5.6687484491314528,71.386574379943085,7112.8838691761202,1.6559457211488977E-55,null,0,30,0,0,0,0,0,0,0,7112.8838691761202,0,-7112.8838691761202,-7112.8838691761202,0,null,null,7021.8948855265353,null,12725.608171657279]
[2053,0,0,5085.2317652564898,912106.50578109676,0,4266.1426600282048,-895.88995860592297,1714.9790638342079,4266.1426600282048,3400.105414545349,88.402740778179066,161.50500719090408,0,96.555033517528614,0,2.155734433638822,27.147173290771224,4641.9083492392265,1.0118343585155004E-55,null,0,31,0,0,0,0,0,0,0,4641.9083492392265,0,-4641.9083492392265,-4641.9083492392265,0,null,null,4582.528422523128,null,6437.0022345019079]
[2054,0,0,1714.9790638342079,914277.36535557045,0,2170.8595744737509,-455.88051063948768,-5.5308646551566198E-11,2170.8595744737509,857.48953191707631,22.294727829843982,40.730752766061123,0,32.562893617105544,0,0.24686942496058337,3.1088277642276854,2269.8036458759493,4.6324808455710328E-56,null,0,32,0,0,0,0,0,0,0,2269.8036458759493,0,-2269.8036458759493,-2269.8036458759493,0,null,null,2240.7680070800784,null,2170.8595744737031]
[2055,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.0538582161762932E-70,null,0,33,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2056,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-9.8672167351063001E-71,null,0,34,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2057,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-9.2386209646701401E-71,null,0,35,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2058,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-8.650070189009905E-71,null,0,36,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2059,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-8.0990133225440086E-71,null,0,37,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2060,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-7.5830617978203137E-71,null,0,38,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2061,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-7.0999792122208088E-71,null,0,39,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2062,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-6.6476716342279398E-71,null,0,40,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2063,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-6.224178527234877E-71,null,0,41,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2064,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-5.827664251558814E-71,null,0,42,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2065,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-5.4564101078225656E-71,null,0,43,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2066,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-5.1088068872163632E-71,null,0,44,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2067,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-4.7833478963487914E-71,null,0,45,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2068,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-4.4786224264529324E-71,null,0,46,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2069,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-4.1933096386398751E-71,null,0,47,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2070,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-3.9261728386950623E-71,null,0,48,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2071,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-3.676054116601496E-71,null,0,49,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2072,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-3.441869327554675E-71,null,0,50,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2073,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-3.2226033927143874E-71,null,0,51,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2074,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-3.017305899324358E-71,null,0,52,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2075,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-2.825086981128382E-71,null,0,53,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2076,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-2.6451134612265288E-71,null,0,54,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2077,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-2.4766052406525302E-71,null,0,55,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2078,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-2.3188319170185852E-71,null,0,56,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2079,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-2.171109618571013E-71,null,0,57,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2080,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-2.0327980399339099E-71,null,0,58,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2081,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.9032976666921737E-71,null,0,59,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2082,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.7820471767838034E-71,null,0,60,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2083,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-2.6271607111993945E-12},0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.6685210074377393E-71,null,0,61,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2084,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-2.6271607111993945E-12},0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.5622270771110999E-71,null,0,62,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2085,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.4627046525514958E-71,null,0,63,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2086,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.3695223517391631E-71,null,0,64,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-5.5308646551566198E-11},{"$f":"E91+J92","v":914277.36535557045},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-5.5308646551566198E-11},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-5.5308646551566198E-11},-1.4380248103407211E-12,-2.6271607111993945E-12,0,{"$f":"AN92*$D$10","v":-7.1622707764618097E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-5.3966930221364549E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-6.7960579180311064E-13},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-5.5149853212107715E-12},-1.2822762740526224E-71,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-5.5149853212107715E-12},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":5.5149853212107715E-12},5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2088,0,{"$f":"B93","v":0},-5.5308646551566198E-11,914277.36535557045,0,{"$f":"CA294","v":0},0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.4380248103407211E-12},-2.6271607111993945E-12,0,-7.1622707764618097E-13,{"$f":"AL93*$T$8","v":0},-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.2005882495530337E-71},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,{"$f":"AF93-AE93","v":5.5149853212107715E-12},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-5.4444368744135556E-12},null,{"$f":"C93-J92+AN92","v":-4.7748471843078732E-11}]
[2089,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.1241041997987281E-71,null,0,67,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2090,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-1.0524926030848355E-71,null,0,68,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2091,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-9.8544305745555934E-72,null,0,69,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2092,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-9.2266493526043882E-72,null,0,70,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2093,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-8.6388612342275448E-72,null,0,71,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2094,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-8.0885184395973411E-72,null,0,72,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2095,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-7.5732354964208635E-72,null,0,73,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2096,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-7.0907789000607304E-72,null,0,74,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2097,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-6.6390574323627661E-72,null,0,75,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
[2098,0,0,-5.5308646551566198E-11,914277.36535557045,0,0,0,-5.5308646551566198E-11,0,-5.5308646551566198E-11,-1.4380248103407211E-12,-2.6271607111993945E-12,0,-7.1622707764618097E-13,0,-5.3966930221364549E-14,-6.7960579180311064E-13,-5.5149853212107715E-12,-6.2161130972274124E-72,null,0,76,0,0,0,0,0,0,0,-5.5149853212107715E-12,0,5.5149853212107715E-12,5.5149853212107715E-12,0,null,null,-5.4444368744135556E-12,null,-4.7748471843078732E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":57626.779078804691},{"$f":"$B30","v":117678.84281113412},{"$f":"$B31","v":242513.42051230415},{"$f":"$B32","v":133614.32626311877},{"$f":"$B33","v":76684.844083440112},{"$f":"$B34","v":14058.634730050158},{"$f":"$B35","v":14584.403639257118},{"$f":"$B36","v":13296.355898511996},{"$f":"$B37","v":13764.268868375544},{"$f":"$B38","v":14249.60836573746},{"$f":"$B39","v":14753.054909441738},{"$f":"$B40","v":15275.315770459496},{"$f":"$B41","v":15817.113609009755},{"$f":"$B42","v":16379.207199776401},{"$f":"$B43","v":16962.402168631874},{"$f":"$B44","v":17567.492056296694},{"$f":"$B45","v":18195.358810047095},{"$f":"$B46","v":18846.887842402881},{"$f":"$B47","v":19522.989367216989},{"$f":"$B48","v":20224.632771271674},{"$f":"$B49","v":20952.830855544533},{"$f":"$B50","v":21708.595744737508},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C135:$BZ135)","v":914277.36535557068},null,"31.5 Year","20 Years","7 Years","5 Years"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B$132=1,CC137,IF($B$132=2,CD137,IF($B$132=3,CE137,IF($B$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":11525.355815760939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11525.355815760939,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":18440.569305217501},{"$f":"E$135*$A137","v":23535.768562226825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41976.337867444323,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,11064.341583130501,{"$f":"E$135*$A138","v":37657.229699562922},{"$f":"F$135*$A137","v":48502.684102460829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97224.255385154247,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,6638.6049498783004,22594.337819737753,{"$f":"F$135*$A138","v":77604.294563937336},{"$f":"G$135*$A137","v":26722.865252623757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133560.10258617715,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,6638.6049498783004,13556.602691842651,46562.576738362397,{"$f":"G$135*$A138","v":42756.584404198009},{"$f":"H$135*$A137","v":15336.968816688022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124851.33760096939,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,3319.3024749391502,13556.602691842651,27937.546043017435,25653.950642518805,{"$f":"H$135*$A138","v":24539.150106700836},{"$f":"I$135*$A137","v":2811.726946010032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97818.278905028914,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,6778.3013459213253,27937.546043017435,15392.370385511282,14723.490064020501,{"$f":"I$135*$A138","v":4498.7631136160508},{"$f":"J$135*$A137","v":2916.8807278514237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72247.35167993803,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,13968.773021508718,15392.370385511282,8834.0940384123005,2699.2578681696305,{"$f":"J$135*$A138","v":4667.0091645622779},{"$f":"K$135*$A137","v":2659.2711797023994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48220.775657866609,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,7696.1851927556409,8834.0940384123005,1619.5547209017782,2800.2054987373667,{"$f":"K$135*$A138","v":4254.8338875238387},{"$f":"L$135*$A137","v":2752.8537736751091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27957.727112006032,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,4417.0470192061503,1619.5547209017782,1680.12329924242,2552.9003325143035,{"$f":"L$135*$A138","v":4404.566037880174},{"$f":"M$135*$A137","v":2849.9216731474921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17524.113082892316,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,809.77736045088909,1680.12329924242,1531.740199508582,2642.7396227281047,{"$f":"M$135*$A138","v":4559.8746770359876},{"$f":"N$135*$A137","v":2950.6109818883479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14174.86614085433,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,840.06164962120999,1531.740199508582,1585.6437736368625,2735.9248062215925,{"$f":"N$135*$A138","v":4720.9775710213562},{"$f":"O$135*$A137","v":3055.0631540918994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14469.411154101501,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,765.870099754291,1585.6437736368625,1641.5548837329554,2832.5865426128139,{"$f":"O$135*$A138","v":4888.101046547039},{"$f":"P$135*$A137","v":3163.4227218019514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14877.179068085912,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,792.82188681843127,1641.5548837329554,1699.5519255676882,2932.8606279282235,{"$f":"P$135*$A138","v":5061.4763548831215},{"$f":"Q$135*$A137","v":3275.8414399552803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15404.1071188857,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,820.77744186647772,1699.5519255676882,1759.7163767569339,3036.8858129298733,{"$f":"Q$135*$A138","v":5241.3463039284488},{"$f":"R$135*$A137","v":3392.4804337263749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15950.758294775795,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,849.77596278384408,1759.7163767569339,1822.1314877579237,3144.8077823570693,{"$f":"R$135*$A138","v":5427.9686939621997},{"$f":"S$135*$A137","v":3513.4984112593393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16517.898714877309,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,879.85818837846693,1822.1314877579237,1886.8846694142414,3256.7812163773197,{"$f":"S$135*$A138","v":5621.5974580149423},{"$f":"T$135*$A137","v":3639.0717620094192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17106.324781952313,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,911.06574387896183,1886.8846694142414,1954.0687298263917,3372.9584748089655,{"$f":"T$135*$A138","v":5822.5148192150709},{"$f":"U$135*$A137","v":3769.3775684805764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17716.870005624209,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,943.44233470712072,1954.0687298263917,2023.7750848853791,3493.5088915290426,{"$f":"U$135*$A138","v":6031.0041095689221},{"$f":"V$135*$A137","v":3904.5978734433979},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18350.397023960257,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,977.03436491319587,2023.7750848853791,2096.1053349174254,3618.6024657413532,{"$f":"V$135*$A138","v":6247.3565975094371},{"$f":"W$135*$A137","v":4044.9265542543349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19007.800402221124,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1011.8875424426896,2096.1053349174254,2171.1614794448119,3748.4139585056619,{"$f":"W$135*$A138","v":6471.882486806936},{"$f":"X$135*$A137","v":4190.5661711089069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19690.016973226433,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1048.0526674587127,2171.1614794448119,2249.0483751033971,3883.1294920841615,{"$f":"X$135*$A138","v":6704.9058737742507},{"$f":"Y$135*$A137","v":4341.7191489475017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20398.017036812835,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1085.580739722406,2249.0483751033971,2329.8776952504968,4022.9435242645504,{"$f":"Y$135*$A138","v":6946.7506383160026},{"$f":"Z$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16634.200972656854,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1124.5241875516986,2329.8776952504968,2413.7661145587299,4168.0503829896015,{"$f":"Z$135*$A138","v":0},{"$f":"AA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10036.218380350527,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1164.9388476252484,2413.7661145587299,2500.8302297937607,0,{"$f":"AA$135*$A138","v":0},{"$f":"AB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6079.5351919777386,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1206.8830572793649,2500.8302297937607,0,0,{"$f":"AB$135*$A138","v":0},{"$f":"AC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3707.7132870731