{"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,"Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","Winter Peak Reduction Therms","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",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Stand Alone","DLC Smart Thermostats - BYOT",2023,0,6.0236108770656625,18.238736124886501,42.98193838595278,55.736862266896615,62.461552724715453,62.997927830647996,63.539014081027894,64.084853655978989,64.635489119237022,65.190963421681971,65.75131990490317,66.31660230479774,66.886854755202393,67.462121791558886,68.042448354613796,68.627879794152477,69.218461872767918,69.814240769664636,70.415263084497738,71.021575841247952,71.633226492132707,72.250262921553343,72.872733450079267,0,36648.757740196852,72497.740798511484,144805.96813996194,77462.142036511315,43200.187350342749,7698.0422615111775,7761.8770182183616,6885.2806737267802,6934.8887876765793,6985.1076674111182,7035.9465526174235,7087.4144143819931,7139.5143609373063,7192.2530292237971,7245.6442239361413,7299.6829526269494,7354.3880462985626,7409.7650898090615,7465.8157808653914,7522.5507300277877,7579.9820476260884,7638.1070590808085,7696.9481537123238,0,49246.308893609224,89332.199679552316,170569.1692826206,212777.65210985392,235248.94534398051,237327.52696133323,239429.10296250132,241504.85068851779,243602.71851050737,245722.93626565055,247865.73100873586,250031.3381742693,252219.9845281484,254431.91421905399,256667.35872286223,258926.56831387142,261209.77299472879,263517.23403186566,265849.18850305007,268205.8932566758,270587.59723993624,272994.55776094348,275427.03660468402]
[5,"Stand Alone","Time-of-Use",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Stand Alone","Variable Peak Pricing",2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Stand Alone","Third Party Contracts",2023,0,0.21257222395003583,0.34113605282696946,0.42764135562254973,0.42959097646457556,0.43154948564580825,0.4335169236882675,0.43549333129871276,0.43747874936948661,0.43947321897935981,0.44147678139438168,0.44348947806873396,0.44551135064558817,0.44754244095796736,0.44958279102961229,0.45163244307584965,0.45369143950446666,0.45575982291658762,0.45783763610755612,0.45992492206781987,0.46202172398382074,0.4641280852388876,0.46624404941413433,0.46836966028936178,0,7512.8963250528259,7482.56164414045,7432.177713339046,7393.8574263377814,7355.2164070816098,7316.2618102390197,7277.0008872864546,7237.4409824081904,7197.5895283217078,7157.4540420335697,7117.0421205308303,7076.3614364131217,7035.4197334706332,6994.224822213323,6952.7845753566489,6911.1069232692998,6869.1998493883093,6827.071385607087,6784.7296076417806,6742.1826303815324,6699.43860322807,6656.5057054301305,6613.3921414181441,0,40944.264131635711,40891.0443349212,40691.331304207117,40483.393993281963,40273.715835210998,40062.330038308246,39849.280745153796,39634.605668675635,39418.344740697154,39200.545105208679,38981.237412159368,38760.471308351727,38538.288345860361,38314.728794101276,38089.838221687562,37863.654289304744,37636.226406207425,37407.599262706804,37177.811353287681,36946.909458674032,36714.937313253795,36481.943527581847,36247.967377267014]
[]
[]
[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},8.3371473452018799E-2,0.25243833568729629,0.59490355671952333,0.77144165312469015,0.86451661487424469,0.87194046475718445,0.87942952055435697,0.88698436607158027,0.89460559042415999,0.90229378808578042,0.910049558937848,0.91787350831929637,0.92576624707685373,0.93372839161577526,0.94176056395105112,0.94986339175908718,0.95803750842986912,0.96628355311961078,0.97460217080389067,0.98299401233128447,0.99145973447749813,1]
[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},0.45592479779022704,0.73166843256365177,0.91720496199342094,0.92138650778360454,0.9255871172791974,0.92980687739180679,0.93404587542926965,0.93830419909746154,0.9425819365021092,0.94687917615061401,0.95119600695388395,0.95553251822817231,0.95988879969692531,0.96426494149264108,0.96866103415873062,0.97307716865139438,0.97751343634150223,0.98196992901648528,0.98644673888223378,0.99094395856500639,0.99546168111334488,1]

{"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$31,LC!C4:Y4)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLC Water Heating",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C5:Y5)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLC Smart Thermostats - BYOT",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C6:Y6)),0)","v":301348.68882008328},{"$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$50,19,FALSE)","v":62212.458991218387},{"$f":"VLOOKUP(E$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":124262.08818081362},{"$f":"VLOOKUP(F$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":251441.09642444842},{"$f":"VLOOKUP(G$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":319845.43851137464},{"$f":"VLOOKUP(H$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":358053.52079662599},{"$f":"VLOOKUP(I$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":363710.25020248041},{"$f":"VLOOKUP(J$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":369955.89595313004},{"$f":"VLOOKUP(K$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":376475.94022879243},{"$f":"VLOOKUP(L$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":383545.43469272542},{"$f":"VLOOKUP(M$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":391086.88770353526},{"$f":"VLOOKUP(N$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":395103.62041675847},{"$f":"VLOOKUP(O$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":395780.24255456205},{"$f":"VLOOKUP(P$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":389219.18508122547},{"$f":"VLOOKUP(Q$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":391674.30208309297},{"$f":"VLOOKUP(R$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":399005.82604551845},{"$f":"VLOOKUP(S$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":411216.62932479987},{"$f":"VLOOKUP(T$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":423821.34254064923},{"$f":"VLOOKUP(U$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":436949.50679382659},{"$f":"VLOOKUP(V$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":450491.64284595684},{"$f":"VLOOKUP(W$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":464460.96910142945},{"$f":"VLOOKUP(X$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":478871.11275899288},{"$f":"VLOOKUP(Y$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":493736.14487786609}]
["Time-of-Use",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C7:Y7)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variable Peak Pricing",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C8:Y8)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Third Party Contracts",{"$f":"IFERROR(-PMT($B$31,24,NPV($B$31,LC!C9:Y9)),0)","v":55895.690236460767},{"$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$50,19,FALSE)","v":46744.801542509274},{"$f":"VLOOKUP(E$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":49298.473673750181},{"$f":"VLOOKUP(F$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":51565.976779654535},{"$f":"VLOOKUP(G$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":53768.810397343426},{"$f":"VLOOKUP(H$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":55918.880572548085},{"$f":"VLOOKUP(I$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":58002.727109637977},{"$f":"VLOOKUP(J$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":60043.578654615951},{"$f":"VLOOKUP(K$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":62044.87465717773},{"$f":"VLOOKUP(L$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":64005.732314202694},{"$f":"VLOOKUP(M$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":65925.259601542217},{"$f":"VLOOKUP(N$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":67003.202077192254},{"$f":"VLOOKUP(O$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":68091.874570459142},{"$f":"VLOOKUP(P$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":69194.590522273327},{"$f":"VLOOKUP(Q$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":70309.954101852418},{"$f":"VLOOKUP(R$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":71438.043007829809},{"$f":"VLOOKUP(S$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":72579.206339881566},{"$f":"VLOOKUP(T$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":73733.511356979914},{"$f":"VLOOKUP(U$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":74901.017441295146},{"$f":"VLOOKUP(V$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":76081.772915894471},{"$f":"VLOOKUP(W$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":77275.838149384654},{"$f":"VLOOKUP(X$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":78483.267720123622},{"$f":"VLOOKUP(Y$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":79704.123720364514}]
[]
["Dth","Avg"]
["Behavioral",{"$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$8,3,FALSE)","v":0}]
["DLC Smart Thermostats - BYOT",57.970922016312336,{"$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$8,4,FALSE)","v":6.0236108770656625},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":18.238736124886501},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":42.98193838595278},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":55.736862266896615},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":62.461552724715453},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":62.997927830647996},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":63.539014081027894},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":64.084853655978989},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":64.635489119237022},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":65.190963421681971},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":65.75131990490317},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":66.31660230479774},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":66.886854755202393},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":67.462121791558886},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":68.042448354613796},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":68.627879794152477},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":69.218461872767918},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":69.814240769664636},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":70.415263084497738},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":71.021575841247952},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":71.633226492132707},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":72.250262921553343}]
["Time-of-Use",0,{"$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$8,6,FALSE)","v":0}]
["Third Party Contracts",0.41249109922831173,{"$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$8,7,FALSE)","v":0.21257222395003583},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.34113605282696946},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.42764135562254973},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.42959097646457556},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.43154948564580825},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.4335169236882675},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.43549333129871276},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.43747874936948661},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.43947321897935981},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.44147678139438168},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.44348947806873396},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.44551135064558817},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.44754244095796736},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.44958279102961229},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.45163244307584965},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.45369143950446666},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.45575982291658762},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.45783763610755612},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.45992492206781987},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.46202172398382074},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.4641280852388876},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.46624404941413433}]
[]
["Input into Plexos","Per Dth Price"]
["Behavioral",{"$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$31,LC!C22:Y22))","v":5766.9201657593885},{"$f":"IFERROR(C6/(C14*1000),0)","v":0},{"$f":"IFERROR(D6/(D14),0)","v":10328.100579684942},6813.0865718957211,5849.9245466003367,5738.4902110167423,5732.3826446432149,5773.3684698362131,5822.4997870024417,5874.6477326732256,5933.9758996048722,5999.0966105811995,6009.0599091881504,5968.0416185304011,5819.0684328889365,5805.8402505226386,5864.072144583004,5991.9763011509804,6122.9523319903465,6258.744662646076,6397.6419757939493,6539.7164678466561,6685.041791487447,6833.6934000357405]
["Time-of-Use",{"$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$31,LC!C25:Y25))","v":136783.23393766664},{"$f":"IFERROR(C9/(C17*1000),0)","v":0},{"$f":"IFERROR(D9/(D17),0)","v":219900.79735674418},144512.6460988727,120582.29659427129,125162.80216089978,129576.98348050677,133795.76191896596,137874.85212587783,141823.74514556307,145641.9402821649,149328.93954993665,151081.83032655355,152839.81984249686,154610.1200461835,156389.33585698874,158177.39425737425,159974.81993302412,161781.50782385768,163597.33568015203,165422.15754221633,167255.85429851071,169098.29466520678,170949.3640090804]
[]
[]
[]
[]
[]
["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":5.8926545194685726E-52},null,{"$f":"L8","v":5.8926545194685726E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":8.3139633660548568E-53},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$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":10140.356145981688},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$103)","v":71871.396158189003},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":618138.37631958828},{"$f":"SUM(C25:C104)","v":618138.37631958828},null,null,{"$f":"SUM(F25:F104)","v":618138.37631958828},{"$f":"SUM(G25:G104)","v":618138.37631958816},{"$f":"SUM(H25:H104)","v":-5.5138116294983774E-12},null,{"$f":"SUM(J25:J104)","v":618138.37631958816},null,{"$f":"SUM(L25:L104)","v":71239.992920987555},130149.98706718886,7324860.7972249119,50996.416046366016,0,532.38252107978178,6704.2954508709308,8528315.9254684113,5.8926545194685726E-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":325693.67791741766}]
