{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["AEG Input File","LC","Behavioral","DLC-WH","DLC-Smart TS","TOU","VPPR","3rd party cont.","Inflation"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":68,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AEG Input File","index":0,"n_rows":16,"n_cols":76,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Dth","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","Capital Expense Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs","O&M Costs"]
[null,"Row Labels","Option","Start Year",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[2,"Stand Alone","Behavioral",2023,0,14.173435282262599,22.957882762500795,29.047881114444259,29.39602316969415,29.748460857430075,30.105248458365729,30.466440952007179,30.832094025775792,31.202264084251464,31.577008258537809,31.956384415750914,32.340451168633173,32.729267885294114,33.122894699079701,33.521392518571844,33.924823037719946,34.333248746106221,34.746732939346337,35.165339729627668,35.589134056386357,36.018181697125655,36.452549278376907,36.892304286805448,0,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,78907.5,0,179330.98,197525.88999999998,210140.87,210903.77000000002,211676.69999999998,212459.8,213253.21000000002,214057.06,214871.49,215696.65000000002,216532.66999999998,217379.69999999998,218237.89,219107.38,219988.34,220880.91,221785.23,222701.49,223629.83000000002,224570.39,225523.38,226488.93,227467.23]
[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",2023,0,16.111422028263203,48.936555739012192,115.59002211864524,150.9114156571132,170.27533580106308,172.917452372881,175.60661375021985,177.73945381156301,179.89890291517915,182.08530024916413,184.29898939725254,186.54031839648442,188.80963979563543,191.10731071442066,193.43369290348178,195.78915280516884,198.17406161512636,200.58879534469551,203.03373488414189,205.50926606672164,208.0157797335948,210.55367179960027,213.12334331989987,0,98024.85831414249,194519.49462100645,389422.29431142501,209734.11561248239,117767.26781301704,21129.676831556069,21451.968671984308,19096.338003002234,19301.762882002928,19510.149262041334,19721.548418737919,19936.01142878519,20153.573370102178,20374.279638571745,20598.196472830394,20825.337243814149,21055.783535145452,21289.579844543787,21526.759903276994,21767.383519246443,22011.515510567744,22259.178331767023,22510.467855619001,0,131719.67481167373,239688.21846936963,458706.48906287132,576110.23287125363,641307.99536531535,651419.38399036159,661724.68384352699,669814.12619977817,678015.47422888584,686330.31757214712,694760.25420007936,703306.92181364936,711971.95027796528,720757.0351338929,729663.85316996614,738694.15172056784,747849.63790557813,757132.12582820235,766543.37842807383,776085.23360779905,785759.52504787757,795568.12935455167,805512.95529616019]
[5,"Stand Alone","Time-of-Use",2023,0,2.1524055071711921,6.5404173244760058,15.455043446593939,20.122862216657381,22.642461605259729,22.929858520266436,23.220974772380114,23.515859234036434,23.814561427646264,24.117131534326063,24.423620402746469,24.734079558100809,25.048561211195214,25.367118267661841,25.689804337297083,26.016673743526315,26.347781532997011,26.683183485301875,27.022936122833926,27.367096720775219,27.715723317220984,28.06887472344123,28.426610534281497,0,80966.58,154831.87,304268.76,164030.01,93054.05,19305.260000000002,19430.180000000004,19556.77,19685.060000000001,19815.04,19946.770000000004,20080.25,20215.510000000002,20352.570000000003,20491.47,20632.210000000003,20774.84,20919.360000000004,21065.81,21214.22,21364.61,21517.01,21671.440000000002,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[6,"Stand Alone","Variable Peak Pricing",2023,0,11.059367895930061,33.604035642796553,79.402486319947201,103.3771164262851,116.31323320661306,117.78167596530606,119.2690352841998,120.77555871162583,122.3014970752829,123.8471045261048,125.41263858272001,126.99836017651069,128.60453369727966,130.23142703953354,131.87931164939022,133.54846257211923,135.23915850032398,136.95168182277388,138.68631867389564,140.44335898393302,142.22309652978319,144.02582898651985,145.85185797961202,0,153329.27000000002,301598.69,601131.86,317700.43999999994,174478.46000000002,26403.439999999999,26610.059999999998,26819.379999999997,27031.439999999999,27246.269999999997,27463.91,27684.389999999996,27907.75,28134.04,28363.3,28595.549999999996,28830.839999999997,29069.199999999997,29310.69,29555.35,29803.21,30054.32,30308.720000000001,0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[7,"Stand