257,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1250.4151148968804,0,0,0,{"$f":"AC$135*$A138","v":0},{"$f":"AD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1250.4151148968804,null,3.175E-2,0,0,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$135*$A138","v":0},{"$f":"AE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$135*$A138","v":0},{"$f":"AF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$135*$A138","v":0},{"$f":"AG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$135*$A138","v":0},{"$f":"AH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.1629999999999998E-2,0,0,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$135*$A138","v":0},{"$f":"AI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$135*$A138","v":0},{"$f":"AJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$135*$A138","v":0},{"$f":"AK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$135*$A138","v":0},{"$f":"AL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$135*$A138","v":0},{"$f":"AM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$135*$A138","v":0},{"$f":"AN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$135*$A138","v":0},{"$f":"AO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$135*$A138","v":0},{"$f":"AP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$135*$A138","v":0},{"$f":"AQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$135*$A138","v":0},{"$f":"AR$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$135*$A138","v":0},{"$f":"AS$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$135*$A138","v":0},{"$f":"AT$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$135*$A138","v":0},{"$f":"AU$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$135*$A138","v":0},{"$f":"AV$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$135*$A138","v":0},{"$f":"AW$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$135*$A138","v":0},{"$f":"AX$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$135*$A138","v":0},{"$f":"AY$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$135*$A138","v":0},{"$f":"AZ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$135*$A138","v":0},{"$f":"BA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$135*$A138","v":0},{"$f":"BB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$135*$A138","v":0},{"$f":"BC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$135*$A138","v":0},{"$f":"BD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$135*$A138","v":0},{"$f":"BE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$135*$A138","v":0},{"$f":"BF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$135*$A138","v":0},{"$f":"BG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$135*$A138","v":0},{"$f":"BH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$135*$A138","v":0},{"$f":"BI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$135*$A138","v":0},{"$f":"BJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$135*$A138","v":0},{"$f":"BK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$135*$A138","v":0},{"$f":"BL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$135*$A138","v":0},{"$f":"BM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$135*$A138","v":0},{"$f":"BN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$135*$A138","v":0},{"$f":"BO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C201:$BZ201)","v":0}]
[{"$f":"IF($B$132=1,CC202,IF($B$132=2,CD202,IF($B$132=3,CE202,IF($B$132=4,CF202,#VALUE!))))","v":0},{"$f":"+B201+1","v":66},{"$f":"C$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$135*$A138","v":0},{"$f":"BP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$135*$A138","v":0},{"$f":"BQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$135*$A138","v":0},{"$f":"BR$135*$A137","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$135*$A138","v":0},{"$f":"BS$135*$A137","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$135*$A138","v":0},{"$f":"BT$135*$A137","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$135*$A138","v":0},{"$f":"BU$135*$A137","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$135*$A138","v":0},{"$f":"BV$135*$A137","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$135*$A138","v":0},{"$f":"BW$135*$A137","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$135*$A138","v":0},{"$f":"BX$135*$A137","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$135*$A138","v":0},{"$f":"BY$135*$A137","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$135*$A138","v":0},{"$f":"BZ$135*$A137","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":57626.779078804699},117678.84281113412,242513.42051230415,133614.32626311877,76684.844083440112,14058.63473005016,14584.403639257116,13296.355898511996,13764.268868375544,14249.60836573746,14753.054909441738,15275.315770459498,15817.113609009757,16379.207199776401,16962.402168631874,17567.492056296694,18195.358810047095,18846.887842402881,19522.989367216989,20224.632771271674,20952.830855544533,21708.595744737511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,914277.36535557068]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$f":"+B225+1","v":1},{"$f":"+C225+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO225+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":57626.779078804691},{"$f":"$B30","v":117678.84281113412},{"$f":"$B31","v":242513.42051230415},{"$f":"$B32","v":133614.32626311877},{"$f":"$B33","v":76684.844083440112},{"$f":"$B34","v":14058.634730050158},{"$f":"$B35","v":14584.403639257118},{"$f":"$B36","v":13296.355898511996},{"$f":"$B37","v":13764.268868375544},{"$f":"$B38","v":14249.60836573746},{"$f":"$B39","v":14753.054909441738},{"$f":"$B40","v":15275.315770459496},{"$f":"$B41","v":15817.113609009755},{"$f":"$B42","v":16379.207199776401},{"$f":"$B43","v":16962.402168631874},{"$f":"$B44","v":17567.492056296694},{"$f":"$B45","v":18195.358810047095},{"$f":"$B46","v":18846.887842402881},{"$f":"$B47","v":19522.989367216989},{"$f":"$B48","v":20224.632771271674},{"$f":"$B49","v":20952.830855544533},{"$f":"$B50","v":21708.595744737508},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C227:$BZ227)","v":914277.36535557068}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B229=1,1/$D$9,IF($B229=$D$9+1,0,IF($B229>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B228+1","v":1},{"$f":"C$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C229:$BZ229)","v":0}]
[{"$f":"IF($B230=1,1/$D$9,IF($B230=$D$9+1,0,IF($B230>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B229+1","v":2},{"$f":"C$227*$A230","v":0},{"$f":"D$227*$A229","v":5762.6779078804693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5762.6779078804693]
[0.1,3,0,{"$f":"D$227*$A230","v":5762.6779078804693},{"$f":"E$227*$A229","v":11767.884281113413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17530.562188993881]
[0.1,4,0,5762.6779078804693,{"$f":"E$227*$A230","v":11767.884281113413},{"$f":"F$227*$A229","v":24251.342051230415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41781.904240224292]
[0.1,5,0,5762.6779078804693,11767.884281113413,{"$f":"F$227*$A230","v":24251.342051230415},{"$f":"G$227*$A229","v":13361.432626311878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55143.33686653617]
[0.1,6,0,5762.6779078804693,11767.884281113413,24251.342051230415,{"$f":"G$227*$A230","v":13361.432626311878},{"$f":"H$227*$A229","v":7668.4844083440112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62811.821274880182]
[0.1,7,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,{"$f":"H$227*$A230","v":7668.4844083440112},{"$f":"I$227*$A229","v":1405.863473005016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64217.6847478852]
[0.1,8,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,{"$f":"I$227*$A230","v":1405.863473005016},{"$f":"J$227*$A229","v":1458.4403639257118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65676.125111810907]
[0.1,9,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,{"$f":"J$227*$A230","v":1458.4403639257118},{"$f":"K$227*$A229","v":1329.6355898511997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67005.760701662104]
[0.1,10,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,{"$f":"K$227*$A230","v":1329.6355898511997},{"$f":"L$227*$A229","v":1376.4268868375545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68382.187588499655]
[0,11,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,{"$f":"L$227*$A230","v":1376.4268868375545},{"$f":"M$227*$A229","v":1424.9608365737461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69807.148425073407]
[0,12,0,0,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,{"$f":"M$227*$A230","v":1424.9608365737461},{"$f":"N$227*$A229","v":1475.3054909441739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65519.776008137109]
[0,13,0,0,0,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,{"$f":"N$227*$A230","v":1475.3054909441739},{"$f":"O$227*$A229","v":1527.5315770459497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55279.423304069649]
[0,14,0,0,0,0,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,{"$f":"O$227*$A230","v":1527.5315770459497},{"$f":"P$227*$A229","v":1581.7113609009757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32609.792613740217]
[0,15,0,0,0,0,0,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,{"$f":"P$227*$A230","v":1581.7113609009757},{"$f":"Q$227*$A229","v":1637.9207199776401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20886.280707405978]
[0,16,0,0,0,0,0,0,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,{"$f":"Q$227*$A230","v":1637.9207199776401},{"$f":"R$227*$A229","v":1696.2402168631875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14914.036515925154]
[0,17,0,0,0,0,0,0,0,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,{"$f":"R$227*$A230","v":1696.2402168631875},{"$f":"S$227*$A229","v":1756.7492056296696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15264.92224854981]
[0,18,0,0,0,0,0,0,0,0,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,{"$f":"S$227*$A230","v":1756.7492056296696},{"$f":"T$227*$A229","v":1819.5358810047096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15626.017765628805]
[0,19,0,0,0,0,0,0,0,0,0,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,{"$f":"T$227*$A230","v":1819.5358810047096},{"$f":"U$227*$A229","v":1884.6887842402882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16181.070960017896]
[0,20,0,0,0,0,0,0,0,0,0,0,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,{"$f":"U$227*$A230","v":1884.6887842402882},{"$f":"V$227*$A229","v":1952.298936721699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16756.943009902039]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,{"$f":"V$227*$A230","v":1952.298936721699},{"$f":"W$227*$A229","v":2022.4632771271674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17354.44545045546]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,{"$f":"W$227*$A230","v":2022.4632771271674},{"$f":"X$227*$A229","v":2095.2830855544535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17974.423045065741]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,{"$f":"X$227*$A230","v":2095.2830855544535},{"$f":"Y$227*$A229","v":2170.8595744737509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18617.751042493543]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,{"$f":"Y$227*$A230","v":2170.8595744737509},{"$f":"Z$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17036.039681592567]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,{"$f":"Z$227*$A230","v":0},{"$f":"AA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15398.118961614928]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,{"$f":"AA$227*$A230","v":0},{"$f":"AB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13701.878744751739]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,{"$f":"AB$227*$A230","v":0},{"$f":"AC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11945.129539122066]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,0,{"$f":"AC$227*$A230","v":0},{"$f":"AD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10125.593658117359]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,0,0,{"$f":"AD$227*$A230","v":0},{"$f":"AE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8240.9048738770707]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,0,0,0,{"$f":"AE$227*$A230","v":0},{"$f":"AF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6288.6059371553711]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2095.2830855544535,2170.8595744737509,0,0,0,0,0,0,{"$f":"AF$227*$A230","v":0},{"$f":"AG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4266.1426600282048]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2170.8595744737509,0,0,0,0,0,0,0,{"$f":"AG$227*$A230","v":0},{"$f":"AH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2170.8595744737509]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$227*$A230","v":0},{"$f":"AI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$227*$A230","v":0},{"$f":"AJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$227*$A230","v":0},{"$f":"AK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$227*$A230","v":0},{"$f":"AL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$227*$A230","v":0},{"$f":"AM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$227*$A230","v":0},{"$f":"AN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$227*$A230","v":0},{"$f":"AO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$227*$A230","v":0},{"$f":"AP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*$A230","v":0},{"$f":"AQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$227*$A230","v":0},{"$f":"AR$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$227*$A230","v":0},{"$f":"AS$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$227*$A230","v":0},{"$f":"AT$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$227*$A230","v":0},{"$f":"AU$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$227*$A230","v":0},{"$f":"AV$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$227*$A230","v":0},{"$f":"AW$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$227*$A230","v":0},{"$f":"AX$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$227*$A230","v":0},{"$f":"AY$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$227*$A230","v":0},{"$f":"AZ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$227*$A230","v":0},{"$f":"BA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$227*$A230","v":0},{"$f":"BB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$227*$A230","v":0},{"$f":"BC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$227*$A230","v":0},{"$f":"BD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$227*$A230","v":0},{"$f":"BE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$227*$A230","v":0},{"$f":"BF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$227*$A230","v":0},{"$f":"BG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$227*$A230","v":0},{"$f":"BH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$227*$A230","v":0},{"$f":"BI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$227*$A230","v":0},{"$f":"BJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$227*$A230","v":0},{"$f":"BK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$227*$A230","v":0},{"$f":"BL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$227*$A230","v":0},{"$f":"BM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$227*$A230","v":0},{"$f":"BN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$227*$A230","v":0},{"$f":"BO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C293:$BZ293)","v":0}]