[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":40530.309234972388},{"$f":"B29","v":40530.309234972388},{"$f":"I28+C29","v":40530.309234972388},4053.0309234972392,8106.0618469944784,{"$f":"CA230","v":4053.0309234972392},851.13649393442017,35626.141817540731,4053.0309234972392,38078.22552625656,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":990.03386368267047},1808.7157124971866,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B5/100","v":54462.095067133698},607.95463852458579,{"$f":"AL29*$T$8","v":0},21.380761493943606,269.24802438906642,62212.458991218387,{"$f":"S29/(1+$D$3)^(A29-1)","v":9.1480441822582333E-54},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,62212.458991218387,0,-62212.458991218387,{"$f":"AF29-AE29","v":-62212.458991218387},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":61416.628703803879},null,{"$f":"C29-J28+AN28","v":40530.309234972388}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B6/100","v":82062.114481399156},82062.114481399156,117688.25629893989,16312.273295134395,29382.121851470998,12259.242371637156,3595.8046907651069,101833.20923653763,12259.242371637156,109760.73276773875,2853.7790519612072,5213.6348064675904,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B6/100","v":101117.48471380156},1778.0908918931145,0,76.499375084240512,963.35696996874481,124262.08818081362,1.7108109267367636E-53,null,0,3,0,0,0,0,0,0,0,124262.08818081362,0,-124262.08818081362,-124262.08818081362,0,null,null,122672.51054708558,null,118539.39279287431]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B7/100","v":167570.36392906745},167570.36392906745,269403.57316560508,45328.552059678295,67555.768792975927,29016.278764543902,8093.2929059707249,232294.00149509043,29016.278764543902,250848.78733034775,6522.0684705890417,11915.317398191519,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B7/100","v":197383.69998770524},4107.7577152545691,0,183.62195785927165,2312.3521303048942,251441.09642444842,3.2412468787115359E-53,null,0,4,0,0,0,0,0,0,0,251441.09642444842,0,-251441.09642444842,-251441.09642444842,0,null,null,248224.6275164515,null,273850.51435030461]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B8/100","v":91641.623573830439},91641.623573830439,323935.6250689209,83508.993181605241,92375.85877636513,38180.441121926946,11381.037707432019,274374.14623956196,38180.441121926946,299154.88565424143,7778.0270270102765,14209.857068576468,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B8/100","v":251726.70141736866},5047.1378873938665,0,213.58589282161208,2689.6880962768219,319845.43851137464,3.860366098915117E-53,null,0,5,0,0,0,0,0,0,0,319845.43851137464,0,-319845.43851137464,-319845.43851137464,0,null,null,315753.93190022052,null,336475.85915959114]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B9/100","v":52249.414009728767},52249.414009728767,326623.56024929072,126914.37570450507,86071.359432078447,43405.382522899825,8959.8551509275094,274258.32257546339,43405.382522899825,300440.94141237705,7811.4644767218033,14270.94471708791,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B9/100","v":284526.9961666537},5258.172480710894,0,204.55819352945653,2576.0022390223967,358053.52079662599,4.0462131962078838E-53,null,0,6,0,0,0,0,0,0,0,358053.52079662599,0,-358053.52079662599,-358053.52079662599,0,null,null,353473.25116919371,null,350544.83204739296]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B10/100","v":9515.3984909956362},9515.3984909956362,283773.72106645902,171271.29807650446,67310.291232307936,44356.92237199939,4820.2074606647948,234596.59123379484,44356.92237199939,259185.15615012695,6738.8140599033004,12311.29491713103,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B10/100","v":293355.88389927644},4749.8227202323314,0,161.66493904276854,2035.8472948951885,363710.25020248041,3.8482992501129326E-53,null,0,7,0,0,0,0,0,0,0,363710.25020248041,0,-363710.25020248041,-363710.25020248041,0,null,null,359057.61891852651,null,316654.84801548877]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B11/100","v":9805.3780513661277},9805.3780513661277,244401.96928516097,216608.75825364047,49625.88937172218,45337.460177136003,900.57013086309712,198163.93897716186,45337.460177136003,221282.95413116142,5753.3568074101968,10510.940321230168,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B11/100","v":302464.57983505563},4231.5495554228319,0,121.97518689793613,1536.0340699773201,369955.89595313004,3.6650147802707703E-53,null,0,8,0,0,0,0,0,0,0,369955.89595313004,0,-369955.89595313004,-369955.89595313004,0,null,null,365223.36951419554,null,282103.30369485548]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B12/100","v":8889.3525359408486},8889.3525359408486,207053.29151310271,262835.15368437057,32970.848485836796,46226.395430730088,-2783.6648584275913,163610.56094080023,46226.395430730088,185331.92622695147,4818.6300819007383,8803.2664957801953,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B12/100","v":311798.72813347296},3684.8279408049048,0,84.167716658257135,1059.9244294453085,376475.94022879243,3.4920100575524949E-53,null,0,9,0,0,0,0,0,0,0,376475.94022879243,0,-376475.94022879243,-376475.94022879243,0,null,null,371660.00849140174,null,245655.19605366033]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B13/100","v":9150.3746882384585},9150.3746882384585,172760.93562903869,309976.58658392448,18951.164252947143,47141.432899553933,-5919.9564157874256,131539.45914527218,47141.432899553933,152150.19738715544,3955.905132066041,7227.1343758898829,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B13/100","v":321426.37289377983},3128.6876296675305,0,48.988563550254945,616.91319821797538,383545.43469272542,3.3309457452897955E-53,null,0,10,0,0,0,0,0,0,0,383545.43469272542,0,-383545.43469272542,-383545.43469272542,0,null,null,378639.06901489361,null,208579.17531116871]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B14/100","v":9419.4029849847502},9419.4029849847502,140958.86213025692,358059.95978197688,11754.075888774352,48083.37319805241,-7629.1524349483925,100504.64136715292,48083.37319805241,120731.75174870492,3139.0255454663279,5734.7582080634838,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B14/100","v":331356.86227693188},2562.8571809489931,0,15.449954057196141,194.56134001496423,391086.88770353526,3.1800685245745823E-53,null,0,11,0,0,0,0,0,0,0,391086.88770353526,0,-391086.88770353526,-391086.88770353526,0,null,null,386084.05072695663,null,170857.14539659955]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B15/100","v":9696.6942151858802},9696.6942151858802,110201.3355823388,403059.97147805063,9412.1396551131929,45000.011696073758,-7473.4531286017191,72674.777014866762,45000.011696073758,91438.05629860278,2377.3894637636722,4343.3076741836321,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B15/100","v":341599.83763963031},1987.0569962059953,0,-15.006472926841981,-188.97658017207809,395103.62041675847,3.0080615209644367E-53,null,0,12,0,0,0,0,0,0,0,395103.62041675847,0,-395103.62041675847,-395103.62041675847,0,null,null,390049.40084573702,null,132470.46641373303]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B16/100","v":9982.5131721887265},9982.5131721887265,82657.290187055492,440852.02304320334,9550.9365083984449,37792.051565152709,-5930.634161918395,50795.872783821178,37792.051565152709,66726.581485438335,1734.8911186213966,3169.512620558321,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B16/100","v":352165.2581398061},1461.7945183477198,0,-39.966543848871318,-503.29886407534298,395780.24255456205,2.8212547105376366E-53,null,0,13,0,0,0,0,0,0,0,395780.24255456205,0,-395780.24255456205,-395780.24255456205,0,null,null,390717.36754057743,null,97452.967889847991]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B17/100","v":10277.124831109864},10277.124831109864,61072.997614931039,462914.75069856027,9762.8595646635604,22062.72765535695,-2582.9722990456116,41593.242258619699,22062.72765535695,51333.119936775372,1334.6611183561597,2438.3231969968301,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B17/100","v":363063.38706713915},1049.070617337077,0,-53.629392770790624,-675.3551811899099,389219.18508122547,2.5977353710620775E-53,null,0,14,0,0,0,0,0,0,0,389219.18508122547,0,-389219.18508122547,-389219.18508122547,0,null,null,384240.2400121332,null,69938.041155805142]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B18/100","v":10580.807515415559},10580.807515415559,52174.049774035258,476871.39674807573,10050.719957600697,13956.646049515464,-820.24447930210113,39037.648203821896,13956.646049515464,45605.848988928577,1185.7520737121429,2166.2778269741075,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B18/100","v":374304.83871909464},876.84181523795633,0,-60.034880819830995,-756.01952062143471,391674.30208309297,2.4475875133379393E-53,null,0,15,0,0,0,0,0,0,0,391674.30208309297,0,-391674.30208309297,-391674.30208309297,0,null,null,386663.95082140015,null,58456.121015863755]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B19/100","v":10893.859185874197},10893.859185874197,49931.507389696097,486692.48731520574,10347.440512641588,9821.0905671300043,110.53348855743252,39999.883334008657,9821.0905671300043,44965.695361852377,1169.1080794081618,2135.870529687988,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B19/100","v":385900.54619300104},830.90001228333733,0,-62.656445074619363,-789.03289091747831,399005.82604551845,2.3345590835592735E-53,null,0,16,0,0,0,0,0,0,0,399005.82604551845,0,-399005.82604551845,-399005.82604551845,0,null,null,393901.68892618857,null,55393.334152222487]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B20/100","v":11216.559007836322},11216.559007836322,51216.442341844981,496683.69393401983,10653.3016687815,9991.2066188140743,139.03996049315933,41086.195762537747,9991.2066188140743,{"$f":"(+I44+D44)/2","v":46151.319052191364},1199.9342953569753,2192.18765497909,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B20/100","v":397861.8182511527},851.83203889393201,0,-64.764897148972494,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-815.58463724789726},411216.62932479987,2.252728136521928E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,411216.62932479987,0,-411216.62932479987,-411216.62932479987,0,null,null,405956.28993922158,null,56788.802592928805]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B21/100","v":11549.23144466528},11549.23144466528,52635.427207203029,506849.28589216381,10968.592700166324,10165.591958143988,168.63015582469046,42301.205093234348,10165.591958143988,47468.316150218685,1234.1762199056857,2254.7450171353876,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B21/100","v":410200.29197982454},875.20241128170017,0,-66.847991535762731,-841.81705410630036,423821.34254064923,2.1738692494427822E-53,null,0,18,0,0,0,0,0,0,0,423821.34254064923,0,-423821.34254064923,-423821.34254064923,0,null,null,418399.76193901867,null,58346.827418780013]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B22/100","v":11892.191089947424},11892.191089947424,54193.396183181772,517315.16170570848,11293.615604047458,10465.875813544648,173.82535600559012,43553.695013631535,10465.875813544648,48873.54559840665,1270.7121855585729,2321.4934159243157,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B22/100","v":422928.02330688946},901.10139825875171,0,-68.983963817588361,-868.71536253158115,436949.50679382659,2.0984292524726308E-53,null,0,19,0,0,0,0,0,0,0,436949.50679382659,0,-436949.50679382659,-436949.50679382659,0,null,null,431359.98891885491,null,60073.426550583448]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B23/100","v":12245.756077635544},12245.756077635544,55799.451091267081,528090.57565819286,11628.679490489407,10775.413952484356,179.18576298106069,{"$f":"D47-J47-H47","v":44844.851375801663},10775.413952484356,50322.151233534372,1308.3759320718937,2390.3021835928826,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B23/100","v":436057.41306790488},927.79960222011516,0,-71.188227496304549,-896.47366482100733,450491.64284595684,2.0256401610881774E-53,null,0,20,0,0,0,0,0,0,0,450491.64284595684,0,-450491.64284595684,-450491.64284595684,0,null,null,444728.89211375162,null,61853.306814674346]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B24/100","v":12610.269145928614},12610.269145928614,{"$f":"I47+C48","v":57455.120521730278},539185.07622677158,11974.101812533539,11094.500568578742,184.71626123050748,46175.903691921027,11094.500568578742,51815.512106825656,1347.2033147774671,2461.2368250742188,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B24/100","v":449601.28842871747},955.32243012177901,0,-73.4629691594223,-925.11949668080251,464460.96910142945,1.9554074527139336E-53,null,0,21,0,0,0,0,0,0,0,464460.96910142945,0,-464460.96910142945,-464460.96910142945,0,null,null,458519.52083646075,null,63688.162008118605]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B25/100","v":12986.086867350699},12986.086867350699,59161.990559271726,550608.51606056676,12330.214341912077,11423.439833795224,190.42264670453898,47548.128078771966,11423.439833795224,53355.05931902185,1387.231542294568,2534.3653176535381,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B25/100","v":463572.87140092859},983.69622460335836,0,-75.810433591350872,-954.68112669100162,478871.11275899288,1.8876399649378819E-53,null,0,22,0,0,0,0,0,0,0,478871.11275899288,0,-478871.11275899288,-478871.11275899288,0,null,null,472745.32796473987,null,65579.748306890557]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B26/100","v":13373.551785926093},13373.551785926093,60921.679864698061,562371.05975573568,12697.357075674014,11762.543695168959,196.31080990606148,48962.825359623035,11762.543695168959,54942.252612160548,1428.4985679161741,2609.756999077626,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B26/100","v":477985.81863964215},1012.9479038853214,0,-78.232956712792671,-985.18797111139111,493736.14487786609,1.822249868746682E-53,null,0,23,0,0,0,0,0,0,0,493736.14487786609,0,-493736.14487786609,-493736.14487786609,0,null,null,487420.20455889322,null,67529.860259021429]
[2046,{"$f":"'AEG Input File'!$AZ$532*Inflation!B26/100","v":0},0,48962.825359623035,573105.89096779365,10321.269562563248,10734.831212057972,-86.847946393892116,38314.842093958956,10734.831212057972,43638.833726790996,1134.6096768965658,2072.8446020225724,{"$f":"'AEG Input File'!$BX$532*Inflation!$B$26/100","v":0},836.50974845778694,0,39.619108876782974,498.92361392978529,15317.337962241465,5.2930839555196252E-55,null,0,24,0,0,0,0,0,0,0,15317.337962241465,0,-15317.337962241465,-15317.337962241465,0,null,null,15121.396479288085,null,55767.316563852466]