[{"$f":"IF($B294=1,1/$D$9,IF($B294=$D$9+1,0,IF($B294>$D$9,0,1/$D$9)))","v":0},{"$f":"+B293+1","v":66},{"$f":"C$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$227*$A230","v":0},{"$f":"BP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$227*$A230","v":0},{"$f":"BQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$227*$A230","v":0},{"$f":"BR$227*$A229","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$227*$A230","v":0},{"$f":"BS$227*$A229","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$227*$A230","v":0},{"$f":"BT$227*$A229","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$227*$A230","v":0},{"$f":"BU$227*$A229","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$227*$A230","v":0},{"$f":"BV$227*$A229","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$227*$A230","v":0},{"$f":"BW$227*$A229","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$227*$A230","v":0},{"$f":"BX$227*$A229","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$227*$A230","v":0},{"$f":"BY$227*$A229","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$227*$A230","v":0},{"$f":"BZ$227*$A229","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A229:A304)","v":0.99999999999999989},null,{"$f":"SUM(C$229:C$304)","v":0},{"$f":"SUM(D$229:D$304)","v":57626.779078804691},117678.84281113411,242513.42051230418,133614.32626311874,76684.844083440112,14058.63473005016,14584.403639257122,13296.355898511994,13764.268868375546,14249.60836573746,14753.054909441742,15275.315770459494,15817.113609009757,16379.2071997764,16962.402168631874,17567.492056296691,18195.358810047095,18846.887842402881,19522.989367216989,20224.632771271677,20952.830855544529,21708.595744737508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,914277.36535557045]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$f":"+B319+1","v":1},{"$f":"+C319+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO319+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":57626.779078804691},{"$f":"$B30","v":117678.84281113412},{"$f":"$B31","v":242513.42051230415},{"$f":"$B32","v":133614.32626311877},{"$f":"$B33","v":76684.844083440112},{"$f":"$B34","v":14058.634730050158},{"$f":"$B35","v":14584.403639257118},{"$f":"$B36","v":13296.355898511996},{"$f":"$B37","v":13764.268868375544},{"$f":"$B38","v":14249.60836573746},{"$f":"$B39","v":14753.054909441738},{"$f":"$B40","v":15275.315770459496},{"$f":"$B41","v":15817.113609009755},{"$f":"$B42","v":16379.207199776401},{"$f":"$B43","v":16962.402168631874},{"$f":"$B44","v":17567.492056296694},{"$f":"$B45","v":18195.358810047095},{"$f":"$B46","v":18846.887842402881},{"$f":"$B47","v":19522.989367216989},{"$f":"$B48","v":20224.632771271674},{"$f":"$B49","v":20952.830855544533},{"$f":"$B50","v":21708.595744737508},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C321:$BZ321)","v":914277.36535557068}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B323=1,1/$D$9,IF($B323=$D$9+1,0,IF($B323>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B322+1","v":1},{"$f":"C$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C323:$BZ323)","v":0}]
[{"$f":"IF($B324=1,1/$D$9,IF($B324=$D$9+1,0,IF($B324>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B323+1","v":2},{"$f":"C$321*$A324","v":0},{"$f":"D$321*$A323","v":5762.6779078804693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5762.6779078804693]
[0.1,3,0,{"$f":"D$321*$A324","v":5762.6779078804693},{"$f":"E$321*$A323","v":11767.884281113413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17530.562188993881]
[0.1,4,0,5762.6779078804693,{"$f":"E$321*$A324","v":11767.884281113413},{"$f":"F$321*$A323","v":24251.342051230415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41781.904240224292]
[0.1,5,0,5762.6779078804693,11767.884281113413,{"$f":"F$321*$A324","v":24251.342051230415},{"$f":"G$321*$A323","v":13361.432626311878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55143.33686653617]
[0.1,6,0,5762.6779078804693,11767.884281113413,24251.342051230415,{"$f":"G$321*$A324","v":13361.432626311878},{"$f":"H$321*$A323","v":7668.4844083440112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62811.821274880182]
[0.1,7,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,{"$f":"H$321*$A324","v":7668.4844083440112},{"$f":"I$321*$A323","v":1405.863473005016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64217.6847478852]
[0.1,8,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,{"$f":"I$321*$A324","v":1405.863473005016},{"$f":"J$321*$A323","v":1458.4403639257118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65676.125111810907]
[0.1,9,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,{"$f":"J$321*$A324","v":1458.4403639257118},{"$f":"K$321*$A323","v":1329.6355898511997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67005.760701662104]
[0.1,10,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,{"$f":"K$321*$A324","v":1329.6355898511997},{"$f":"L$321*$A323","v":1376.4268868375545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68382.187588499655]
[0,11,0,5762.6779078804693,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,{"$f":"L$321*$A324","v":1376.4268868375545},{"$f":"M$321*$A323","v":1424.9608365737461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69807.148425073407]
[0,12,0,0,11767.884281113413,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,{"$f":"M$321*$A324","v":1424.9608365737461},{"$f":"N$321*$A323","v":1475.3054909441739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65519.776008137109]
[0,13,0,0,0,24251.342051230415,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,{"$f":"N$321*$A324","v":1475.3054909441739},{"$f":"O$321*$A323","v":1527.5315770459497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55279.423304069649]
[0,14,0,0,0,0,13361.432626311878,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,{"$f":"O$321*$A324","v":1527.5315770459497},{"$f":"P$321*$A323","v":1581.7113609009757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32609.792613740217]
[0,15,0,0,0,0,0,7668.4844083440112,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,{"$f":"P$321*$A324","v":1581.7113609009757},{"$f":"Q$321*$A323","v":1637.9207199776401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20886.280707405978]
[0,16,0,0,0,0,0,0,1405.863473005016,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,{"$f":"Q$321*$A324","v":1637.9207199776401},{"$f":"R$321*$A323","v":1696.2402168631875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14914.036515925154]
[0,17,0,0,0,0,0,0,0,1458.4403639257118,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,{"$f":"R$321*$A324","v":1696.2402168631875},{"$f":"S$321*$A323","v":1756.7492056296696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15264.92224854981]
[0,18,0,0,0,0,0,0,0,0,1329.6355898511997,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,{"$f":"S$321*$A324","v":1756.7492056296696},{"$f":"T$321*$A323","v":1819.5358810047096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15626.017765628805]
[0,19,0,0,0,0,0,0,0,0,0,1376.4268868375545,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,{"$f":"T$321*$A324","v":1819.5358810047096},{"$f":"U$321*$A323","v":1884.6887842402882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16181.070960017896]
[0,20,0,0,0,0,0,0,0,0,0,0,1424.9608365737461,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,{"$f":"U$321*$A324","v":1884.6887842402882},{"$f":"V$321*$A323","v":1952.298936721699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16756.943009902039]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1475.3054909441739,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,{"$f":"V$321*$A324","v":1952.298936721699},{"$f":"W$321*$A323","v":2022.4632771271674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17354.44545045546]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1527.5315770459497,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,{"$f":"W$321*$A324","v":2022.4632771271674},{"$f":"X$321*$A323","v":2095.2830855544535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17974.423045065741]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1581.7113609009757,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,{"$f":"X$321*$A324","v":2095.2830855544535},{"$f":"Y$321*$A323","v":2170.8595744737509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18617.751042493543]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1637.9207199776401,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,{"$f":"Y$321*$A324","v":2170.8595744737509},{"$f":"Z$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17036.039681592567]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1696.2402168631875,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,{"$f":"Z$321*$A324","v":0},{"$f":"AA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15398.118961614928]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1756.7492056296696,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,{"$f":"AA$321*$A324","v":0},{"$f":"AB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13701.878744751739]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1819.5358810047096,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,{"$f":"AB$321*$A324","v":0},{"$f":"AC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11945.129539122066]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1884.6887842402882,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,0,{"$f":"AC$321*$A324","v":0},{"$f":"AD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10125.593658117359]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952.298936721699,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,0,0,{"$f":"AD$321*$A324","v":0},{"$f":"AE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8240.9048738770707]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2022.4632771271674,2095.2830855544535,2170.8595744737509,0,0,0,0,0,{"$f":"AE$321*$A324","v":0},{"$f":"AF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6288.6059371553711]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2095.2830855544535,2170.8595744737509,0,0,0,0,0,0,{"$f":"AF$321*$A324","v":0},{"$f":"AG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4266.1426600282048]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2170.8595744737509,0,0,0,0,0,0,0,{"$f":"AG$321*$A324","v":0},{"$f":"AH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2170.8595744737509]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$321*$A324","v":0},{"$f":"AI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$321*$A324","v":0},{"$f":"AJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$321*$A324","v":0},{"$f":"AK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$321*$A324","v":0},{"$f":"AL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$321*$A324","v":0},{"$f":"AM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$321*$A324","v":0},{"$f":"AN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$321*$A324","v":0},{"$f":"AO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$321*$A324","v":0},{"$f":"AP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$321*$A324","v":0},{"$f":"AQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$321*$A324","v":0},{"$f":"AR$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$321*$A324","v":0},{"$f":"AS$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$321*$A324","v":0},{"$f":"AT$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$321*$A324","v":0},{"$f":"AU$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$321*$A324","v":0},{"$f":"AV$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$321*$A324","v":0},{"$f":"AW$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$321*$A324","v":0},{"$f":"AX$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$321*$A324","v":0},{"$f":"AY$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$321*$A324","v":0},{"$f":"AZ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$321*$A324","v":0},{"$f":"BA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$321*$A324","v":0},{"$f":"BB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$321*$A324","v":0},{"$f":"BC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$321*$A324","v":0},{"$f":"BD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$321*$A324","v":0},{"$f":"BE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$321*$A324","v":0},{"$f":"BF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$321*$A324","v":0},{"$f":"BG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$321*$A324","v":0},{"$f":"BH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$321*$A324","v":0},{"$f":"BI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$321*$A324","v":0},{"$f":"BJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$321*$A324","v":0},{"$f":"BK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$321*$A324","v":0},{"$f":"BL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$321*$A324","v":0},{"$f":"BM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$321*$A324","v":0},{"$f":"BN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$321*$A324","v":0},{"$f":"BO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C387:$BZ387)","v":0}]
[{"$f":"IF($B388=1,1/$D$9,IF($B388=$D$9+1,0,IF($B388>$D$9,0,1/$D$9)))","v":0},{"$f":"+B387+1","v":66},{"$f":"C$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$321*$A324","v":0},{"$f":"BP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$321*$A324","v":0},{"$f":"BQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$321*$A324","v":0},{"$f":"BR$321*$A323","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$321*$A324","v":0},{"$f":"BS$321*$A323","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$321*$A324","v":0},{"$f":"BT$321*$A323","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$321*$A324","v":0},{"$f":"BU$321*$A323","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$321*$A324","v":0},{"$f":"BV$321*$A323","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$321*$A324","v":0},{"$f":"BW$321*$A323","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$321*$A324","v":0},{"$f":"BX$321*$A323","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$321*$A324","v":0},{"$f":"BY$321*$A323","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$321*$A324","v":0},{"$f":"BZ$321*$A323","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A323:A398)","v":0.99999999999999989},null,{"$f":"SUM(C$323:C$398)","v":0},{"$f":"SUM(D$323:D$398)","v":57626.779078804691},117678.84281113411,242513.42051230418,133614.32626311874,76684.844083440112,14058.63473005016,14584.403639257122,13296.355898511994,13764.268868375546,14249.60836573746,14753.054909441742,15275.315770459494,15817.113609009757,16379.2071997764,16962.402168631874,17567.492056296691,18195.358810047095,18846.887842402881,19522.989367216989,20224.632771271677,20952.830855544529,21708.595744737508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,914277.36535557045]

{"sheet":"3rd party cont.","index":3,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.5,5.1999999999999998E-2,{"$f":"ROUND(L1*M1,4)","v":2.5999999999999999E-2},{"$f":"N1*(1-D2)","v":2.0539999999999999E-2},null,"Gross Revenue",null,null,1]
["Federal Income Tax Rate ........",null,null,0.21,null,null,null,null,"Preferred Stock .................",null,null,0,0,{"$f":"ROUND(L2*M2,4)","v":0},{"$f":"N2","v":0},null,"Uncollectables",null,null,0]
["Discount Factor ......................",null,null,{"$f":"+O4","v":6.8040000000000003E-2},null,null,null,null,"Common Equity ......................",null,null,0.5,9.5000000000000001E-2,{"$f":"ROUND(L3*M3,4)","v":4.7500000000000001E-2},{"$f":"N3","v":4.7500000000000001E-2},null,"Commission Fees",null,null,0]
["Capital Class ...........................",null,null,4,"(1) General Structures.",null,null,null,null,null,null,null,null,{"$f":"SUM(N1:N3)","v":7.3499999999999996E-2},{"$f":"SUM(O1:O3)","v":6.8040000000000003E-2},null,"Excise Tax",null,null,0]
[null,null,null,null,"(2) Generation, Transmission, ",null,null,null,null,null,null,null,null,null,null,null,"Franchise Fees",null,null,0]
[null,null,null,null,"    and Distribution.",null,null,null,null,null,null,null,null,null,null,null,"ERSA",null,null,0]
[null,null,null,null,"(3) Other Equipment.",null,null,null,null,null,null,null,null,"IRR CALC",null,null,null,null,null,"-"]
[null,null,null,null,"(4) Transportation Equipment.",null,null,null,"Principal ......................",null,null,{"$f":"T24","v":2.1453694837980991E-52},null,{"$f":"L8","v":2.1453694837980991E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$f":"SUM(T2:T6)","v":0}]
["Book Life (Years) ..............",null,null,10,null,null,null,null,"Interest .......................",null,null,{"$f":"D3","v":6.8040000000000003E-2},null,{"$f":"V20","v":0},"pv lvlized margin",null,null,null,null,"-"]
["Property Tax Rate ...............",null,null,1.4999999999999999E-2,null,null,null,null,"Term .............................",null,null,10,null,{"$f":"IRR($AI$28:$AI$102,0.059065190478108)","v":{"$error":"#NUM!"}},"IRR",null,"Before State Income Tax",null,null,{"$f":"T1-T8","v":1}]
["O&M Escalation Factor ..........",null,null,0.03,null,null,null,null,"Levelized Gr. Mar. Requirement .......",null,null,{"$f":"PMT($L$9,$L$10,-$L$8)","v":3.0269080320286614E-53},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":4881.8093423962891},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":34600.60457098914},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$f":"SUM(B14:B15)","v":0.35},{"$f":"SUM(C14:C15)","v":0},0.65,1,null,null,null,null,null,null,null,null,null,null,null,"Conversion Factor",null,null,{"$f":"T13-T14","v":0.79},null,{"$f":"NPV(O4,$V$29:$V$103)+V28","v":0}]
["......................................................................................................................................................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM"]
[null,"  Capital Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":10},null,null,null,null,null,null,null,"pv of contribution to fixed costs",null,null,{"$f":"NPV(O4,20,AG28:AG28)","v":18.725890416089282}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$f":"O4","v":6.8040000000000003E-2},null,null,null,null,"Inter."]
[null,"Tax","Book","Base","Book","Tax","on Tax","Deferred ","Base","Book","Rate","Interest","Equity","O&M & A&G","Property","Revenue ","Income","Income","Gross Marg","Gross Marg",null,{"$f":"PMT(L9,V18,-V16)","v":0},null,null,null,null,null,null,null,null,"Term .............................",null,50,"per kwh",null,null,null,"Revenue",null,"Net Book"]
[null,"Basis","Basis","BOP","Deprec.","Deprec.","Basis","Taxes","EOP","Deprec.","Base","Expense","Return","Expense","Taxes","Items","Tax","Taxes","Reqmnt","Reqmnt",null,null,null,null,null,null,null,null,null,"levelized cont. to fixed costs",null,null,{"$f":"PMT(AG19,AG20,-AG18)","v":1.3233473036362984},{"$f":"AG21/(400*1000)","v":3.3083682590907461E-6},null,null,null,"Requirement",null,"BOP"]
["(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)","(p)","(q)","(r)","(s)","(t)",null,null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,"RES LOAD @",null,null,null,null,null,null,"ANNUAL","CUMULATIVE",null,null,null,"-",null,"-"]
["Total =>",{"$f":"SUM(B25:B104)","v":417501.42277309438},{"$f":"SUM(C25:C104)","v":417501.42277309438},null,null,{"$f":"SUM(F25:F104)","v":417501.42277309444},{"$f":"SUM(G25:G104)","v":417501.4227730945},{"$f":"SUM(H25:H104)","v":-1.5347723092418164E-12},null,{"$f":"SUM(J25:J104)","v":417501.4227730945},null,{"$f":"SUM(L25:L104)","v":48116.731693551978},87905.567517066127,2286308.7723331377,34443.867378780284,0,1075.5004794341608,13543.782310988692,3006328.8031905871,2.1453694837980991E-52,null,"Offsets",null,"NEW","CUML",12000,"COMM","COMM","TOTAL","TOTAL","REVENUE","ESTIMATED","(SHORTFALL)","(SHORTFALL)"]
["Period","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,"YR","CUST","CUST"," KWH EA","CUST","LOAD","CUST","LOAD","REQ","MARGIN","EXCESS","EXCESS",5.9065190478108043E-2,null,null,"-",null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"NPV(AI25,$AI$28:$AI$103)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT(O4,20,NPV(O4,S28:S51))","v":117433.15870453361}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B5/100","v":16604.479176598416},{"$f":"B29","v":16604.479176598416},{"$f":"I28+C29","v":16604.479176598416},1660.4479176598416,3320.8958353196831,{"$f":"CA230","v":1660.4479176598416},348.69406270856672,14595.337196230008,1660.4479176598416,15599.908186414212,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":405.59761284676949},740.99563885467512,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B5/100","v":90492.155323347994},249.06718764897622,{"$f":"AL29*$T$8","v":0},-9.5838037342037108,-120.68888296134099,93417.990993662708,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.3736668231494568E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,93417.990993662708,0,-93417.990993662708,{"$f":"AF29-AE29","v":-93417.990993662708},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":92222.975271286807},null,{"$f":"C29-J28+AN28","v":16604.479176598416}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B6/100","v":16862.499607817979},16862.499607817979,31457.836804047987,5007.1457961014812,8685.9332580750888,3346.6978784416397,1121.2394297230244,26989.899495883325,3346.6978784416397,29223.868149965656,759.82057189910699,1388.1337371233687,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B6/100","v":92150.95736643071},477.09796300134832,0,2.7958241786600078,35.207826290782393,98160.711167365618,1.3514533652212521E-53,null,0,3,0,0,0,0,0,0,0,98160.711167365618,0,-98160.711167365618,-98160.711167365618,0,null,null,96905.025919621854,null,31806.530866756555]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B7/100","v":17080.390840525179},17080.390840525179,44070.290336408507,10061.882758595639,12000.138044513686,5054.7369624941575,1458.5342272241007,37557.019146690247,5054.7369624941575,40813.654741549377,1061.1550232802838,1938.6486002235954,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B7/100","v":93515.503706234987},683.10335743260146,0,13.262767912266806,167.01809518431168,102433.4285127622,1.3204366158277266E-53,null,0,4,0,0,0,0,0,0,0,102433.4285127622,0,-102433.4285127622,-102433.4285127622,0,null,null,101123.08608013674,null,45540.223828840099]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B8/100","v":17299.791259711095},17299.791259711095,54856.810406401346,16846.598847060908,14076.119246755465,6784.7160884652676,1531.1946632409413,46540.899654695138,6784.7160884652676,50698.855030548242,1318.1702307942542,2408.1956139510417,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B8/100","v":94721.094171180041},866.77917189085542,0,22.103407790740853,278.3483124120097,106399.40699648421,1.2841848413582813E-53,null,0,5,0,0,0,0,0,0,0,106399.40699648421,0,-106399.40699648421,-106399.40699648421,0,null,null,105038.33122446405,null,57785.278126057034]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B9/100","v":17520.775249344806},17520.775249344806,64061.674904039945,25383.392460460658,16174.919250322117,8536.7936133997482,1604.0063837536973,53920.8749068865,8536.7936133997482,58991.274905463222,1533.7731475420437,2802.0855580095031,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B9/100","v":95935.548942561727},1027.8200593040485,0,29.382116381062421,370.00912199556564,110235.4125591937,1.2457243263354974E-53,null,0,6,0,0,0,0,0,0,0,110235.4125591937,0,-110235.4125591937,-110235.4125591937,0,null,null,108825.26607916752,null,68521.33728693657]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B10/100","v":17737.546570179376},17737.546570179376,71658.421477065873,35693.940730878341,17342.356295911944,10310.548270417687,1476.6796853537942,59871.193521294394,10310.548270417687,65764.80749918014,1709.8849949786836,3123.8283562110569,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B10/100","v":97127.120815974922},1165.831353655743,0,35.180012449448384,443.02205291798685,113915.41585660553,1.205301772972381E-53,null,0,7,0,0,0,0,0,0,0,113915.41585660553,0,-113915.41585660553,-113915.41585660553,0,null,null,112458.19427089546,null,77722.0902437162]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B11/100","v":17955.734925930221},17955.734925930221,77826.928447224607,47800.062493889054,17563.02769087518,12106.121763010709,1145.9502448515389,64574.856439362353,12106.121763010709,71200.892443293473,1851.2232035256302,3382.04239105644,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B11/100","v":98326.650378597173},1280.5091534884309,0,39.666512589092306,499.52056908929325,117485.73397135676,1.1638872530106498E-53,null,0,8,0,0,0,0,0,0,0,117485.73397135676,0,-117485.73397135676,-117485.73397135676,0,null,null,115982.84038782671,null,85367.276899228731]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B12/100","v":18175.327281627113},18175.327281627113,82750.183720989473,61723.716985062478,17781.669348355026,13923.65449117342,810.18312000813728,68016.346109807913,13923.65449117342,75383.2649153987,1959.9648878003661,3580.7050834814381,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B12/100","v":99534.066178556357},1371.5472362676769,0,42.923676235904054,540.53804535010511,120953.39959886528,1.121905659197557E-53,null,0,9,0,0,0,0,0,0,0,120953.39959886528,0,-120953.39959886528,-120953.39959886528,0,null,null,119406.14716217709,null,91436.482417845138]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B13/100","v":18396.310335156893},18396.310335156893,86412.656444964814,77487.00250975159,18001.094553099203,15763.285524689109,469.93989596611982,70179.431024309582,15763.285524689109,78296.043734637205,2035.6971371005673,3719.0620773952674,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B13/100","v":100749.29945569586},1438.6370739274291,0,44.936016226631118,565.87945178485245,124316.79673681971,1.0796439422889053E-53,null,0,10,0,0,0,0,0,0,0,124316.79673681971,0,-124316.79673681971,-124316.79673681971,0,null,null,122726.51926375793,null,95909.138261828615]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B14/100","v":18618.670526124784},18618.670526124784,88798.101550434367,95112.155087053179,18221.278933261656,17625.152577301586,125.18653475161474,71047.762438381164,17625.152577301586,79922.931994407758,2077.9962318546018,3796.3392697343684,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B14/100","v":101972.29761757661},1481.4678489489643,0,45.68763493991522,575.34458957720426,127574.28576993324,1.0373525256862772E-53,null,0,11,0,0,0,0,0,0,0,127574.28576993324,0,-127574.28576993324,-127574.28576993324,0,null,null,125942.3380514655,null,98764.523263264287]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B15/100","v":18842.394044926135},18842.394044926135,89890.156483307306,112961.09915118755,18442.526010448219,17848.944064134361,124.65220872591013,71916.560210447045,17848.944064134361,80903.358346877183,2103.4873170188066,3842.9095214766662,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B15/100","v":103202.96314670965},1499.7264709633325,0,46.251475637737478,582.44503798741584,129126.72703392796,9.8308676217425508E-54,null,0,12,0,0,0,0,0,0,0,129126.72703392796,0,-129126.72703392796,-129126.72703392796,0,null,null,127474.92027440395,null,99981.764730888841]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B16/100","v":19067.466842017904},19067.466842017904,90984.027052464953,131030.53993874189,18665.147188983003,18069.440787554347,125.09834430001759,72789.487920610598,18069.440787554347,81886.757486537768,2129.0556946499819,3889.6209806105439,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B16/100","v":104441.24541886046},1518.0043126315857,0,46.817059413111579,589.56743698097489,130683.751690701,9.3155774444019479E-54,null,0,13,0,0,0,0,0,0,0,130683.751690701,0,-130683.751690701,-130683.751690701,0,null,null,129012.02725873317,null,101200.28750877238]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B17/100","v":19293.874637378507},19293.874637378507,92083.362557989109,149321.32910598157,18889.128620188621,18290.789167239687,125.65128511927618,73666.922105630147,18290.789167239687,82875.14233180962,2154.75370062705,3936.5692607609571,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B17/100","v":105687.07088601432},1536.3708203789479,0,47.385242922593733,596.72257443769399,132249.66165238124,8.8266364314412718E-54,null,0,14,0,0,0,0,0,0,0,132249.66165238124,0,-132249.66165238124,-132249.66165238124,0,null,null,130557.90588593352,null,102424.72135859654]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B18/100","v":19521.602930144654},19521.602930144654,93188.525035774801,167834.29944026461,19114.456217547595,18512.97033428304,126.31203548555655,74549.24266600619,18512.97033428304,83868.883850890503,2180.5909801231528,3983.7719829172988,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B18/100","v":106940.3602124891},1554.8330268225227,0,47.956413956399899,603.91533380148599,133824.39828439296,8.3627372150485095E-54,null,0,15,0,0,0,0,0,0,0,133824.39828439296,0,-133824.39828439296,-133824.39828439296,0,null,null,132112.49827149083,null,103655.53512150151]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B19/100","v":19750.637008413429},19750.637008413429,94299.879674419615,186570.25595045451,19341.11566618639,18735.956510189902,127.08342275926232,75436.839741470452,18735.956510189902,84868.359707945026,2206.5773524065708,4031.2470861273887,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B19/100","v":108201.04668454407},1573.3980269344786,0,48.53096584606434,611.15066829810814,135407.90729434657,7.9226351928933036E-54,null,0,16,0,0,0,0,0,0,0,135407.90729434657,0,-135407.90729434657,-135407.90729434657,0,null,null,133675.75081753111,null,104893.2017956319]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B20/100","v":19980.961959197666},19980.961959197666,95417.801700668118,205530.55399954625,19569.092432533816,18960.298049091733,127.84682052283762,76329.656831053537,18960.298049091733,{"$f":"(+I44+D44)/2","v":85873.729265860835},2232.7169609123816,4079.0021401283898,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B20/100","v":109469.03938695285},1592.0731086695948,0,49.108929076147632,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":618.42896181976448},137000.66753665087,7.5051745594250213E-54,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,137000.66753665087,0,-137000.66753665087,-137000.66753665087,0,null,null,135248.13625289206,null,106138.20724463966]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B21/100","v":20212.562678522518},20212.562678522518,96542.219509576054,224716.53482389721,19798.371774142033,19185.980824350961,128.60209945612507,77227.636585768967,19185.980824350961,86884.928047672511,2259.0081292394852,4127.0340822644439,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B21/100","v":110744.27908605298},1610.8570781110566,0,49.690260567151007,625.74967186613674,138602.59913245222,7.1092202752385991E-54,null,0,18,0,0,0,0,0,0,0,138602.59913245222,0,-138602.59913245222,-138602.59913245222,0,null,null,136829.57572054132,null,107390.47187407044]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B22/100","v":20445.423881650931},20445.423881650931,97673.060467419898,244129.52530825057,20028.938749658239,19412.990484353344,129.34913571402782,78130.720847352524,19412.990484353344,87901.890657386219,2285.4491570920418,4175.3398062258457,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B22/100","v":112026.69199173219},1629.7487239705561,0,50.274920321086427,633.11229474238178,140213.60737843745,6.7336918967265534E-54,null,0