[2047,0,0,38314.842093958956,582782.64142831007,6221.7777056993937,9676.7504605164177,-725.54427851157504,29363.635911954112,9676.7504605164177,33839.239002956536,879.82021407686989,1607.3638526404354,0,675.48728027691743,0,30.35108429655098,382.2113392559562,13251.984231063148,4.2876455905414106E-55,null,0,25,0,0,0,0,0,0,0,13251.984231063148,0,-13251.984231063148,-13251.984231063148,0,null,null,13082.46303562369,null,45032.485351794494]
[2048,0,0,29363.635911954112,591370.00597023906,3762.9818756629747,8587.3645419289969,-1013.1203599158646,21789.39172994098,8587.3645419289969,25576.513820947548,664.98935934463623,1214.8844064950085,0,530.33602336917102,0,22.592153503730568,284.50308934492546,11304.669573986468,3.4245879515511015E-55,null,0,26,0,0,0,0,0,0,0,11304.669573986468,0,-11304.669573986468,-11304.669573986468,0,null,null,11160.058694074751,null,35355.734891278073]
[2049,0,0,21789.39172994098,598835.71461138444,2288.6317692980861,7465.7086411453665,-1087.1861430879289,15410.869231883542,7465.7086411453665,18600.130480912259,483.60339250371874,883.5061978433323,0,401.52555524023614,0,16.097126687835548,202.71118782499573,9453.152101245485,2.6812640128554856E-55,null,0,27,0,0,0,0,0,0,0,9453.152101245485,0,-9453.152101245485,-9453.152101245485,0,null,null,9332.2260861723753,null,26768.370349349076]
[2050,0,0,15410.869231883542,605146.50010806322,770.31658286934294,6310.7854966788373,-1163.4984718999938,10263.582207104699,6310.7854966788373,12837.225719494119,333.76786870684708,609.76822167597072,0,289.53992562305564,0,10.794792375696087,135.93886829847594,7690.5951733588836,2.0423744388242224E-55,null,0,28,0,0,0,0,0,0,0,7690.5951733588836,0,-7690.5951733588836,-7690.5951733588836,0,null,null,7592.2160276628938,null,19302.661708203708]
[2051,0,0,10263.582207104699,610268.06649574731,0,5121.5663876840954,-1075.52894141366,6217.5447608342638,5121.5663876840954,8240.5634839694812,214.25465058320651,391.42676548855036,0,194.87814317287308,0,6.6390383450424384,83.605439345660372,6012.3704246194284,1.4949739568222525E-55,null,0,29,0,0,0,0,0,0,0,6012.3704246194284,0,-6012.3704246194284,-6012.3704246194284,0,null,null,5935.4593595264578,null,12991.876211524872]
[2052,0,0,6217.5447608342638,614165.0572756679,0,3896.9907799205407,-818.36806378331357,3138.9220446970367,3896.9907799205407,4678.2334027656507,121.63406847190691,222.2160866313684,0,118.05464735761164,0,3.5008415504242953,44.086113182540295,4406.4825371143925,1.0258702429085363E-55,null,0,30,0,0,0,0,0,0,0,4406.4825371143925,0,-4406.4825371143925,-4406.4825371143925,0,null,null,4350.114209598295,null,7870.3098238407765]
[2053,0,0,3138.9220446970367,616801.02114099555,0,2635.9638653276793,-553.55241171881266,1056.51059108817,2635.9638653276793,2097.7163178926035,54.54062426520769,99.641525099898672,0,59.599785658803533,0,1.3289257681786233,16.735168096944147,2867.8098942167117,6.2511974953894687E-56,null,0,31,0,0,0,0,0,0,0,2867.8098942167117,0,-2867.8098942167117,-2867.8098942167117,0,null,null,2831.1244776719841,null,3973.3190439202358]
[2054,0,0,1056.51059108817,618138.37631958816,0,1337.3551785926093,-280.84458750444793,8.6970430857036263E-12,1337.3551785926093,528.25529554408934,13.734637684146323,25.092126538344242,0,20.060327678888346,0,0.15208358375154382,1.9151892451871322,1398.3095433229269,2.8538337170230524E-56,null,0,32,0,0,0,0,0,0,0,1398.3095433229269,0,-1398.3095433229269,-1398.3095433229269,0,null,null,1380.4221763260009,null,1337.3551785925565]
[2055,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-6.3768764292744834E-73,null,0,33,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2056,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-5.9706344605768355E-73,null,0,34,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2057,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-5.5902723311644073E-73,null,0,35,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2058,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-5.2341413534740337E-73,null,0,36,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2059,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.9006978703737992E-73,null,0,37,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2060,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.5884965641490943E-73,null,0,38,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2061,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.2961841917429059E-73,null,0,39,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2062,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.0224937190956386E-73,null,0,40,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2063,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-3.7662388291596176E-73,null,0,41,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2064,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-3.5263087797831697E-73,null,0,42,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2065,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-3.3016635891756577E-73,null,0,43,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2066,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-3.0913295280847694E-73,null,0,44,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2067,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-2.8943948991468197E-73,null,0,45,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2068,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-2.7100060851155564E-73,null,0,46,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2069,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-2.5373638488404517E-73,null,0,47,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2070,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-2.3757198689566414E-73,null,0,48,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2071,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-2.2243734962704028E-73,null,0,49,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2072,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-2.0826687167806471E-73,null,0,50,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2073,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.949991308172584E-73,null,0,51,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2074,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.82576617745832E-73,null,0,52,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2075,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.7094548682243355E-73,null,0,53,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2076,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.6005532266809628E-73,null,0,54,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2077,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.4985892163972907E-73,null,0,55,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2078,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.4031208722494388E-73,null,0,56,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2079,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.3137343847135299E-73,null,0,57,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2080,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.2300423061997021E-73,null,0,58,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2081,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.1516818716524679E-73,null,0,59,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2082,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.0783134261380357E-73,null,0,60,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2083,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":4.1310954657092225E-13},0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-1.009618952602932E-73,null,0,61,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2084,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":4.1310954657092225E-13},0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-9.4530069342246731E-74,null,0,62,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2085,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-8.8507985976411656E-74,null,0,63,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2086,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-8.2869542317152601E-74,null,0,64,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":8.6970430857036263E-12},{"$f":"E91+J92","v":618138.37631958816},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":8.6970430857036263E-12},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":8.6970430857036263E-12},2.2612312022829427E-13,4.1310954657092225E-13,0,{"$f":"AN92*$D$10","v":-7.9126039054244756E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":8.7292438448504942E-15},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":1.099274064818588E-13},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-3.3371073416521754E-14},-7.759029841312364E-74,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-3.3371073416521754E-14},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":3.3371073416521754E-14},3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2088,0,{"$f":"B93","v":0},8.6970430857036263E-12,618138.37631958816,0,{"$f":"CA294","v":0},0,8.6970430857036263E-12,0,8.6970430857036263E-12,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":2.2612312022829427E-13},4.1310954657092225E-13,0,-7.9126039054244756E-13,{"$f":"AL93*$T$8","v":0},8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,{"$f":"S93/(1+$D$3)^(A93-1)","v":-7.2647371271790975E-74},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,{"$f":"AF93-AE93","v":3.3371073416521754E-14},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-3.294418607949896E-14},null,{"$f":"C93-J92+AN92","v":-5.2750692702829838E-11}]
[2089,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-6.8019335672625516E-74,null,0,67,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2090,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-6.3686131299038895E-74,null,0,68,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2091,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-5.962897578652381E-74,null,0,69,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2092,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-5.5830283310104302E-74,null,0,70,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2093,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-5.2273588358211576E-74,null,0,71,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2094,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.8943474362581528E-74,null,0,72,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2095,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.5825506874818846E-74,null,0,73,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2096,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.290617099998018E-74,null,0,74,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2097,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-4.0172812815980837E-74,null,0,75,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
[2098,0,0,8.6970430857036263E-12,618138.37631958816,0,0,0,8.6970430857036263E-12,0,8.6970430857036263E-12,2.2612312022829427E-13,4.1310954657092225E-13,0,-7.9126039054244756E-13,0,8.7292438448504942E-15,1.099274064818588E-13,-3.3371073416521754E-14,-3.7613584524906215E-74,null,0,76,0,0,0,0,0,0,0,-3.3371073416521754E-14,0,3.3371073416521754E-14,3.3371073416521754E-14,0,null,null,-3.294418607949896E-14,null,-5.2750692702829838E-11]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":40530.309234972388},{"$f":"$B30","v":82062.114481399156},{"$f":"$B31","v":167570.36392906745},{"$f":"$B32","v":91641.623573830439},{"$f":"$B33","v":52249.414009728767},{"$f":"$B34","v":9515.3984909956362},{"$f":"$B35","v":9805.3780513661277},{"$f":"$B36","v":8889.3525359408486},{"$f":"$B37","v":9150.3746882384585},{"$f":"$B38","v":9419.4029849847502},{"$f":"$B39","v":9696.6942151858802},{"$f":"$B40","v":9982.5131721887265},{"$f":"$B41","v":10277.124831109864},{"$f":"$B42","v":10580.807515415559},{"$f":"$B43","v":10893.859185874197},{"$f":"$B44","v":11216.559007836322},{"$f":"$B45","v":11549.23144466528},{"$f":"$B46","v":11892.191089947424},{"$f":"$B47","v":12245.756077635544},{"$f":"$B48","v":12610.269145928614},{"$f":"$B49","v":12986.086867350699},{"$f":"$B50","v":13373.551785926093},{"$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":618138.37631958828},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":8106.0618469944784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8106.0618469944784,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":12969.698955191165},{"$f":"E$135*$A137","v":16412.422896279833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29382.121851470998,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,7781.8193731146985,{"$f":"E$135*$A138","v":26259.87663404773},{"$f":"F$135*$A137","v":33514.072785813492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67555.768792975927,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,4669.0916238688187,15755.925980428638,{"$f":"F$135*$A138","v":53622.516457301586},{"$f":"G$135*$A137","v":18328.324714766088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92375.85877636513,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,4669.0916238688187,9453.5555882571825,32173.50987438095,{"$f":"G$135*$A138","v":29325.319543625741},{"$f":"H$135*$A137","v":10449.882801945754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86071.359432078447,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,2334.5458119344094,9453.5555882571825,19304.105924628569,17595.191726175446,{"$f":"H$135*$A138","v":16719.812483113205},{"$f":"I$135*$A137","v":1903.0796981991273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67310.291232307936,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,4726.7777941285913,19304.105924628569,10557.115035705267,10031.887489867924,{"$f":"I$135*$A138","v":3044.9275171186036},{"$f":"J$135*$A137","v":1961.0756102732257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49625.88937172218,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,9652.0529623142847,10557.115035705267,6019.1324939207534,1826.9565102711622,{"$f":"J$135*$A138","v":3137.720976437161},{"$f":"K$135*$A137","v":1777.8705071881698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32970.848485836796,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,5278.5575178526333