,19,0,0,0,0,0,0,0,140213.60737843745,0,-140213.60737843745,-140213.60737843745,0,null,null,138419.97572862342,null,108649.91493137041]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B23/100","v":20679.530113425561},20679.530113425561,98810.250960778081,263770.83777043078,20260.778228934862,19641.312462180213,130.08781101847626,{"$f":"D47-J47-H47","v":79038.850687579397},19641.312462180213,88924.550824178732,2312.0383214286471,4223.9161641484898,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B23/100","v":113316.18412112253},1648.7468184066392,0,50.862872978323992,640.51638516453147,141833.57714542936,6.3775609296890314E-54,null,0,20,0,0,0,0,0,0,0,141833.57714542936,0,-141833.57714542936,-141833.57714542936,0,null,null,140019.22262070936,null,109916.45456044262]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B24/100","v":20914.865758714601},20914.865758714601,{"$f":"I47+C48","v":99953.716446293998},283641.76975586999,20493.874903266056,19870.931985439191,130.81801274364176,79951.966448111169,19870.931985439191,89952.841447202576,2338.7738776272668,4272.7599687421225,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B24/100","v":114612.68462907561},1667.8501178546551,0,51.454076201021607,647.96140997194539,143462.41606491178,6.0398504119818478E-54,null,0,21,0,0,0,0,0,0,0,143462.41606491178,0,-143462.41606491178,-143462.41606491178,0,null,null,141627.22520987366,null,111190.00785697701]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B25/100","v":21151.415052948905},21151.415052948905,101103.38150106007,303743.60384211148,20728.213295737925,20101.834086241466,131.53963399425643,80870.007780824351,20101.834086241466,90986.694640942209,2365.6540606644971,4321.8679954447553,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B25/100","v":115916.11234133056},1687.0573638673009,0,52.04848971850118,655.44686203579556,145100.02119930286,5.7196308491254754E-54,null,0,22,0,0,0,0,0,0,0,145100.02119930286,0,-145100.02119930286,-145100.02119930286,0,null,null,143243.8818753261,null,112470.49092448673]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B26/100","v":21389.16209273769},21389.16209273769,102259.16987356204,324077.60745342495,20963.777771680099,20334.003611313448,132.25257367699669,81792.9136885716,20334.003611313448,92026.04178106683,2392.6770863077377,4371.2369846006741,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B26/100","v":117226.40047209697},1706.3672839647443,0,52.646068719212671,662.97217704403295,146746.30368404681,5.4160189688657091E-54,null,0,23,0,0,0,0,0,0,0,146746.30368404681,0,-146746.30368404681,-146746.30368404681,0,null,null,144869.10488927845,null,113757.81893098296]
[2046,{"$f":"'AEG Input File'!$AZ$676*Inflation!B26/100","v":0},0,81792.9136885716,342482.22360100056,16874.934379895891,18404.616147575598,-321.23317121273851,63709.530712208747,18404.616147575598,72751.22220039017,1891.5317772101444,3455.683054518533,{"$f":"'AEG Input File'!$BX$676*Inflation!$B$26/100","v":0},1401.3572297950427,0,65.911259637540297,830.02078515442315,26049.12025389128,9.001575914245645E-55,null,0,24,0,0,0,0,0,0,0,26049.12025389128,0,-26049.12025389128,-26049.12025389128,0,null,null,25715.896343525103,null,93423.81531966952]
[2047,0,0,63709.530712208747,358934.67945556168,10143.895605842587,16452.455854561133,-1324.7976522308945,48581.872509878514,16452.455854561133,56145.701611043631,1459.7882418871343,2666.9208265245725,0,1125.2879875814087,0,50.250194683442572,632.80092467779377,22387.504029915483,7.2434196467040582E-55,null,0,25,0,0,0,0,0,0,0,22387.504029915483,0,-22387.504029915483,-22387.504029915483,0,null,null,22101.120015274042,null,75019.199172093926]
[2048,0,0,48581.872509878514,373412.07160928147,6105.3707548850571,14477.392153719788,-1758.1244937552935,35862.604849914016,14477.392153719788,42222.238679896269,1097.778205677303,2005.5563372950728,0,878.50114976299176,0,37.21375210316365,468.63294540372164,18965.074543962044,5.7451980669097853E-55,null,0,26,0,0,0,0,0,0,0,18965.074543962044,0,-18965.074543962044,-18965.074543962044,0,null,null,18722.470715566684,null,58566.74331753279]
[2049,0,0,35862.604849914016,385891.36756708147,3682.3529801332388,12479.295957800021,-1847.3580253100242,25230.666917424016,12479.295957800021,30546.635883669016,794.21253297539442,1450.9652044742784,0,661.34026745719495,0,26.376697020944352,332.16186265442161,15744.352522382254,4.4656814332239607E-55,null,0,27,0,0,0,0,0,0,0,15744.352522382254,0,-15744.352522382254,-15744.352522382254,0,null,null,15542.9486107508,null,44089.351163813]
[2050,0,0,25230.666917424016,396349.40725702926,1232.015736541691,10458.039689947769,-1937.4650302152763,16710.092257691522,10458.039689947769,20970.379587557771,545.22986927650197,996.09303040899408,0,474.15082809019464,0,17.59354250978318,221.55555891243654,12712.662519145679,3.3760738139545107E-55,null,0,28,0,0,0,0,0,0,0,12712.662519145679,0,-12712.662519145679,-12712.662519145679,0,null,null,12550.040400835851,null,31610.055206012978]
[2051,0,0,16710.092257691522,404762.90455881192,0,8413.497301782676,-1766.8344333743619,10063.429389283208,8413.497301782676,13386.760823487366,348.0557814106715,635.87113911564984,0,317.28023274097808,0,10.759736901686669,135.49741455868593,9860.9616065103492,2.4519249064548821E-55,null,0,29,0,0,0,0,0,0,0,9860.9616065103492,0,-9860.9616065103492,-9860.9616065103492,0,null,null,9734.8188364488033,null,21152.015516065207]
[2052,0,0,10063.429389283208,411108.44884925202,0,6345.5442904401207,-1332.5643009924254,5050.4493998355128,6345.5442904401207,7556.9393945593602,196.48042425854337,358.95462124156961,0,191.07777321423796,0,5.6413413690919798,71.041436899363148,7168.7398874229266,1.6689495232799912E-55,null,0,30,0,0,0,0,0,0,0,7168.7398874229266,0,-7168.7398874229266,-7168.7398874229266,0,null,null,7077.0363859456274,null,12738.518214282531]
[2053,0,0,5050.4493998355128,415362.5065638207,0,4254.0577145686602,-893.35212005941867,1689.7438053262713,4254.0577145686602,3370.0966025808921,87.622511667103183,160.07958862259238,0,95.894608857636143,0,2.1297780454881639,26.82030437958586,4626.604506141065,1.0084984558868782E-55,null,0,31,0,0,0,0,0,0,0,4626.604506141065,0,-4626.604506141065,-4626.604506141065,0,null,null,4567.420348279772,null,6392.9739238424099]
[2054,0,0,1689.7438053262713,417501.4227730945,0,2138.9162092737693,-449.17240394749155,-6.4233063312713057E-12,2138.9162092737693,844.87190266313246,21.966669469241442,40.131415376498794,0,32.083743139106247,0,0.24323683615067782,3.0630825572217688,2236.4043566519881,4.5643156684347613E-56,null,0,32,0,0,0,0,0,0,0,2236.4043566519881,0,-2236.4043566519881,-2236.4043566519881,0,null,null,2207.7959661336095,null,2138.9162092737497]
[2055,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.6239789034579012E-71,null,0,33,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2056,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.5205225492096749E-71,null,0,34,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2057,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.4236569315846543E-71,null,0,35,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2058,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.3329621845480079E-71,null,0,36,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2059,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.2480451898318486E-71,null,0,37,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2060,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.1685378729559272E-71,null,0,38,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2061,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.0940956078011375E-71,null,0,39,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2062,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.0243957228204353E-71,null,0,40,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2063,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-9.591361024123018E-72,null,0,41,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2064,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-8.9803387739438755E-72,null,0,42,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2065,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-8.4082419890115304E-72,null,0,43,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2066,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-7.8725909039095238E-72,null,0,44,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2067,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-7.3710637278655517E-72,null,0,45,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2068,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-6.901486580901043E-72,null,0,46,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2069,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-6.4618240711031815E-72,null,0,47,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2070,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-6.050170472176305E-72,null,0,48,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2071,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-5.664741463031631E-72,null,0,49,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2072,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-5.30386639361038E-72,null,0,50,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2073,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-4.9659810434163322E-72,null,0,51,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2074,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-4.6496208413695474E-72,null,0,52,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2075,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-4.353414517592549E-72,null,0,53,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2076,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-4.0760781596125138E-72,null,0,54,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2077,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-3.8164096472159403E-72,null,0,55,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2078,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-3.5732834418335828E-72,null,0,56,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2079,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-3.3456457078701006E-72,null,0,57,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2080,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-3.1325097448317483E-72,null,0,58,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2081,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-2.9329517104525553E-72,null,0,59,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2082,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-2.7461066162808089E-72,null,0,60,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2083,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-3.05107050735387E-13},0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-2.5711645783686082E-72,null,0,61,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2084,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-3.05107050735387E-13},0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-2.4073673068130478E-72,null,0,62,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2085,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-2.2540048189328561E-72,null,0,63,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2086,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-2.1104123618336917E-72,null,0,64,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-6.4233063312713057E-12},{"$f":"E91+J92","v":417501.4227730945},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-6.4233063312713057E-12},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-6.4233063312713057E-12},-1.6700596461305393E-13,-3.05107050735387E-13,0,{"$f":"AN92*$D$10","v":-2.9331204132176936E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-6.2109514264187989E-15},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-7.821453887942266E-14},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-8.4985054697605172E-13},-1.9759675310228935E-72,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-8.4985054697605172E-13},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":8.4985054697605172E-13},8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2088,0,{"$f":"B93","v":0},-6.4233063312713057E-12,417501.4227730945,0,{"$f":"CA294","v":0},0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.6700596461305393E-13},-3.05107050735387E-13,0,-2.9331204132176936E-13,{"$f":"AL93*$T$8","v":0},-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.85008757258426E-72},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,{"$f":"AF93-AE93","v":8.4985054697605172E-13},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-8.3897914250135E-13},null,{"$f":"C93-J92+AN92","v":-1.9554136088117957E-11}]