,6019.1324939207534,1096.1739061626972,1882.6325858622965,{"$f":"K$135*$A138","v":2844.5928115010715},{"$f":"L$135*$A137","v":1830.0749376476917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18951.164252947143,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,3009.5662469603767,1096.1739061626972,1129.5795515173779,1706.755686900643,{"$f":"L$135*$A138","v":2928.1199002363069},{"$f":"M$135*$A137","v":1883.8805969969501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11754.075888774352,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,548.08695308134861,1129.5795515173779,1024.0534121403857,1756.8719401417841,{"$f":"M$135*$A138","v":3014.2089551951203},{"$f":"N$135*$A137","v":1939.338843037176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9412.1396551131929,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,564.78977575868896,1024.0534121403857,1054.1231640850704,1808.5253731170721,{"$f":"N$135*$A138","v":3102.9421488594817},{"$f":"O$135*$A137","v":1996.5026344377454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9550.9365083984449,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,512.02670607019286,1054.1231640850704,1085.1152238702432,1861.765289315689,{"$f":"O$135*$A138","v":3194.4042151003923},{"$f":"P$135*$A137","v":2055.4249662219731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9762.8595646635604,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,527.06158204253518,1085.1152238702432,1117.0591735894134,1916.6425290602356,{"$f":"P$135*$A138","v":3288.6799459551567},{"$f":"Q$135*$A137","v":2116.1615030831122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10050.719957600697,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,542.5576119351216,1117.0591735894134,1149.9855174361412,1973.207967573094,{"$f":"Q$135*$A138","v":3385.8584049329793},{"$f":"R$135*$A137","v":2178.7718371748392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10347.440512641588,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,558.52958679470669,1149.9855174361412,1183.9247805438563,2031.5150429597875,{"$f":"R$135*$A138","v":3486.0349394797431},{"$f":"S$135*$A137","v":2243.3118015672644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10653.3016687815,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,574.9927587180706,1183.9247805438563,1218.9090257758724,2091.6209636878457,{"$f":"S$135*$A138","v":3589.2988825076231},{"$f":"T$135*$A137","v":2309.8462889330563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10968.592700166324,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,591.96239027192814,1218.9090257758724,1254.9725782127075,2153.5793295045737,{"$f":"T$135*$A138","v":3695.7540622928896},{"$f":"U$135*$A137","v":2378.4382179894851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11293.615604047458,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,609.45451288793618,1254.9725782127075,1292.1475977027442,2217.452437375734,{"$f":"U$135*$A138","v":3805.5011487831757},{"$f":"V$135*$A137","v":2449.1512155271089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11628.679490489407,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,627.48628910635375,1292.1475977027442,1330.4714624254402,2283.3006892699054,{"$f":"V$135*$A138","v":3918.6419448433739},{"$f":"W$135*$A137","v":2522.0538291857229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11974.101812533539,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,646.07379885137209,1330.4714624254402,1369.9804135619431,2351.1851669060243,{"$f":"W$135*$A138","v":4035.2861266971568},{"$f":"X$135*$A137","v":2597.21737347014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12330.214341912077,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,665.23573121272011,1369.9804135619431,1410.7111001436147,2421.171676018294,{"$f":"X$135*$A138","v":4155.5477975522235},{"$f":"Y$135*$A137","v":2674.7103571852185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12697.357075674014,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,684.99020678097156,1410.7111001436147,1452.7030056109763,2493.3286785313344,{"$f":"Y$135*$A138","v":4279.53657149635},{"$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,10321.269562563248,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,705.35555007180733,1452.7030056109763,1495.9972071188006,2567.7219428978096,{"$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,6221.7777056993937,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,726.35150280548817,1495.9972071188006,1540.6331657386859,0,{"$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,3762.9818756629747,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,747.99860355940029,1540.6331657386859,0,0,{"$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,2288.6317692980861,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,770.31658286934294,0,0,0,{"$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,770.31658286934294,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$212)","v":40530.309234972388},82062.114481399156,167570.36392906742,91641.623573830439,52249.414009728767,9515.3984909956362,9805.3780513661277,8889.3525359408486,9150.3746882384585,9419.4029849847502,9696.6942151858802,9982.5131721887265,10277.124831109864,10580.807515415559,10893.859185874197,11216.55900783632,11549.231444665282,11892.191089947424,12245.756077635544,12610.269145928614,12986.086867350699,13373.551785926093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,618138.37631958828]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":40530.309234972388},{"$f":"$B30","v":82062.114481399156},{"$f":"$B31","v":167570.36392906745},{"$f":"$B32","v":91641.623573830439},{"$f":"$B33","v":52249.414009728767},{"$f":"$B34","v":9515.3984909956362},{"$f":"$B35","v":9805.3780513661277},{"$f":"$B36","v":8889.3525359408486},{"$f":"$B37","v":9150.3746882384585},{"$f":"$B38","v":9419.4029849847502},{"$f":"$B39","v":9696.6942151858802},{"$f":"$B40","v":9982.5131721887265},{"$f":"$B41","v":10277.124831109864},{"$f":"$B42","v":10580.807515415559},{"$f":"$B43","v":10893.859185874197},{"$f":"$B44","v":11216.559007836322},{"$f":"$B45","v":11549.23144466528},{"$f":"$B46","v":11892.191089947424},{"$f":"$B47","v":12245.756077635544},{"$f":"$B48","v":12610.269145928614},{"$f":"$B49","v":12986.086867350699},{"$f":"$B50","v":13373.551785926093},{"$f":"$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:$BZ227)","v":618138.37631958828}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":4053.0309234972392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4053.0309234972392]
[0.1,3,0,{"$f":"D$227*$A230","v":4053.0309234972392},{"$f":"E$227*$A229","v":8206.2114481399167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12259.242371637156]
[0.1,4,0,4053.0309234972392,{"$f":"E$227*$A230","v":8206.2114481399167},{"$f":"F$227*$A229","v":16757.036392906746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29016.278764543902]
[0.1,5,0,4053.0309234972392,8206.2114481399167,{"$f":"F$227*$A230","v":16757.036392906746},{"$f":"G$227*$A229","v":9164.1623573830439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38180.441121926946]
[0.1,6,0,4053.0309234972392,8206.2114481399167,16757.036392906746,{"$f":"G$227*$A230","v":9164.1623573830439},{"$f":"H$227*$A229","v":5224.9414009728771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43405.382522899825]
[0.1,7,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,{"$f":"H$227*$A230","v":5224.9414009728771},{"$f":"I$227*$A229","v":951.53984909956364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44356.92237199939]
[0.1,8,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,{"$f":"I$227*$A230","v":951.53984909956364},{"$f":"J$227*$A229","v":980.53780513661286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45337.460177136003]
[0.1,9,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,{"$f":"J$227*$A230","v":980.53780513661286},{"$f":"K$227*$A229","v":888.93525359408488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46226.395430730088]
[0.1,10,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,{"$f":"K$227*$A230","v":888.93525359408488},{"$f":"L$227*$A229","v":915.03746882384587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47141.432899553933]
[0,11,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,{"$f":"L$227*$A230","v":915.03746882384587},{"$f":"M$227*$A229","v":941.94029849847504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48083.37319805241]
[0,12,0,0,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,{"$f":"M$227*$A230","v":941.94029849847504},{"$f":"N$227*$A229","v":969.66942151858802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45000.011696073758]
[0,13,0,0,0,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,{"$f":"N$227*$A230","v":969.66942151858802},{"$f":"O$227*$A229","v":998.25131721887271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37792.051565152709]
[0,14,0,0,0,0,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,{"$f":"O$227*$A230","v":998.25131721887271},{"$f":"P$227*$A229","v":1027.7124831109866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22062.72765535695]
[0,15,0,0,0,0,0,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,{"$f":"P$227*$A230","v":1027.7124831109866},{"$f":"Q$227*$A229","v":1058.0807515415561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13956.646049515464]
[0,16,0,0,0,0,0,0,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,{"$f":"Q$227*$A230","v":1058.0807515415561},{"$f":"R$227*$A229","v":1089.3859185874196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9821.0905671300043]
[0,17,0,0,0,0,0,0,0,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,{"$f":"R$227*$A230","v":1089.3859185874196},{"$f":"S$227*$A229","v":1121.6559007836322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9991.2066188140743]
[0,18,0,0,0,0,0,0,0,0,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,{"$f":"S$227*$A230","v":1121.6559007836322},{"$f":"T$227*$A229","v":1154.9231444665281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10165.591958143988]
[0,19,0,0,0,0,0,0,0,0,0,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,{"$f":"T$227*$A230","v":1154.9231444665281},{"$f":"U$227*$A229","v":1189.2191089947426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10465.875813544648]
[0,20,0,0,0,0,0,0,0,0,0,0,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,{"$f":"U$227*$A230","v":1189.2191089947426},{"$f":"V$227*$A229","v":1224.5756077635544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10775.413952484356]
[0,21,0,0,0,0,0,0,0,0,0,0,0,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,{"$f":"V$227*$A230","v":1224.5756077635544},{"$f":"W$227*$A229","v":1261.0269145928614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11094.500568578742]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,{"$f":"W$227*$A230","v":1261.0269145928614},{"$f":"X$227*$A229","v":1298.60868673507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11423.439833795224]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,{"$f":"X$227*$A230","v":1298.60868673507},{"$f":"Y$227*$A229","v":1337.3551785926093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11762.543695168959]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,{"$f":"Y$227*$A230","v":1337.3551785926093},{"$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,10734.831212057972]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,{"$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,9676.7504605164177]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,{"$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,8587.3645419289969]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,{"$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,7465.7086411453665]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,0,{"$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,6310.7854966788373]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,0,0,{"$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,5121.5663876840954]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,0,0,0,{"$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,3896.9907799205407]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1298.60868673507,1337.3551785926093,0,0,0,0,0,0,{"$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,2635.9638653276793]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1337.3551785926093,0,0,0,0,0,0,0,{"$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,1337.3551785926093]
[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$304)","v":40530.309234972381},82062.11448139917,167570.36392906742,91641.623573830439,52249.414009728782,9515.3984909956362,9805.3780513661313,8889.3525359408504,9150.3746882384603,9419.402984984752,9696.6942151858821,9982.5131721887265,10277.124831109866,10580.807515415561,10893.859185874195,11216.559007836324,11549.23144466528,11892.191089947426,12245.756077635544,12610.269145928614,12986.086867350698,13373.551785926094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,618138.37631958816]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":40530.309234972388},{"$f":"$B30","v":82062.114481399156},{"$f":"$B31","v":167570.36392906745},{"$f":"$B32","v":91641.623573830439},{"$f":"$B33","v":52249.414009728767},{"$f":"$B34","v":9515.3984909956362},{"$f":"$B35","v":9805.3780513661277},{"$f":"$B36","v":8889.3525359408486},{"$f":"$B37","v":9150.3746882384585},{"$f":"$B38","v":9419.4029849847502},{"$f":"$B39","v":9696.6942151858802},{"$f":"$B40","v":9982.5131721887265},{"$f":"$B41","v":10277.124831109864},{"$f":"$B42","v":10580.807515415559},{"$f":"$B43","v":10893.859185874197},{"$f":"$B44","v":11216.559007836322},{"$f":"$B45","v":11549.23144466528},{"$f":"$B46","v":11892.191089947424},{"$f":"$B47","v":12245.756077635544},{"$f":"$B48","v":12610.269145928614},{"$f":"$B49","v":12986.086867350699},{"$f":"$B50","v":13373.551785926093},{"$f":"$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:$BZ321)","v":618138.37631958828}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":4053.0309234972392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4053.0309234972392]
[0.1,3,0,{"$f":"D$321*$A324","v":4053.0309234972392},{"$f":"E$321*$A323","v":8206.2114481399167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12259.242371637156]
[0.1,4,0,4053.0309234972392,{"$f":"E$321*$A324","v":8206.2114481399167},{"$f":"F$321*$A323","v":16757.036392906746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29016.278764543902]
[0.1,5,0,4053.0309234972392,8206.2114481399167,{"$f":"F$321*$A324","v":16757.036392906746},{"$f":"G$321*$A323","v":9164.1623573830439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38180.441121926946]
[0.1,6,0,4053.0309234972392,8206.2114481399167,16757.036392906746,{"$f":"G$321*$A324","v":9164.1623573830439},{"$f":"H$321*$A323","v":5224.9414009728771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43405.382522899825]
[0.1,7,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,{"$f":"H$321*$A324","v":5224.9414009728771},{"$f":"I$321*$A323","v":951.53984909956364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44356.92237199939]
[0.1,8,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,{"$f":"I$321*$A324","v":951.53984909956364},{"$f":"J$321*$A323","v":980.53780513661286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45337.460177136003]
[0.1,9,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,{"$f":"J$321*$A324","v":980.53780513661286},{"$f":"K$321*$A323","v":888.93525359408488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46226.395430730088]
[0.1,10,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,{"$f":"K$321*$A324","v":888.93525359408488},{"$f":"L$321*$A323","v":915.03746882384587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47141.432899553933]
[0,11,0,4053.0309234972392,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,{"$f":"L$321*$A324","v":915.03746882384587},{"$f":"M$321*$A323","v":941.94029849847504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48083.37319805241]
[0,12,0,0,8206.2114481399167,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,{"$f":"M$321*$A324","v":941.94029849847504},{"$f":"N$321*$A323","v":969.66942151858802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45000.011696073758]
[0,13,0,0,0,16757.036392906746,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,{"$f":"N$321*$A324","v":969.66942151858802},{"$f":"O$321*$A323","v":998.25131721887271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37792.051565152709]
[0,14,0,0,0,0,9164.1623573830439,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,{"$f":"O$321*$A324","v":998.25131721887271},{"$f":"P$321*$A323","v":1027.7124831109866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22062.72765535695]
[0,15,0,0,0,0,0,5224.9414009728771,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,{"$f":"P$321*$A324","v":1027.7124831109866},{"$f":"Q$321*$A323","v":1058.0807515415561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13956.646049515464]
[0,16,0,0,0,0,0,0,951.53984909956364,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,{"$f":"Q$321*$A324","v":1058.0807515415561},{"$f":"R$321*$A323","v":1089.3859185874196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9821.0905671300043]
[0,17,0,0,0,0,0,0,0,980.53780513661286,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,{"$f":"R$321*$A324","v":1089.3859185874196},{"$f":"S$321*$A323","v":1121.6559007836322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9991.2066188140743]
[0,18,0,0,0,0,0,0,0,0,888.93525359408488,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,{"$f":"S$321*$A324","v":1121.6559007836322},{"$f":"T$321*$A323","v":1154.9231444665281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10165.591958143988]
[0,19,0,0,0,0,0,0,0,0,0,915.03746882384587,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,{"$f":"T$321*$A324","v":1154.9231444665281},{"$f":"U$321*$A323","v":1189.2191089947426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10465.875813544648]
[0,20,0,0,0,0,0,0,0,0,0,0,941.94029849847504,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,{"$f":"U$321*$A324","v":1189.2191089947426},{"$f":"V$321*$A323","v":1224.5756077635544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10775.413952484356]
[0,21,0,0,0,0,0,0,0,0,0,0,0,969.66942151858802,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,{"$f":"V$321*$A324","v":1224.5756077635544},{"$f":"W$321*$A323","v":1261.0269145928614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11094.500568578742]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,998.25131721887271,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,{"$f":"W$321*$A324","v":1261.0269145928614},{"$f":"X$321*$A323","v":1298.60868673507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11423.439833795224]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1027.7124831109866,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,{"$f":"X$321*$A324","v":1298.60868673507},{"$f":"Y$321*$A323","v":1337.3551785926093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11762.543695168959]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1058.0807515415561,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,{"$f":"Y$321*$A324","v":1337.3551785926093},{"$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,10734.831212057972]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1089.3859185874196,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,{"$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,9676.7504605164177]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121.6559007836322,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,{"$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,8587.3645419289969]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1154.9231444665281,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,{"$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,7465.7086411453665]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1189.2191089947426,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,0,{"$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,6310.7854966788373]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1224.5756077635544,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,0,0,{"$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,5121.5663876840954]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1261.0269145928614,1298.60868673507,1337.3551785926093,0,0,0,0,0,{"$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,3896.9907799205407]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1298.60868673507,1337.3551785926093,0,0,0,0,0,0,{"$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,2635.9638653276793]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1337.3551785926093,0,0,0,0,0,0,0,{"$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,1337.3551785926093]
[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$398)","v":40530.309234972381},82062.11448139917,167570.36392906742,91641.623573830439,52249.414009728782,9515.3984909956362,9805.3780513661313,8889.3525359408504,9150.3746882384603,9419.402984984752,9696.6942151858821,9982.5131721887265,10277.124831109866,10580.807515415561,10893.859185874195,11216.559007836324,11549.23144466528,11892.191089947426,12245.756077635544,12610.269145928614,12986.086867350698,13373.551785926094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,618138.37631958816]

{"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":1.1099755738851892E-52},null,{"$f":"L8","v":1.1099755738851892E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":1.5660677591072198E-53},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$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":2525.7123581741362},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$103)","v":17901.390332123636},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":218323.88927732562},{"$f":"SUM(C25:C104)","v":218323.88927732562},null,null,{"$f":"SUM(F25:F104)","v":218323.88927732562},{"$f":"SUM(G25:G104)","v":218323.88927732565},{"$f":"SUM(H25:H104)","v":-2.3874235921539366E-12},null,{"$f":"SUM(J25:J104)","v":218323.88927732565},null,{"$f":"SUM(L25:L104)","v":25161.667552829251},45968.431106130382,1195601.9217869581,18011.720865379357,0,562.40489360353297,7082.367321312995,1571437.3352027352,1.1099755738851892E-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":60724.932399196376}]
[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":8308.6038949336325},{"$f":"B29","v":8308.6038949336325},{"$f":"I28+C29","v":8308.6038949336325},830.8603894933633,1661.7207789867266,{"$f":"CA230","v":830.8603894933633},174.48068179360629,7303.2628236466635,830.8603894933633,7805.9333592901476,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":202.95426734154384},370.78183456628199,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B5/100","v":45280.762268060163},124.62905842400448,{"$f":"AL29*$T$8","v":0},-4.7955752292735978,-60.390700146802409,46744.801542509274,{"$f":"S29/(1+$D$3)^(A29-1)","v":6.873599223302345E-54},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,46744.801542509274,0,-46744.801542509274,{"$f":"AF29-AE29","v":-46744.801542509274},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":46146.835645485975},null,{"$f":"C29-J28+AN28","v":8308.6038949336325}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B6/100","v":8469.7098625752933},8469.7098625752933,15772.972686221958,2508.6917652442562,4352.6952188938212,1677.8313757508927,561.72140706001494,13533.41990341105,1677.8313757508927,14653.196294816504,380.98310366522907,696.02682400378399,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B6/100","v":46285.656966915711},239.21180052023342,0,1.3803867260833567,17.383216168240761,49298.473673750181,6.7872968068726577E-54,null,0,3,0,0,0,0,0,0,0,49298.473673750181,0,-49298.473673750181,-49298.473673750181,0,null,null,48667.840853426918,null,15947.453368015562]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B7/100","v":8600.5621191384671},8600.5621191384671,22133.982022549517,5046.5793529089951,6025.6715276790446,2537.8875876647394,732.43462740300413,18863.659807481774,2537.8875876647394,20498.820915015647,532.96934379040681,973.69399346324326,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B7/100","v":47088.260815422174},343.05276167104699,0,6.6293127506473599,83.482964892276641,51565.976779654535,6.6472053956775316E-54,null,0,4,0,0,0,0,0,0,0,51565.976779654535,0,-51565.976779654535,-51565.976779654535,0,null,null,50906.337749357481,null,22870.184111403134]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B8/100","v":8747.3065062368423},8747.3065062368423,27610.966313718614,8459.1975911974187,7084.9766416824887,3412.6182382884235,771.19526471275367,23427.152810717438,3412.6182382884235,25519.059562218026,663.49554861766865,1212.1553292053563,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B8/100","v":47893.898306797986},436.19404544962856,0,11.06811446037821,139.38081452398342,53768.810397343426,6.4896124141385099E-54,null,0,5,0,0,0,0,0,0,0,53768.810397343426,0,-53768.810397343426,-53768.810397343426,0,null,null,53080.992418014008,null,29079.603029975238]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B9/100","v":8895.9277900378747},8895.9277900378747,32323.080600755311,12761.40860848963,8162.4933117429791,4302.2110172922112,810.65928183466121,27210.210301628438,4302.2110172922112,29766.645451191875,773.93278173098872,1413.915658931614,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B9/100","v":48709.928855607475},518.44368872587029,0,14.746450732704314,185.70211952722224,55918.880572548085,6.3191589901536537E-54,null,0,6,0,0,0,0,0,0,0,55918.880572548085,0,-55918.880572548085,-55918.880572548085,0,null,null,55203.558601361736,null,34562.91258172469]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B10/100","v":9043.4871911460577},9043.4871911460577,36253.697492774496,17967.968344896446,8779.9480968804073,5206.5597364068171,750.41155569945386,30296.726200668225,5206.5597364068171,33275.211846721359,865.15550801475524,1580.5725627192646,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B10/100","v":49520.257468351898},589.56283133367799,0,17.701679117551098,222.9173236940093,58002.727109637977,6.1370789279725024E-54,null,0,7,0,0,0,0,0,0,0,58002.727109637977,0,-58002.727109637977,-58002.727109637977,0,null,null,57260.748288434268,null,39304.188755578536]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B11/100","v":9192.8466030177806},9192.8466030177806,39489.572803686009,24093.812741605041,8926.8331111851385,6125.844396708595,588.20763004007415,32775.520776937345,6125.844396708595,36132.546790311681,939.44621654810362,1716.2959725398048,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B11/100","v":50340.563482793572},649.35713433284252,0,20.015549389871389,252.05590230316193,60043.578654615951,5.948292908336231E-54,null,0,8,0,0,0,0,0,0,0,60043.578654615951,0,-60043.578654615951,-60043.578654615951,0,null,null,59275.492981216616,null,43290.4756221895]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B12/100","v":9344.0147757795585},9344.0147757795585,42119.535552716901,31154.05861589159,9074.7563778148669,7060.245874286551,423.04720574094631,34636.242472689402,7060.245874286551,38377.889012703148,997.82511433028185,1822.9497281033996,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B12/100","v":51170.896163504483},697.62969001890701,0,21.726476164486577,273.60161076962589,62044.87465717773,5.754984666238667E-54,null,0,9,0,0,0,0,0,0,0,62044.87465717773,0,-62044.87465717773,-62044.87465717773,0,null,null,61251.1881314934,null,46508.646001260466]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B13/100","v":9497.0003200802112},9497.0003200802112,44133.242792769612,39164.004522186166,9224.9768006365466,8009.9459062945725,255.15648781181454,35868.140398663221,8009.9459062945725,40000.691595716416,1040.0179814886267,1900.0328507965298,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B13/100","v":52011.30616665259},734.18100670581191,0,22.824122781030749,287.42427948353367,64005.732314202694,5.5586536154954973E-54,null,0,10,0,0,0,0,0,0,0,64005.732314202694,0,-64005.732314202694,-64005.732314202694,0,null,null,63186.96222908231,null,48945.400447054126]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B14/100","v":9651.8117083526049},9651.8117083526049,45519.952107015823,48139.131599315995,9376.6843748397205,8975.1270771298332,84.327032519076326,36460.497997366918,8975.1270771298332,40990.225052191367,1065.7458513569754,1947.03568997909,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B14/100","v":52861.852552358025},758.8089937366824,0,23.297972013276809,293.39146496832791,65925.259601542217,5.3606206095100835E-54,null,0,11,0,0,0,0,0,0,0,65925.259601542217,0,-65925.259601542217,-65925.259601542217,0,null,null,65081.93466072969,null,50587.266249112159]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B15/100","v":9808.4572762583957},9808.4572762583957,46268.95527362531,57264.244014578304,9530.04655642738,9125.1124152623088,85.036169644664952,37058.806688718338,9125.1124152623088,41663.880981171