[2089,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.732226857219074E-72,null,0,67,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2090,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.6218745152045555E-72,null,0,68,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2091,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.518552222018422E-72,null,0,69,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2092,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.4218121250312925E-72,null,0,70,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2093,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.331234902280151E-72,null,0,71,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2094,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.2464279449085717E-72,null,0,72,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2095,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.1670236553954641E-72,null,0,73,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2096,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.09267785419597E-72,null,0,74,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2097,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-1.0230682878880658E-72,null,0,75,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
[2098,0,0,-6.4233063312713057E-12,417501.4227730945,0,0,0,-6.4233063312713057E-12,0,-6.4233063312713057E-12,-1.6700596461305393E-13,-3.05107050735387E-13,0,-2.9331204132176936E-13,0,-6.2109514264187989E-15,-7.821453887942266E-14,-8.4985054697605172E-13,-9.5789323235840012E-73,null,0,76,0,0,0,0,0,0,0,-8.4985054697605172E-13,0,8.4985054697605172E-13,8.4985054697605172E-13,0,null,null,-8.3897914250135E-13,null,-1.9554136088117957E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":16604.479176598416},{"$f":"$B30","v":16862.499607817979},{"$f":"$B31","v":17080.390840525179},{"$f":"$B32","v":17299.791259711095},{"$f":"$B33","v":17520.775249344806},{"$f":"$B34","v":17737.546570179376},{"$f":"$B35","v":17955.734925930221},{"$f":"$B36","v":18175.327281627113},{"$f":"$B37","v":18396.310335156893},{"$f":"$B38","v":18618.670526124784},{"$f":"$B39","v":18842.394044926135},{"$f":"$B40","v":19067.466842017904},{"$f":"$B41","v":19293.874637378507},{"$f":"$B42","v":19521.602930144654},{"$f":"$B43","v":19750.637008413429},{"$f":"$B44","v":19980.961959197666},{"$f":"$B45","v":20212.562678522518},{"$f":"$B46","v":20445.423881650931},{"$f":"$B47","v":20679.530113425561},{"$f":"$B48","v":20914.865758714601},{"$f":"$B49","v":21151.415052948905},{"$f":"$B50","v":21389.16209273769},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C135:$BZ135)","v":417501.42277309438},null,"31.5 Year","20 Years","7 Years","5 Years"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B$132=1,CC137,IF($B$132=2,CD137,IF($B$132=3,CE137,IF($B$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":3320.8958353196831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3320.8958353196831,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":5313.4333365114935},{"$f":"E$135*$A137","v":3372.4999215635962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8685.9332580750888,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,3188.0600019068956,{"$f":"E$135*$A138","v":5395.9998745017538},{"$f":"F$135*$A137","v":3416.0781681050357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000.138044513686,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,1912.8360011441375,3237.5999247010523,{"$f":"F$135*$A138","v":5465.7250689680577},{"$f":"G$135*$A137","v":3459.9582519422192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14076.119246755465,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,1912.8360011441375,1942.5599548206312,3279.4350413808343,{"$f":"G$135*$A138","v":5535.933203107551},{"$f":"H$135*$A137","v":3504.1550498689612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16174.919250322117,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,956.41800057206876,1942.5599548206312,1967.6610248285006,3321.5599218645302,{"$f":"H$135*$A138","v":5606.6480797903378},{"$f":"I$135*$A137","v":3547.5093140358754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17342.356295911944,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,971.27997741031561,1967.6610248285006,1992.9359531187181,3363.9888478742027,{"$f":"I$135*$A138","v":5676.0149024574002},{"$f":"J$135*$A137","v":3591.1469851860443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17563.02769087518,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,983.83051241425028,1992.9359531187181,2018.3933087245216,3405.6089414744401,{"$f":"J$135*$A138","v":5745.8351762976708},{"$f":"K$135*$A137","v":3635.0654563254229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17781.669348355026,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,996.46797655935904,2018.3933087245216,2043.3653648846641,3447.5011057786023,{"$f":"K$135*$A138","v":5816.1047301206763},{"$f":"L$135*$A137","v":3679.262067031379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18001.094553099203,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,1009.1966543622608,2043.3653648846641,2068.5006634671613,3489.6628380724055,{"$f":"L$135*$A138","v":5886.8193072502063},{"$f":"M$135*$A137","v":3723.7341052249571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18221.278933261656,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,1021.6826824423321,2068.5006634671613,2093.7977028434434,3532.0915843501234,{"$f":"M$135*$A138","v":5957.9745683599313},{"$f":"N$135*$A137","v":3768.4788089852273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18442.526010448219,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,1034.2503317335807,2093.7977028434434,2119.254950610074,3574.7847410159588,{"$f":"N$135*$A138","v":6029.5660943763633},{"$f":"O$135*$A137","v":3813.4933684035809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18665.147188983003,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,1046.8988514217217,2119.254950610074,2144.8708446095752,3617.739656625818,{"$f":"O$135*$A138","v":6101.5893894457295},{"$f":"P$135*$A137","v":3858.7749274757016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18889.128620188621,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,1059.627475305037,2144.8708446095752,2170.6437939754906,3660.9536336674378,{"$f":"P$135*$A138","v":6174.0398839611225},{"$f":"Q$135*$A137","v":3904.3205860289308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19114.456217547595,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,1072.4354223047876,2170.6437939754906,2196.5721802004623,3704.4239303766735,{"$f":"Q$135*$A138","v":6246.9129376462897},{"$f":"R$135*$A137","v":3950.127401682686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19341.11566618639,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,1085.3218969877453,2196.5721802004623,2222.6543582260038,3748.1477625877737,{"$f":"R$135*$A138","v":6320.2038426922973},{"$f":"S$135*$A137","v":3996.1923918395332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19569.092432533816,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,1098.2860901002311,2222.6543582260038,2248.888657552664,3792.1223056153785,{"$f":"S$135*$A138","v":6393.907826943253},{"$f":"T$135*$A137","v":4042.5125357045035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19798.371774142033,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,1111.3271791130019,2248.888657552664,2275.2733833692268,3836.344696165952,{"$f":"T$135*$A138","v":6468.0200571272062},{"$f":"U$135*$A137","v":4089.0847763301863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20028.938749658239,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1124.444328776332,2275.2733833692268,2301.8068176995712,3880.8120342763236,{"$f":"U$135*$A138","v":6542.5356421282986},{"$f":"V$135*$A137","v":4135.9060226851125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20260.778228934862,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1137.6366916846134,2301.8068176995712,2328.4872205657939,3925.5213852769789,{"$f":"V$135*$A138","v":6617.44963629618},{"$f":"W$135*$A137","v":4182.97315174292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20493.874903266056,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1150.9034088497856,2328.4872205657939,2355.3128311661872,3970.4697817777078,{"$f":"W$135*$A138","v":6692.7570427886722},{"$f":"X$135*$A137","v":4230.283010589781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20728.213295737925,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1164.243610282897,2355.3128311661872,2382.2818690666245,4015.6542256732037,{"$f":"X$135*$A138","v":6768.4528169436499},{"$f":"Y$135*$A137","v":4277.8324185475385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20963.777771680099,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1177.6564155830936,2382.2818690666245,2409.392535403922,4061.0716901661899,{"$f":"Y$135*$A138","v":6844.5318696760605},{"$f":"Z$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16874.934379895891,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1191.1409345333122,2409.392535403922,2436.643014099714,4106.7191218056369,{"$f":"Z$135*$A138","v":0},{"$f":"AA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10143.895605842587,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1204.696267701961,2436.643014099714,2464.031473083382,0,{"$f":"AA$135*$A138","v":0},{"$f":"AB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6105.3707548850571,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1218.321507049857,2464.031473083382,0,0,{"$f":"AB$135*$A138","v":0},{"$f":"AC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3682.3529801332388,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1232.015736541691,0,0,0,{"$f":"AC$135*$A138","v":0},{"$f":"AD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232.015736541691,null,3.175E-2,0,0,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$135*$A138","v":0},{"$f":"AE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$135*$A138","v":0},{"$f":"AF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$135*$A138","v":0},{"$f":"AG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$135*$A138","v":0},{"$f":"AH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.1629999999999998E-2,0,0,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$135*$A138","v":0},{"$f":"AI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$135*$A138","v":0},{"$f":"AJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$135*$A138","v":0},{"$f":"AK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$135*$A138","v":0},{"$f":"AL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$135*$A138","v":0},{"$f":"AM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$135*$A138","v":0},{"$f":"AN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$135*$A138","v":0},{"$f":"AO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$135*$A138","v":0},{"$f":"AP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$135*$A138","v":0},{"$f":"AQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$135*$A138","v":0},{"$f":"AR$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$135*$A138","v":0},{"$f":"AS$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$135*$A138","v":0},{"$f":"AT$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$135*$A138","v":0},{"$f":"AU$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$135*$A138","v":0},{"$f":"AV$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$135*$A138","v":0},{"$f":"AW$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$135*$A138","v":0},{"$f":"AX$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$135*$A138","v":0},{"$f":"AY$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$135*$A138","v":0},{"$f":"AZ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$135*$A138","v":0},{"$f":"BA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$135*$A138","v":0},{"$f":"BB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$135*$A138","v":0},{"$f":"BC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$135*$A138","v":0},{"$f":"BD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$135*$A138","v":0},{"$f":"BE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$135*$A138","v":0},{"$f":"BF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$135*$A138","v":0},{"$f":"BG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$135*$A138","v":0},{"$f":"BH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$135*$A138","v":0},{"$f":"BI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$135*$A138","v":0},{"$f":"BJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$135*$A138","v":0},{"$f":"BK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$135*$A138","v":0},{"$f":"BL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$135*$A138","v":0},{"$f":"BM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$135*$A138","v":0},{"$f":"BN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$135*$A138","v":0},{"$f":"BO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C201:$BZ201)","v":0}]