824,1083.2609055104674,1979.0343466056618,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B15/100","v":53722.571154929887},771.3089467236108,0,23.682351434499278,298.23195672580243,67003.202077192254,5.1011872211449276E-54,null,0,12,0,0,0,0,0,0,0,67003.202077192254,0,-67003.202077192254,-67003.202077192254,0,null,null,66146.087948745553,null,51420.596448240722]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B16/100","v":9966.9452243144951},9966.9452243144951,47025.751913032829,66539.079966014528,9685.2361246461551,9274.8359514362292,86.184036374084442,37664.731925222513,9274.8359514362292,42345.241919127671,1100.9762898973195,2011.3989911585645,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B16/100","v":54593.522090467952},783.93643885939366,0,24.071559023105607,303.13324961657025,68091.874570459142,4.8538178824013008E-54,null,0,13,0,0,0,0,0,0,0,68091.874570459142,0,-68091.874570459142,-68091.874570459142,0,null,null,67220.833994524815,null,52262.429257292912]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B17/100","v":10127.283619699732},10127.283619699732,47792.015544922244,75966.588067506877,9842.2613895225586,9427.5081014923562,87.098190486342503,38277.409252943544,9427.5081014923562,43034.712398932897,1118.9025223722554,2044.1488389493127,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B17/100","v":55474.753615554961},796.72315388334619,0,24.465105674670241,308.08918434643346,69194.590522273327,4.6182008024181713E-54,null,0,14,0,0,0,0,0,0,0,69194.590522273327,0,-69194.590522273327,-69194.590522273327,0,null,null,68309.443853008212,null,53114.876925556411]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B18/100","v":10289.480398240035},10289.480398240035,48566.889651183577,85548.313558199559,10001.130526484112,9581.7254906926755,88.075057516201682,38897.0891029747,9581.7254906926755,43731.989377079139,1137.0317238040575,2077.269495411259,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B18/100","v":56366.310908208878},809.65273833456126,0,24.863064448567709,313.10068095241365,70309.954101852418,4.3936955988128398E-54,null,0,15,0,0,0,0,0,0,0,70309.954101852418,0,-70309.954101852418,-70309.954101852418,0,null,null,69410.539549071662,null,53976.849222304088]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B19/100","v":10453.54336656994},10453.54336656994,49350.632469544638,95285.800606545439,10161.851578200256,9737.4870483458799,89.116551269418977,39524.028869929338,9737.4870483458799,44437.330669736984,1155.3705974131615,2110.7732068125069,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B19/100","v":57268.245745355853},822.73000647272022,0,25.265672867737923,318.1707305619509,71438.043007829809,4.1797969184690886E-54,null,0,16,0,0,0,0,0,0,0,71438.043007829809,0,-71438.043007829809,-71438.043007829809,0,null,null,70524.197787417026,null,54848.667098181351]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B20/100","v":10619.480204468251},10619.480204468251,50143.509074397589,105180.88695622355,10324.43245660104,9895.0863496781021,90.162682453816956,40158.260042265669,9895.0863496781021,{"$f":"(+I44+D44)/2","v":45150.884558331629},1173.9229985166223,2144.6670165207524,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B20/100","v":58180.597067638955},835.95990381455579,0,25.672985342915251,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":323.30001836966517},72579.206339881566,3.9760361957332301E-54,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,72579.206339881566,0,-72579.206339881566,-72579.206339881566,0,null,null,71650.763201989554,null,55730.660254303722]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B21/100","v":10787.298467365204},10787.298467365204,50945.558509630871,115235.41849233639,10488.880945071487,10054.531536112843,91.213375881315201,40799.813597636712,10054.531536112843,45872.686053633792,1192.6898373944784,2178.9525875476052,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B21/100","v":59103.420533796845},849.3430855798623,0,26.085018816536426,328.48875773173552,73733.511356979914,3.7819476487785761E-54,null,0,18,0,0,0,0,0,0,0,73733.511356979914,0,-73733.511356979914,-73733.511356979914,0,null,null,72790.302191375493,null,56622.872371990823]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B22/100","v":10957.005589018441},10957.005589018441,51756.81918665515,125451.24910977313,10655.204700819271,10215.830617436732,92.268557510333295,41448.720011708087,10215.830617436732,46602.769599181614,1211.6720095787218,2213.6315559611267,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B22/100","v":60036.764088529155},862.88019637344632,0,26.501791789235547,333.73718162672901,74901.017441295146,3.5970857866865335E-54,null,0,19,0,0,0,0,0,0,0,74901.017441295146,0,-74901.017441295146,-74901.017441295146,0,null,null,73942.87337812029,null,57525.346424896423]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B23/100","v":11128.608884354571},11128.608884354571,52577.32889606266,135830.24058363729,10823.41125741316,10378.991473864167,93.328154545288356,{"$f":"D47-J47-H47","v":42105.0092676532},10378.991473864167,47341.16908185793,1230.8703961283061,2248.7055313882515,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B23/100","v":60980.664765336362},876.57187037721394,0,26.923325189756493,339.04555361041417,76081.772915894471,3.4210245005127689E-54,null,0,20,0,0,0,0,0,0,0,76081.772915894471,0,-76081.772915894471,-76081.772915894471,0,null,null,75108.524467135867,null,58438.124691814264]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B24/100","v":11302.115552473253},11302.115552473253,{"$f":"I47+C48","v":53407.124820126453},146374.26244191354,10993.508027489295,10544.021858276232,94.392095534743333,42768.71086631548,10544.021858276232,48087.917843220966,1250.2858639237452,2284.176097552996,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B24/100","v":61935.17187253508},890.41873155635017,0,27.34963614745174,344.41408939279717,77275.838149384654,3.2533573299896347E-54,null,0,21,0,0,0,0,0,0,0,77275.838149384654,0,-77275.838149384654,-77275.838149384654,0,null,null,76287.315054785504,null,59361.24877042335]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B25/100","v":11477.532679810105},11477.532679810105,54246.243546125581,157085.19184054495,11165.502305622307,10710.929398631404,95.460310468089631,43439.853837026094,10710.929398631404,48843.048691575837,1269.9192659809717,2320.0448128498524,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B25/100","v":62900.329088321392},904.42139387935822,0,27.780742820517833,349.84301764013304,78483.267720123622,3.0936957519503757E-54,null,0,22,0,0,0,0,0,0,0,78483.267720123622,0,-78483.267720123622,-78483.267720123622,0,null,null,77479.299021253319,null,60294.75959195722]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B26/100","v":11654.867243454873},11654.867243454873,55094.721080480966,167964.91344109041,11339.40127135788,10879.721600545443,96.532730870611687,44118.466749064908,10879.721600545443,49606.593914772937,1289.7714417840964,2356.3132109517146,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B26/100","v":63876.187809818621},918.5804615517103,0,28.216660816361308,355.33253489655488,79704.123720364514,2.9416689560763535E-54,null,0,23,0,0,0,0,0,0,0,79704.123720364514,0,-79704.123720364514,-79704.123720364514,0,null,null,78684.537664499832,null,61238.697436780691]
[2046,{"$f":"'AEG Input File'!$AZ$676*Inflation!B26/100","v":0},0,44118.466749064908,177831.90667966587,9148.3867694791261,9866.9932385754691,-150.90735851023203,34402.380868999666,9866.9932385754691,39260.423809032291,1020.7710190348395,1864.8701309290338,{"$f":"'AEG Input File'!$BX$676*Inflation!$B$26/100","v":0},755.38463754352858,0,35.586967165705502,448.14683546603015,13991.752828714605,4.8350126235922064E-55,null,0,24,0,0,0,0,0,0,0,13991.752828714605,0,-13991.752828714605,-13991.752828714605,0,null,null,13812.76841215778,null,50358.975836235244]
[2047,0,0,34402.380868999666,186669.95187841734,5502.9578588412014,8838.0451987514643,-700.36834138115523,26264.704011629357,8838.0451987514643,30333.542440314512,788.67210344817727,1440.8432659149394,0,607.37973896489666,0,27.162185477605753,342.05352227545069,12044.156014832537,3.8968558616105901E-55,null,0,25,0,0,0,0,0,0,0,12044.156014832537,0,-12044.156014832537,-12044.156014832537,0,null,null,11890.08552319191,null,40491.982597659779]
[2048,0,0,26264.704011629357,194462.6427405118,3315.8543269825846,7792.6908620944696,-940.13567237349571,19412.148821908384,7792.6908620944696,22838.426416768871,593.79908683599058,1084.8252547965214,0,474.8090609836247,0,20.13968608842027,253.61915629895324,10219.88310709798,3.0959674076069791E-55,null,0,26,0,0,0,0,0,0,0,10219.88310709798,0,-10219.88310709798,-10219.88310709798,0,null,null,10089.148964092759,null,31653.937398908314]
[2049,0,0,19412.148821908384,201193.38558215945,2003.7465888030633,6730.7428416476459,-992.66921309736244,13674.0751933581,6730.7428416476459,16543.112007633241,430.12091219846423,785.79782036257893,0,357.91869805220762,0,14.292308462172317,179.98310389875869,8498.8556846218289,2.4105902088073275E-55,null,0,27,0,0,0,0,0,0,0,8498.8556846218289,0,-8498.8556846218289,-8498.8556846218289,0,null,null,8390.137159878388,null,23861.246536813844]
[2050,0,0,13674.0751933581,206845.39857707056,671.32035322300067,5652.0129949111242,-1045.9454547545058,9068.0076532014809,5652.0129949111242,11371.04142327979,295.64707700527453,540.12446760579007,0,256.95755542749293,0,9.5450689309230299,120.20109541170785,6874.4882592923132,1.8256427213088791E-55,null,0,28,0,0,0,0,0,0,0,6874.4882592923132,0,-6874.4882592923132,-6874.4882592923132,0,null,null,6786.5488649019953,null,17130.503695166197]
[2051,0,0,9068.0076532014809,211401.71101307985,0,4556.3124360092806,-956.8256115619489,5468.5208287541491,4556.3124360092806,7268.2642409778146,188.97487026542316,345.24255144644621,0,172.17736050382607,0,5.8451209718841204,73.607634341774755,5342.1599735386353,1.3283263454486899E-55,null,0,29,0,0,0,0,0,0,0,5342.1599735386353,0,-5342.1599735386353,-5342.1599735386353,0,null,null,5273.8223322350559,null,11478.490700255072]
[2052,0,0,5468.5208287541491,214845.16256065367,0,3443.4515475738235,-723.12482499050293,2748.1941061708285,3443.4515475738235,4108.3574674624888,106.81729415402471,195.14697970446821,0,103.83267396368686,0,3.0686505260720187,38.643529694646332,3890.9606756167218,9.0585194422588644E-56,null,0,30,0,0,0,0,0,0,0,3890.9606756167218,0,-3890.9606756167218,-3890.9606756167218,0,null,null,3841.1869742873514,null,6922.1782642457911]
[2053,0,0,2748.1941061708285,217158.40255298017,0,2313.2399923264979,-485.78039838856455,920.7345122328951,2313.2399923264979,1834.4643092018619,47.696072039248406,87.137054687088437,0,52.180900750079509,0,1.1599639420378054,14.607431070436887,2516.0214148153896,5.4843756548709721E-56,null,0,31,0,0,0,0,0,0,0,2516.0214148153896,0,-2516.0214148153896,-2516.0214148153896,0,null,null,2483.836124631373,null,3478.7267166719676]
[2054,0,0,920.7345122328951,218323.88927732565,0,1165.4867243454873,-244.75221211255234,-3.9904080040287226E-11,1165.4867243454873,460.3672561164276,11.969548659027117,21.867444665530311,0,17.482300865182044,0,0.13253876060043673,1.6690612004979948,1218.6076184963251,2.4870770038668278E-56,null,0,32,0,0,0,0,0,0,0,1218.6076184963251,0,-1218.6076184963251,-1218.6076184963251,0,null,null,1203.0190231088588,null,1165.4867243454696]
[2055,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-7.1260342971816148E-71,null,0,33,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2056,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-6.672066867515837E-71,null,0,34,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2057,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-6.247019650496081E-71,null,0,35,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2058,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-5.8490502701173E-71,null,0,36,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2059,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-5.4764337198206983E-71,null,0,37,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2060,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-5.1275548854169301E-71,null,0,38,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2061,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-4.800901544340033E-71,null,0,39,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2062,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-4.4950578108872632E-71,null,0,40,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2063,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-4.2086979990330534E-71,null,0,41,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2064,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-3.940580876215359E-71,null,0,42,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2065,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-3.6895442831872952E-71,null,0,43,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2066,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-3.4545000966136986E-71,null,0,44,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2067,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-3.2344295125778981E-71,null,0,45,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2068,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-3.0283786305549393E-71,null,0,46,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2069,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-2.8354543187099163E-71,null,0,47,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2070,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-2.6548203425994491E-71,null,0,48,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2071,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-2.4856937404960944E-71,null,0,49,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2072,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-2.3273414296244468E-71,null,0,50,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2073,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-2.1790770285985977E-71,null,0,51,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2074,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-2.0402578822877397E-71,null,0,52,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2075,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.9102822762141298E-71,null,0,53,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2076,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.7885868284091697E-71,null,0,54,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2077,