[{"$f":"IF($B$132=1,CC202,IF($B$132=2,CD202,IF($B$132=3,CE202,IF($B$132=4,CF202,#VALUE!))))","v":0},{"$f":"+B201+1","v":66},{"$f":"C$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$135*$A138","v":0},{"$f":"BP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$135*$A138","v":0},{"$f":"BQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$135*$A138","v":0},{"$f":"BR$135*$A137","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$135*$A138","v":0},{"$f":"BS$135*$A137","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$135*$A138","v":0},{"$f":"BT$135*$A137","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$135*$A138","v":0},{"$f":"BU$135*$A137","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$135*$A138","v":0},{"$f":"BV$135*$A137","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$135*$A138","v":0},{"$f":"BW$135*$A137","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$135*$A138","v":0},{"$f":"BX$135*$A137","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$135*$A138","v":0},{"$f":"BY$135*$A137","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$135*$A138","v":0},{"$f":"BZ$135*$A137","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":16604.479176598419},16862.499607817979,17080.390840525179,17299.791259711095,17520.77524934481,17737.546570179376,17955.734925930217,18175.327281627113,18396.310335156893,18618.670526124788,18842.394044926135,19067.466842017904,19293.874637378507,19521.602930144654,19750.637008413429,19980.961959197666,20212.562678522521,20445.423881650931,20679.530113425561,20914.865758714601,21151.415052948905,21389.16209273769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,417501.42277309444]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$f":"+B225+1","v":1},{"$f":"+C225+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO225+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":16604.479176598416},{"$f":"$B30","v":16862.499607817979},{"$f":"$B31","v":17080.390840525179},{"$f":"$B32","v":17299.791259711095},{"$f":"$B33","v":17520.775249344806},{"$f":"$B34","v":17737.546570179376},{"$f":"$B35","v":17955.734925930221},{"$f":"$B36","v":18175.327281627113},{"$f":"$B37","v":18396.310335156893},{"$f":"$B38","v":18618.670526124784},{"$f":"$B39","v":18842.394044926135},{"$f":"$B40","v":19067.466842017904},{"$f":"$B41","v":19293.874637378507},{"$f":"$B42","v":19521.602930144654},{"$f":"$B43","v":19750.637008413429},{"$f":"$B44","v":19980.961959197666},{"$f":"$B45","v":20212.562678522518},{"$f":"$B46","v":20445.423881650931},{"$f":"$B47","v":20679.530113425561},{"$f":"$B48","v":20914.865758714601},{"$f":"$B49","v":21151.415052948905},{"$f":"$B50","v":21389.16209273769},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C227:$BZ227)","v":417501.42277309438}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B229=1,1/$D$9,IF($B229=$D$9+1,0,IF($B229>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B228+1","v":1},{"$f":"C$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C229:$BZ229)","v":0}]
[{"$f":"IF($B230=1,1/$D$9,IF($B230=$D$9+1,0,IF($B230>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B229+1","v":2},{"$f":"C$227*$A230","v":0},{"$f":"D$227*$A229","v":1660.4479176598416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660.4479176598416]
[0.1,3,0,{"$f":"D$227*$A230","v":1660.4479176598416},{"$f":"E$227*$A229","v":1686.2499607817981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3346.6978784416397]
[0.1,4,0,1660.4479176598416,{"$f":"E$227*$A230","v":1686.2499607817981},{"$f":"F$227*$A229","v":1708.0390840525179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5054.7369624941575]
[0.1,5,0,1660.4479176598416,1686.2499607817981,{"$f":"F$227*$A230","v":1708.0390840525179},{"$f":"G$227*$A229","v":1729.9791259711096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6784.7160884652676]
[0.1,6,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,{"$f":"G$227*$A230","v":1729.9791259711096},{"$f":"H$227*$A229","v":1752.0775249344806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8536.7936133997482]
[0.1,7,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,{"$f":"H$227*$A230","v":1752.0775249344806},{"$f":"I$227*$A229","v":1773.7546570179377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10310.548270417687]
[0.1,8,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,{"$f":"I$227*$A230","v":1773.7546570179377},{"$f":"J$227*$A229","v":1795.5734925930221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12106.121763010709]
[0.1,9,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,{"$f":"J$227*$A230","v":1795.5734925930221},{"$f":"K$227*$A229","v":1817.5327281627115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13923.65449117342]
[0.1,10,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,{"$f":"K$227*$A230","v":1817.5327281627115},{"$f":"L$227*$A229","v":1839.6310335156895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15763.285524689109]
[0,11,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,{"$f":"L$227*$A230","v":1839.6310335156895},{"$f":"M$227*$A229","v":1861.8670526124786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17625.152577301586]
[0,12,0,0,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,{"$f":"M$227*$A230","v":1861.8670526124786},{"$f":"N$227*$A229","v":1884.2394044926136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17848.944064134361]
[0,13,0,0,0,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,{"$f":"N$227*$A230","v":1884.2394044926136},{"$f":"O$227*$A229","v":1906.7466842017905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18069.440787554347]
[0,14,0,0,0,0,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,{"$f":"O$227*$A230","v":1906.7466842017905},{"$f":"P$227*$A229","v":1929.3874637378508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18290.789167239687]
[0,15,0,0,0,0,0,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,{"$f":"P$227*$A230","v":1929.3874637378508},{"$f":"Q$227*$A229","v":1952.1602930144654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18512.97033428304]
[0,16,0,0,0,0,0,0,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,{"$f":"Q$227*$A230","v":1952.1602930144654},{"$f":"R$227*$A229","v":1975.063700841343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18735.956510189902]
[0,17,0,0,0,0,0,0,0,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,{"$f":"R$227*$A230","v":1975.063700841343},{"$f":"S$227*$A229","v":1998.0961959197666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18960.298049091733]
[0,18,0,0,0,0,0,0,0,0,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,{"$f":"S$227*$A230","v":1998.0961959197666},{"$f":"T$227*$A229","v":2021.2562678522518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19185.980824350961]
[0,19,0,0,0,0,0,0,0,0,0,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,{"$f":"T$227*$A230","v":2021.2562678522518},{"$f":"U$227*$A229","v":2044.5423881650931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19412.990484353344]
[0,20,0,0,0,0,0,0,0,0,0,0,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,{"$f":"U$227*$A230","v":2044.5423881650931},{"$f":"V$227*$A229","v":2067.9530113425562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19641.312462180213]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,{"$f":"V$227*$A230","v":2067.9530113425562},{"$f":"W$227*$A229","v":2091.48657587146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19870.931985439191]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,{"$f":"W$227*$A230","v":2091.48657587146},{"$f":"X$227*$A229","v":2115.1415052948905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20101.834086241466]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,{"$f":"X$227*$A230","v":2115.1415052948905},{"$f":"Y$227*$A229","v":2138.9162092737693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20334.003611313448]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,{"$f":"Y$227*$A230","v":2138.9162092737693},{"$f":"Z$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18404.616147575598]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,{"$f":"Z$227*$A230","v":0},{"$f":"AA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16452.455854561133]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,{"$f":"AA$227*$A230","v":0},{"$f":"AB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14477.392153719788]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,{"$f":"AB$227*$A230","v":0},{"$f":"AC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12479.295957800021]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,0,{"$f":"AC$227*$A230","v":0},{"$f":"AD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10458.039689947769]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,0,0,{"$f":"AD$227*$A230","v":0},{"$f":"AE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8413.497301782676]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,0,0,0,{"$f":"AE$227*$A230","v":0},{"$f":"AF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6345.5442904401207]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2115.1415052948905,2138.9162092737693,0,0,0,0,0,0,{"$f":"AF$227*$A230","v":0},{"$f":"AG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4254.0577145686602]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2138.9162092737693,0,0,0,0,0,0,0,{"$f":"AG$227*$A230","v":0},{"$f":"AH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2138.9162092737693]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$227*$A230","v":0},{"$f":"AI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$227*$A230","v":0},{"$f":"AJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$227*$A230","v":0},{"$f":"AK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$227*$A230","v":0},{"$f":"AL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$227*$A230","v":0},{"$f":"AM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$227*$A230","v":0},{"$f":"AN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$227*$A230","v":0},{"$f":"AO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$227*$A230","v":0},{"$f":"AP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*$A230","v":0},{"$f":"AQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$227*$A230","v":0},{"$f":"AR$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$227*$A230","v":0},{"$f":"AS$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$227*$A230","v":0},{"$f":"AT$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$227*$A230","v":0},{"$f":"AU$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$227*$A230","v":0},{"$f":"AV$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$227*$A230","v":0},{"$f":"AW$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$227*$A230","v":0},{"$f":"AX$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$227*$A230","v":0},{"$f":"AY$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$227*$A230","v":0},{"$f":"AZ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$227*$A230","v":0},{"$f":"BA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$227*$A230","v":0},{"$f":"BB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$227*$A230","v":0},{"$f":"BC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$227*$A230","v":0},{"$f":"BD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$227*$A230","v":0},{"$f":"BE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$227*$A230","v":0},{"$f":"BF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$227*$A230","v":0},{"$f":"BG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$227*$A230","v":0},{"$f":"BH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$227*$A230","v":0},{"$f":"BI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$227*$A230","v":0},{"$f":"BJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$227*$A230","v":0},{"$f":"BK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$227*$A230","v":0},{"$f":"BL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$227*$A230","v":0},{"$f":"BM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$227*$A230","v":0},{"$f":"BN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$227*$A230","v":0},{"$f":"BO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C293:$BZ293)","v":0}]
[{"$f":"IF($B294=1,1/$D$9,IF($B294=$D$9+1,0,IF($B294>$D$9,0,1/$D$9)))","v":0},{"$f":"+B293+1","v":66},{"$f":"C$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$227*$A230","v":0},{"$f":"BP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$227*$A230","v":0},{"$f":"BQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$227*$A230","v":0},{"$f":"BR$227*$A229","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$227*$A230","v":0},{"$f":"BS$227*$A229","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$227*$A230","v":0},{"$f":"BT$227*$A229","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$227*$A230","v":0},{"$f":"BU$227*$A229","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$227*$A230","v":0},{"$f":"BV$227*$A229","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$227*$A230","v":0},{"$f":"BW$227*$A229","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$227*$A230","v":0},{"$f":"BX$227*$A229","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$227*$A230","v":0},{"$f":"BY$227*$A229","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$227*$A230","v":0},{"$f":"BZ$227*$A229","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A229:A304)","v":0.99999999999999989},null,{"$f":"SUM(C$229:C$304)","v":0},{"$f":"SUM(D$229:D$304)","v":16604.479176598416},16862.499607817987,17080.390840525179,17299.791259711095,17520.775249344806,17737.54657017938,17955.734925930225,18175.327281627109,18396.31033515689,18618.670526124784,18842.394044926135,19067.466842017904,19293.874637378507,19521.602930144654,19750.637008413429,19980.961959197666,20212.562678522518,20445.423881650931,20679.530113425568,20914.865758714597,21151.415052948905,21389.16209273769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,417501.4227730945]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$f":"+B319+1","v":1},{"$f":"+C319+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO319+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":16604.479176598416},{"$f":"$B30","v":16862.499607817979},{"$f":"$B31","v":17080.390840525179},{"$f":"$B32","v":17299.791259711095},{"$f":"$B33","v":17520.775249344806},{"$f":"$B34","v":17737.546570179376},{"$f":"$B35","v":17955.734925930221},{"$f":"$B36","v":18175.327281627113},{"$f":"$B37","v":18396.310335156893},{"$f":"$B38","v":18618.670526124784},{"$f":"$B39","v":18842.394044926135},{"$f":"$B40","v":19067.466842017904},{"$f":"$B41","v":19293.874637378507},{"$f":"$B42","v":19521.602930144654},{"$f":"$B43","v":19750.637008413429},{"$f":"$B44","v":19980.961959197666},{"$f":"$B45","v":20212.562678522518},{"$f":"$B46","v":20445.423881650931},{"$f":"$B47","v":20679.530113425561},{"$f":"$B48","v":20914.865758714601},{"$f":"$B49","v":21151.415052948905},{"$f":"$B50","v":21389.16209273769},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C321:$BZ321)","v":417501.42277309438}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B323=1,1/$D$9,IF($B323=$D$9+1,0,IF($B323>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B322+1","v":1},{"$f":"C$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C323:$BZ323)","v":0}]
[{"$f":"IF($B324=1,1/$D$9,IF($B324=$D$9+1,0,IF($B324>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B323+1","v":2},{"$f":"C$321*$A324","v":0},{"$f":"D$321*$A323","v":1660.4479176598416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660.4479176598416]
[0.1,3,0,{"$f":"D$321*$A324","v":1660.4479176598416},{"$f":"E$321*$A323","v":1686.2499607817981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3346.6978784416397]
[0.1,4,0,1660.4479176598416,{"$f":"E$321*$A324","v":1686.2499607817981},{"$f":"F$321*$A323","v":1708.0390840525179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5054.7369624941575]
[0.1,5,0,1660.4479176598416,1686.2499607817981,{"$f":"F$321*$A324","v":1708.0390840525179},{"$f":"G$321*$A323","v":1729.9791259711096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6784.7160884652676]
[0.1,6,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,{"$f":"G$321*$A324","v":1729.9791259711096},{"$f":"H$321*$A323","v":1752.0775249344806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8536.7936133997482]
[0.1,7,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,{"$f":"H$321*$A324","v":1752.0775249344806},{"$f":"I$321*$A323","v":1773.7546570179377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10310.548270417687]
[0.1,8,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,{"$f":"I$321*$A324","v":1773.7546570179377},{"$f":"J$321*$A323","v":1795.5734925930221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12106.121763010709]
[0.1,9,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,{"$f":"J$321*$A324","v":1795.5734925930221},{"$f":"K$321*$A323","v":1817.5327281627115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13923.65449117342]
[0.1,10,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,{"$f":"K$321*$A324","v":1817.5327281627115},{"$f":"L$321*$A323","v":1839.6310335156895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15763.285524689109]
[0,11,0,1660.4479176598416,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,{"$f":"L$321*$A324","v":1839.6310335156895},{"$f":"M$321*$A323","v":1861.8670526124786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17625.152577301586]
[0,12,0,0,1686.2499607817981,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,{"$f":"M$321*$A324","v":1861.8670526124786},{"$f":"N$321*$A323","v":1884.2394044926136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17848.944064134361]
[0,13,0,0,0,1708.0390840525179,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,{"$f":"N$321*$A324","v":1884.2394044926136},{"$f":"O$321*$A323","v":1906.7466842017905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18069.440787554347]
[0,14,0,0,0,0,1729.9791259711096,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,{"$f":"O$321*$A324","v":1906.7466842017905},{"$f":"P$321*$A323","v":1929.3874637378508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18290.789167239687]
[0,15,0,0,0,0,0,1752.0775249344806,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,{"$f":"P$321*$A324","v":1929.3874637378508},{"$f":"Q$321*$A323","v":1952.1602930144654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18512.97033428304]
[0,16,0,0,0,0,0,0,1773.7546570179377,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,{"$f":"Q$321*$A324","v":1952.1602930144654},{"$f":"R$321*$A323","v":1975.063700841343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18735.956510189902]
[0,17,0,0,0,0,0,0,0,1795.5734925930221,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,{"$f":"R$321*$A324","v":1975.063700841343},{"$f":"S$321*$A323","v":1998.0961959197666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18960.298049091733]
[0,18,0,0,0,0,0,0,0,0,1817.5327281627115,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,{"$f":"S$321*$A324","v":1998.0961959197666},{"$f":"T$321*$A323","v":2021.2562678522518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19185.980824350961]
[0,19,0,0,0,0,0,0,0,0,0,1839.6310335156895,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,{"$f":"T$321*$A324","v":2021.2562678522518},{"$f":"U$321*$A323","v":2044.5423881650931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19412.990484353344]
[0,20,0,0,0,0,0,0,0,0,0,0,1861.8670526124786,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,{"$f":"U$321*$A324","v":2044.5423881650931},{"$f":"V$321*$A323","v":2067.9530113425562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19641.312462180213]
[0,21,0,0,0,0,0,0,0,0,0,0,0,1884.2394044926136,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,{"$f":"V$321*$A324","v":2067.9530113425562},{"$f":"W$321*$A323","v":2091.48657587146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19870.931985439191]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,1906.7466842017905,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,{"$f":"W$321*$A324","v":2091.48657587146},{"$f":"X$321*$A323","v":2115.1415052948905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20101.834086241466]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1929.3874637378508,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,{"$f":"X$321*$A324","v":2115.1415052948905},{"$f":"Y$321*$A323","v":2138.9162092737693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20334.003611313448]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1952.1602930144654,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,{"$f":"Y$321*$A324","v":2138.9162092737693},{"$f":"Z$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18404.616147575598]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1975.063700841343,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,{"$f":"Z$321*$A324","v":0},{"$f":"AA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16452.455854561133]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1998.0961959197666,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,{"$f":"AA$321*$A324","v":0},{"$f":"AB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14477.392153719788]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2021.2562678522518,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,{"$f":"AB$321*$A324","v":0},{"$f":"AC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12479.295957800021]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2044.5423881650931,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,0,{"$f":"AC$321*$A324","v":0},{"$f":"AD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10458.039689947769]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2067.9530113425562,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,0,0,{"$f":"AD$321*$A324","v":0},{"$f":"AE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8413.497301782676]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2091.48657587146,2115.1415052948905,2138.9162092737693,0,0,0,0,0,{"$f":"AE$321*$A324","v":0},{"$f":"AF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6345.5442904401207]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2115.1415052948905,2138.9162092737693,0,0,0,0,0,0,{"$f":"AF$321*$A324","v":0},{"$f":"AG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4254.0577145686602]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2138.9162092737693,0,0,0,0,0,0,0,{"$f":"AG$321*$A324","v":0},{"$f":"AH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2138.9162092737693]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$321*$A324","v":0},{"$f":"AI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$321*$A324","v":0},{"$f":"AJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$321*$A324","v":0},{"$f":"AK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$321*$A324","v":0},{"$f":"AL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$321*$A324","v":0},{"$f":"AM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$321*$A324","v":0},{"$f":"AN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$321*$A324","v":0},{"$f":"AO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$321*$A324","v":0},{"$f":"AP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$321*$A324","v":0},{"$f":"AQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$321*$A324","v":0},{"$f":"AR$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$321*$A324","v":0},{"$f":"AS$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$321*$A324","v":0},{"$f":"AT$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$321*$A324","v":0},{"$f":"AU$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$321*$A324","v":0},{"$f":"AV$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$321*$A324","v":0},{"$f":"AW$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$321*$A324","v":0},{"$f":"AX$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$321*$A324","v":0},{"$f":"AY$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$321*$A324","v":0},{"$f":"AZ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$321*$A324","v":0},{"$f":"BA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$321*$A324","v":0},{"$f":"BB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$321*$A324","v":0},{"$f":"BC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$321*$A324","v":0},{"$f":"BD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$321*$A324","v":0},{"$f":"BE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$321*$A324","v":0},{"$f":"BF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$321*$A324","v":0},{"$f":"BG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$321*$A324","v":0},{"$f":"BH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$321*$A324","v":0},{"$f":"BI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$321*$A324","v":0},{"$f":"BJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$321*$A324","v":0},{"$f":"BK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$321*$A324","v":0},{"$f":"BL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$321*$A324","v":0},{"$f":"BM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$321*$A324","v":0},{"$f":"BN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$321*$A324","v":0},{"$f":"BO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C387:$BZ387)","v":0}]
[{"$f":"IF($B388=1,1/$D$9,IF($B388=$D$9+1,0,IF($B388>$D$9,0,1/$D$9)))","v":0},{"$f":"+B387+1","v":66},{"$f":"C$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$321*$A324","v":0},{"$f":"BP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$321*$A324","v":0},{"$f":"BQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$321*$A324","v":0},{"$f":"BR$321*$A323","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$321*$A324","v":0},{"$f":"BS$321*$A323","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$321*$A324","v":0},{"$f":"BT$321*$A323","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$321*$A324","v":0},{"$f":"BU$321*$A323","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$321*$A324","v":0},{"$f":"BV$321*$A323","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$321*$A324","v":0},{"$f":"BW$321*$A323","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$321*$A324","v":0},{"$f":"BX$321*$A323","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$321*$A324","v":0},{"$f":"BY$321*$A323","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$321*$A324","v":0},{"$f":"BZ$321*$A323","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A323:A398)","v":0.99999999999999989},null,{"$f":"SUM(C$323:C$398)","v":0},{"$f":"SUM(D$323:D$398)","v":16604.479176598416},16862.499607817987,17080.390840525179,17299.791259711095,17520.775249344806,17737.54657017938,17955.734925930225,18175.327281627109,18396.31033515689,18618.670526124784,18842.394044926135,19067.466842017904,19293.874637378507,19521.602930144654,19750.637008413429,19980.961959197666,20212.562678522518,20445.423881650931,20679.530113425568,20914.865758714597,21151.415052948905,21389.16209273769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,417501.4227730945]

{"sheet":"Inflation","index":4,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[2022,100]
[2023,107.19112021857924]
[2024,110.59122255191258]
[2025,113.19265066406601]
[2026,115.72061986223015]
[2027,118.30504703915329]
[2028,120.94719308969438]
[2029,123.60803133766765]
[2030,126.32740802709634]
[2031,129.10661100369245]
[2032,131.94695644577368]
[2033,134.84978948758069]
[2034,137.81648485630748]
[2035,140.84844752314626]
[2036,143.94711336865549]
[2037,147.11394986276591]
[2038,150.35045675974675]
[2039,153.65816680846117]
[2040,157.03864647824733]
[2041,160.49349670076879]
[2042,164.02435362818571]
[2043,167.63288940800581]
[2044,171.32081297498195]
[2045,175.08987086043155]