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.6746440474225398E-71,null,0,55,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2078,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.5679600458995353E-71,null,0,56,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2079,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.4680723998160507E-71,null,0,57,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2080,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.374548144092029E-71,null,0,58,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2081,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.2869818958953117E-71,null,0,59,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2082,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.2049940975013217E-71,null,0,60,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2083,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-1.8954438019136432E-12},0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.1282293710922077E-71,null,0,61,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2084,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-1.8954438019136432E-12},0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-1.0563549783643004E-71,null,0,62,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2085,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-9.890593782670126E-72,null,0,63,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2086,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-9.2605087662167392E-72,null,0,64,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-3.9904080040287226E-11},{"$f":"E91+J92","v":218323.88927732565},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-3.9904080040287226E-11},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-3.9904080040287226E-11},-1.0375060810474678E-12,-1.8954438019136432E-12,0,{"$f":"AN92*$D$10","v":-2.6602720026858149E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-3.9003510986639779E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-4.9117138696695784E-13},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-3.7291519811832902E-12},-8.6705636176704407E-72,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-3.7291519811832902E-12},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":3.7291519811832902E-12},3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2088,0,{"$f":"B93","v":0},-3.9904080040287226E-11,218323.88927732565,0,{"$f":"CA294","v":0},0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-1.0375060810474678E-12},-1.8954438019136432E-12,0,-2.6602720026858149E-13,{"$f":"AL93*$T$8","v":0},-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,{"$f":"S93/(1+$D$3)^(A93-1)","v":-8.1182012075113651E-72},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,{"$f":"AF93-AE93","v":3.7291519811832902E-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$16","v":-3.681448158812012E-12},null,{"$f":"C93-J92+AN92","v":-1.7735146684572101E-11}]
[2089,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-7.6010273093810763E-72,null,0,67,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2090,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-7.1168002222585993E-72,null,0,68,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2091,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-6.6634210537607186E-72,null,0,69,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2092,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-6.2389246224492697E-72,null,0,70,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2093,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-5.8414709397113113E-72,null,0,71,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2094,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-5.4693372342902055E-72,null,0,72,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2095,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-5.1209104848977603E-72,null,0,73,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2096,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-4.7946804285399044E-72,null,0,74,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2097,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-4.4892330142503125E-72,null,0,75,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-11]
[2098,0,0,-3.9904080040287226E-11,218323.88927732565,0,0,0,-3.9904080040287226E-11,0,-3.9904080040287226E-11,-1.0375060810474678E-12,-1.8954438019136432E-12,0,-2.6602720026858149E-13,0,-3.9003510986639779E-14,-4.9117138696695784E-13,-3.7291519811832902E-12,-4.2032442738570763E-72,null,0,76,0,0,0,0,0,0,0,-3.7291519811832902E-12,0,3.7291519811832902E-12,3.7291519811832902E-12,0,null,null,-3.681448158812012E-12,null,-1.7735146684572101E-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":"$B29","v":8308.6038949336325},{"$f":"$B30","v":8469.7098625752933},{"$f":"$B31","v":8600.5621191384671},{"$f":"$B32","v":8747.3065062368423},{"$f":"$B33","v":8895.9277900378747},{"$f":"$B34","v":9043.4871911460577},{"$f":"$B35","v":9192.8466030177806},{"$f":"$B36","v":9344.0147757795585},{"$f":"$B37","v":9497.0003200802112},{"$f":"$B38","v":9651.8117083526049},{"$f":"$B39","v":9808.4572762583957},{"$f":"$B40","v":9966.9452243144951},{"$f":"$B41","v":10127.283619699732},{"$f":"$B42","v":10289.480398240035},{"$f":"$B43","v":10453.54336656994},{"$f":"$B44","v":10619.480204468251},{"$f":"$B45","v":10787.298467365204},{"$f":"$B46","v":10957.005589018441},{"$f":"$B47","v":11128.608884354571},{"$f":"$B48","v":11302.115552473253},{"$f":"$B49","v":11477.532679810105},{"$f":"$B50","v":11654.867243454873},{"$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":218323.88927732562},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":1661.7207789867266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1661.7207789867266,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":2658.7532463787625},{"$f":"E$135*$A137","v":1693.9419725150588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4352.6952188938212,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,1595.2519478272575,{"$f":"E$135*$A138","v":2710.3071560240937},{"$f":"F$135*$A137","v":1720.1124238276934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6025.6715276790446,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,957.15116869635449,1626.1842936144562,{"$f":"F$135*$A138","v":2752.1798781243097},{"$f":"G$135*$A137","v":1749.4613012473685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7084.9766416824887,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,957.15116869635449,975.71057616867381,1651.3079268745857,{"$f":"G$135*$A138","v":2799.1380819957894},{"$f":"H$135*$A137","v":1779.1855580075751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8162.4933117429791,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,478.57558434817724,975.71057616867381,990.78475612475142,1679.4828491974738,{"$f":"H$135*$A138","v":2846.69689281212},{"$f":"I$135*$A137","v":1808.6974382292117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8779.9480968804073,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,487.85528808433691,990.78475612475142,1007.6897095184842,1708.018135687272,{"$f":"I$135*$A138","v":2893.9159011667384},{"$f":"J$135*$A137","v":1838.5693206035562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8926.8331111851385,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,495.39237806237571,1007.6897095184842,1024.8108814123632,1736.3495407000432,{"$f":"J$135*$A138","v":2941.7109129656897},{"$f":"K$135*$A137","v":1868.8029551559118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9074.7563778148669,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,503.84485475924208,1024.8108814123632,1041.8097244200258,1765.0265477794139,{"$f":"K$135*$A138","v":2990.0847282494587},{"$f":"L$135*$A137","v":1899.4000640160423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9224.9768006365466,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,512.40544070618159,1041.8097244200258,1059.0159286676483,1794.0508369496752,{"$f":"L$135*$A138","v":3039.0401024256676},{"$f":"M$135*$A137","v":1930.3623416705211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9376.6843748397205,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,520.90486221001288,1059.0159286676483,1076.4305021698051,1823.4240614554005,{"$f":"M$135*$A138","v":3088.5797466728336},{"$f":"N$135*$A137","v":1961.6914552516791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9530.04655642738,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,529.50796433382413,1076.4305021698051,1094.0544368732403,1853.1478480037001,{"$f":"N$135*$A138","v":3138.7063284026867},{"$f":"O$135*$A137","v":1993.389044862899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9685.2361246461551,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,538.21525108490255,1094.0544368732403,1111.88870880222,1883.223797041612,{"$f":"O$135*$A138","v":3189.4224717806387},{"$f":"P$135*$A137","v":2025.4567239399466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9842.2613895225586,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,547.02721843662016,1111.88870880222,1129.9342782249671,1913.6534830683831,{"$f":"P$135*$A138","v":3240.7307583039146},{"$f":"Q$135*$A137","v":2057.8960796480073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10001.130526484112,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,555.94435440110999,1129.9342782249671,1148.1920898410299,1944.4384549823487,{"$f":"Q$135*$A138","v":3292.6337274368116},{"$f":"R$135*$A137","v":2090.7086733139881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10161.851578200256,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,564.96713911248355,1148.1920898410299,1166.6630729894091,1975.5802364620868,{"$f":"R$135*$A138","v":3345.1338773023808},{"$f":"S$135*$A137","v":2123.8960408936505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10324.43245660104,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,574.09604492051494,1166.6630729894091,1185.3481418772521,2007.0803263814284,{"$f":"S$135*$A138","v":3398.2336654298406},{"$f":"T$135*$A137","v":2157.4596934730412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10488.880945071487,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,583.33153649470455,1185.3481418772521,1204.248195828857,2038.9401992579042,{"$f":"T$135*$A138","v":3451.9355095568653},{"$f":"U$135*$A137","v":2191.4011178036885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10655.204700819271,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,592.67407093862607,1204.248195828857,1223.3641195547425,2071.1613057341192,{"$f":"U$135*$A138","v":3506.2417884859015},{"$f":"V$135*$A137","v":2225.7217768709143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10823.41125741316,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,602.12409791442849,1223.3641195547425,1242.6967834404716,2103.7450730915407,{"$f":"V$135*$A138","v":3561.1548429934628},{"$f":"W$135*$A137","v":2260.4231104946507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10993.508027489295,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,611.68205977737125,1242.6967834404716,1262.2470438549244,2136.6929057960779,{"$f":"W$135*$A138","v":3616.6769767914411},{"$f":"X$135*$A137","v":2295.5065359620212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11165.502305622307,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,621.34839172023578,1262.2470438549244,1282.0157434776465,2170.0061860748647,{"$f":"X$135*$A138","v":3672.8104575392335},{"$f":"Y$135*$A137","v":2330.9734486909747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11339.40127135788,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,631.12352192746221,1282.0157434776465,1302.0037116449187,2203.6862745235403,{"$f":"Y$135*$A138","v":3729.5575179055595},{"$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,9148.3867694791261,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,641.00787173882327,1302.0037116449187,1322.211764714124,2237.7345107433357,{"$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,5502.9578588412014,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,651.00185582245933,1322.211764714124,1342.6407064460013,0,{"$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,3315.8543269825846,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,661.105882357062,1342.6407064460013,0,0,{"$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,2003.7465888030633,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,671.32035322300067,0,0,0,{"$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,671.32035322300067,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$212)","v":8308.6038949336325},8469.7098625752915,8600.5621191384689,8747.3065062368423,8895.9277900378747,9043.4871911460559,9192.8466030177806,9344.0147757795603,9497.000320080213,9651.8117083526049,9808.4572762583939,9966.9452243144951,10127.283619699734,10289.480398240035,10453.54336656994,10619.480204468251,10787.298467365204,10957.005589018441,11128.608884354569,11302.115552473253,11477.532679810105,11654.867243454873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,218323.88927732562]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":8308.6038949336325},{"$f":"$B30","v":8469.7098625752933},{"$f":"$B31","v":8600.5621191384671},{"$f":"$B32","v":8747.3065062368423},{"$f":"$B33","v":8895.9277900378747},{"$f":"$B34","v":9043.4871911460577},{"$f":"$B35","v":9192.8466030177806},{"$f":"$B36","v":9344.0147757795585},{"$f":"$B37","v":9497.0003200802112},{"$f":"$B38","v":9651.8117083526049},{"$f":"$B39","v":9808.4572762583957},{"$f":"$B40","v":9966.9452243144951},{"$f":"$B41","v":10127.283619699732},{"$f":"$B42","v":10289.480398240035},{"$f":"$B43","v":10453.54336656994},{"$f":"$B44","v":10619.480204468251},{"$f":"$B45","v":10787.298467365204},{"$f":"$B46","v":10957.005589018441},{"$f":"$B47","v":11128.608884354571},{"$f":"$B48","v":11302.115552473253},{"$f":"$B49","v":11477.532679810105},{"$f":"$B50","v":11654.867243454873},{"$f":"$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:$BZ227)","v":218323.88927732562}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":830.8603894933633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830.8603894933633]
[0.1,3,0,{"$f":"D$227*$A230","v":830.8603894933633},{"$f":"E$227*$A229","v":846.97098625752938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1677.8313757508927]
[0.1,4,0,830.8603894933633,{"$f":"E$227*$A230","v":846.97098625752938},{"$f":"F$227*$A229","v":860.05621191384671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2537.8875876647394]
[0.1,5,0,830.8603894933633,846.97098625752938,{"$f":"F$227*$A230","v":860.05621191384671},{"$f":"G$227*$A229","v":874.73065062368426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3412.6182382884235]
[0.1,6,0,830.8603894933633,846.97098625752938,860.05621191384671,{"$f":"G$227*$A230","v":874.73065062368426},{"$f":"H$227*$A229","v":889.59277900378754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4302.2110172922112]
[0.1,7,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,{"$f":"H$227*$A230","v":889.59277900378754},{"$f":"I$227*$A229","v":904.34871911460584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5206.5597364068171]
[0.1,8,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,{"$f":"I$227*$A230","v":904.34871911460584},{"$f":"J$227*$A229","v":919.2846603017781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6125.844396708595]
[0.1,9,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,{"$f":"J$227*$A230","v":919.2846603017781},{"$f":"K$227*$A229","v":934.40147757795592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7060.245874286551]
[0.1,10,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,{"$f":"K$227*$A230","v":934.40147757795592},{"$f":"L$227*$A229","v":949.70003200802114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8009.9459062945725]
[0,11,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,{"$f":"L$227*$A230","v":949.70003200802114},{"$f":"M$227*$A229","v":965.18117083526056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8975.1270771298332]
[0,12,0,0,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,{"$f":"M$227*$A230","v":965.18117083526056},{"$f":"N$227*$A229","v":980.84572762583957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9125.1124152623088]
[0,13,0,0,0,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,{"$f":"N$227*$A230","v":980.84572762583957},{"$f":"O$227*$A229","v":996.69452243144951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9274.8359514362292]
[0,14,0,0,0,0,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,{"$f":"O$227*$A230","v":996.69452243144951},{"$f":"P$227*$A229","v":1012.7283619699733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9427.5081014923562]
[0,15,0,0,0,0,0,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,{"$f":"P$227*$A230","v":1012.7283619699733},{"$f":"Q$227*$A229","v":1028.9480398240037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9581.7254906926755]
[0,16,0,0,0,0,0,0,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,{"$f":"Q$227*$A230","v":1028.9480398240037},{"$f":"R$227*$A229","v":1045.3543366569941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9737.4870483458799]
[0,17,0,0,0,0,0,0,0,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,{"$f":"R$227*$A230","v":1045.3543366569941},{"$f":"S$227*$A229","v":1061.9480204468252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9895.0863496781021]
[0,18,0,0,0,0,0,0,0,0,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,{"$f":"S$227*$A230","v":1061.9480204468252},{"$f":"T$227*$A229","v":1078.7298467365206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10054.531536112843]
[0,19,0,0,0,0,0,0,0,0,0,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,{"$f":"T$227*$A230","v":1078.7298467365206},{"$f":"U$227*$A229","v":1095.7005589018443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10215.830617436732]
[0,20,0,0,0,0,0,0,0,0,0,0,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,{"$f":"U$227*$A230","v":1095.7005589018443},{"$f":"V$227*$A229","v":1112.8608884354571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10378.991473864167]
[0,21,0,0,0,0,0,0,0,0,0,0,0,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,{"$f":"V$227*$A230","v":1112.8608884354571},{"$f":"W$227*$A229","v":1130.2115552473254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10544.021858276232]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,{"$f":"W$227*$A230","v":1130.2115552473254},{"$f":"X$227*$A229","v":1147.7532679810106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10710.929398631404]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,{"$f":"X$227*$A230","v":1147.7532679810106},{"$f":"Y$227*$A229","v":1165.4867243454873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10879.721600545443]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,{"$f":"Y$227*$A230","v":1165.4867243454873},{"$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,9866.9932385754691]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,{"$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,8838.0451987514643]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,{"$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,7792.6908620944696]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,{"$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,6730.7428416476459]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,0,{"$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,5652.0129949111242]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,0,0,{"$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,4556.3124360092806]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,0,0,0,{"$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,3443.4515475738235]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1147.7532679810106,1165.4867243454873,0,0,0,0,0,0,{"$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,2313.2399923264979]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1165.4867243454873,0,0,0,0,0,0,0,{"$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,1165.4867243454873]
[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$304)","v":8308.6038949336325},8469.7098625752933,8600.5621191384671,8747.3065062368441,8895.9277900378747,9043.4871911460577,9192.8466030177806,9344.0147757795585,9497.0003200802112,9651.8117083526049,9808.4572762583957,9966.9452243144951,10127.283619699736,10289.480398240035,10453.54336656994,10619.480204468253,10787.298467365204,10957.005589018443,11128.608884354573,11302.115552473255,11477.532679810103,11654.867243454872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,218323.88927732565]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":8308.6038949336325},{"$f":"$B30","v":8469.7098625752933},{"$f":"$B31","v":8600.5621191384671},{"$f":"$B32","v":8747.3065062368423},{"$f":"$B33","v":8895.9277900378747},{"$f":"$B34","v":9043.4871911460577},{"$f":"$B35","v":9192.8466030177806},{"$f":"$B36","v":9344.0147757795585},{"$f":"$B37","v":9497.0003200802112},{"$f":"$B38","v":9651.8117083526049},{"$f":"$B39","v":9808.4572762583957},{"$f":"$B40","v":9966.9452243144951},{"$f":"$B41","v":10127.283619699732},{"$f":"$B42","v":10289.480398240035},{"$f":"$B43","v":10453.54336656994},{"$f":"$B44","v":10619.480204468251},{"$f":"$B45","v":10787.298467365204},{"$f":"$B46","v":10957.005589018441},{"$f":"$B47","v":11128.608884354571},{"$f":"$B48","v":11302.115552473253},{"$f":"$B49","v":11477.532679810105},{"$f":"$B50","v":11654.867243454873},{"$f":"$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:$BZ321)","v":218323.88927732562}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":830.8603894933633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830.8603894933633]
[0.1,3,0,{"$f":"D$321*$A324","v":830.8603894933633},{"$f":"E$321*$A323","v":846.97098625752938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1677.8313757508927]
[0.1,4,0,830.8603894933633,{"$f":"E$321*$A324","v":846.97098625752938},{"$f":"F$321*$A323","v":860.05621191384671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2537.8875876647394]
[0.1,5,0,830.8603894933633,846.97098625752938,{"$f":"F$321*$A324","v":860.05621191384671},{"$f":"G$321*$A323","v":874.73065062368426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3412.6182382884235]
[0.1,6,0,830.8603894933633,846.97098625752938,860.05621191384671,{"$f":"G$321*$A324","v":874.73065062368426},{"$f":"H$321*$A323","v":889.59277900378754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4302.2110172922112]
[0.1,7,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,{"$f":"H$321*$A324","v":889.59277900378754},{"$f":"I$321*$A323","v":904.34871911460584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5206.5597364068171]
[0.1,8,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,{"$f":"I$321*$A324","v":904.34871911460584},{"$f":"J$321*$A323","v":919.2846603017781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6125.844396708595]
[0.1,9,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,{"$f":"J$321*$A324","v":919.2846603017781},{"$f":"K$321*$A323","v":934.40147757795592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7060.245874286551]
[0.1,10,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,{"$f":"K$321*$A324","v":934.40147757795592},{"$f":"L$321*$A323","v":949.70003200802114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8009.9459062945725]
[0,11,0,830.8603894933633,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,{"$f":"L$321*$A324","v":949.70003200802114},{"$f":"M$321*$A323","v":965.18117083526056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8975.1270771298332]
[0,12,0,0,846.97098625752938,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,{"$f":"M$321*$A324","v":965.18117083526056},{"$f":"N$321*$A323","v":980.84572762583957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9125.1124152623088]
[0,13,0,0,0,860.05621191384671,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,{"$f":"N$321*$A324","v":980.84572762583957},{"$f":"O$321*$A323","v":996.69452243144951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9274.8359514362292]
[0,14,0,0,0,0,874.73065062368426,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,{"$f":"O$321*$A324","v":996.69452243144951},{"$f":"P$321*$A323","v":1012.7283619699733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9427.5081014923562]
[0,15,0,0,0,0,0,889.59277900378754,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,{"$f":"P$321*$A324","v":1012.7283619699733},{"$f":"Q$321*$A323","v":1028.9480398240037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9581.7254906926755]
[0,16,0,0,0,0,0,0,904.34871911460584,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,{"$f":"Q$321*$A324","v":1028.9480398240037},{"$f":"R$321*$A323","v":1045.3543366569941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9737.4870483458799]
[0,17,0,0,0,0,0,0,0,919.2846603017781,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,{"$f":"R$321*$A324","v":1045.3543366569941},{"$f":"S$321*$A323","v":1061.9480204468252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9895.0863496781021]
[0,18,0,0,0,0,0,0,0,0,934.40147757795592,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,{"$f":"S$321*$A324","v":1061.9480204468252},{"$f":"T$321*$A323","v":1078.7298467365206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10054.531536112843]
[0,19,0,0,0,0,0,0,0,0,0,949.70003200802114,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,{"$f":"T$321*$A324","v":1078.7298467365206},{"$f":"U$321*$A323","v":1095.7005589018443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10215.830617436732]
[0,20,0,0,0,0,0,0,0,0,0,0,965.18117083526056,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,{"$f":"U$321*$A324","v":1095.7005589018443},{"$f":"V$321*$A323","v":1112.8608884354571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10378.991473864167]
[0,21,0,0,0,0,0,0,0,0,0,0,0,980.84572762583957,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,{"$f":"V$321*$A324","v":1112.8608884354571},{"$f":"W$321*$A323","v":1130.2115552473254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10544.021858276232]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,996.69452243144951,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,{"$f":"W$321*$A324","v":1130.2115552473254},{"$f":"X$321*$A323","v":1147.7532679810106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10710.929398631404]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,1012.7283619699733,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,{"$f":"X$321*$A324","v":1147.7532679810106},{"$f":"Y$321*$A323","v":1165.4867243454873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10879.721600545443]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1028.9480398240037,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,{"$f":"Y$321*$A324","v":1165.4867243454873},{"$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,9866.9932385754691]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1045.3543366569941,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,{"$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,8838.0451987514643]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061.9480204468252,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,{"$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,7792.6908620944696]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1078.7298467365206,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,{"$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,6730.7428416476459]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1095.7005589018443,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,0,{"$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,5652.0129949111242]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1112.8608884354571,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,0,0,{"$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,4556.3124360092806]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1130.2115552473254,1147.7532679810106,1165.4867243454873,0,0,0,0,0,{"$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,3443.4515475738235]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1147.7532679810106,1165.4867243454873,0,0,0,0,0,0,{"$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,2313.2399923264979]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1165.4867243454873,0,0,0,0,0,0,0,{"$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,1165.4867243454873]
[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$398)","v":8308.6038949336325},8469.7098625752933,8600.5621191384671,8747.3065062368441,8895.9277900378747,9043.4871911460577,9192.8466030177806,9344.0147757795585,9497.0003200802112,9651.8117083526049,9808.4572762583957,9966.9452243144951,10127.283619699736,10289.480398240035,10453.54336656994,10619.480204468253,10787.298467365204,10957.005589018443,11128.608884354573,11302.115552473255,11477.532679810103,11654.867243454872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,218323.88927732565]

{"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]