Alone","Third Party Contracts",2023,0,0.56265389261423382,0.91333029361704465,1.1634845697778693,1.1850319072116349,1.2069782939861002,1.2293311203589621,1.2520979134529702,1.2752863397906185,1.2989042078757846,1.322959470823174,1.3474602290364657,1.372414732936049,1.3978313857372893,1.423718746280231,1.4500855319117192,1.4769406214208893,1.5042930580290237,1.5321520524347769,1.560526985915804,1.589427413487821,1.6188630671221769,1.648843859023011,1.6793798849651034,0,19885.760630192777,20033.210113141544,20220.738653137356,20396.045186266823,20571.421925420073,20746.844786359685,20922.289670876791,21097.732480053859,21273.149127521308,21448.515552692264,21623.807733960166,21799.001701843721,21974.073552064201,22148.999458539642,22323.755686281365,22498.318604177843,22672.664697651573,22846.770581174602,23020.613010628913,23194.16889549786,23367.415310875491,23540.329509280764,23712.888932264141,0,108374.69339035111,109478.4008293145,110708.97487742345,111673.93223450295,112639.4595477746,113605.41279721407,114571.67696417529,115538.11760022212,116504.60515000008,117471.03040066428,118437.23400213892,119403.11240564733,120368.53731040139,121333.37559001893,122297.51020975906,123260.79847658423,124223.135227144,125184.40046625947,126144.45338871478,127103.18084377654,128060.45985676657,129016.18503499136,129970.21892204777]
[]
[]
[null,null,"Behavioral",null,{"$f":"IFERROR(E3/$AA3,0)","v":0},0.38881876748933064,0.62980184423258045,0.79686830384932816,0.80641885825887683,0.8160872544263017,0.82587498143027549,0.83578354751938855,0.8458144803624178,0.85596932730189512,0.86624965561102218,0.87665705275397443,0.8871931266496369,0.89785950593882369,0.9086578402550215,0.91958980049870531,0.93065707911527684,0.94186139037667194,0.95320447066668024,0.96468807877004115,0.97631399616534598,0.98808402732181722,1]
[null,null,"DLC Water Heating",null,{"$f":"IFERROR(E4/$AA4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DLC Smart Thermostats - BYOT",null,{"$f":"IFERROR(E5/$AA5,0)","v":0},7.6519311634696413E-2,0.23241843906473778,0.54898126986197104,0.71673609093241997,0.80870276137063479,0.82125118453151236,0.83402304148539308,0.84415271551631255,0.85440876607653005,0.86479280410017445,0.87530646139794566,0.88595139093099662,0.89672926708843981,0.90764178596852885,0.91869066566356128,0.92987764654855354,0.94120449157373753,0.95267298656093224,0.96428494050383662,0.97604218587230451,0.9879465789206423,1]
[null,null,"Time-of-Use",null,{"$f":"IFERROR(E6/$AA6,0)","v":0},7.6682999528073281E-2,0.23301316454321166,0.55061143700523663,0.71691018663644979,0.80667507437874852,0.81691406392992894,0.82728556100567585,0.83779130676719205,0.8484330655321195,0.85921262508557428,0.87013179699539256,0.88119241693164763,0.89239634499050102,0.90374546602243855,0.91524168996495936,0.92688695217977313,0.93868321379457087,0.95063246204942731,0.96273671064790467,0.97499800011291748,0.98741839814742138,1]
[null,null,"Variable Peak Pricing",null,{"$f":"IFERROR(E7/$AA7,0)","v":0},7.6787392745818986E-2,0.23331950858579495,0.55130726813854269,0.71776789728431778,0.80758593111447696,0.81778162149186362,0.82810865331219741,0.83856874535282044,0.84916363916037407,0.85989509935538233,0.87076491394094346,0.88177489461558411,0.89292687709033391,0.90422272141007842,0.91566431227924749,0.92725355939189735,0.93899239776624888,0.95088278808373961,0.96292671703265131,0.9751261976563792,0.98748326970639833,1]
[null,null,"Third Party Contracts",null,{"$f":"IFERROR(E8/$AA8,0)","v":0},0.34124146415393325,0.55392163946816653,0.70563659706824422,0.71870474619337299,0.73201491298349541,0.74557157952322861,0.75937931090386901,0.77344275676064533,0.78776665283844649,0.80235582258654059,0.81721517878283267,0.83234972518819672,0.84776455823145436,0.86346486872554851,0.87945594361550883,0.89574316775878371,0.9123320257385451,0.92922810371057363,0.94643709128435161,0.96396478343898739,0.9818170824746264,1]

{"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",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C4:Y4))","v":353099.08025112294},{"$f":"VLOOKUP(C3,Behavioral!$A$28:$S$65,19,FALSE)","v":0},{"$f":"VLOOKUP(D3,Behavioral!$A$28:$S$65,19,FALSE)","v":214714.98050278769},{"$f":"VLOOKUP(E3,Behavioral!$A$28:$S$65,19,FALSE)","v":256259.11793949699},{"$f":"VLOOKUP(F3,Behavioral!$A$28:$S$65,19,FALSE)","v":291383.2759472265},{"$f":"VLOOKUP(G3,Behavioral!$A$28:$S$65,19,FALSE)","v":312671.78427506413},{"$f":"VLOOKUP(H3,Behavioral!$A$28:$S$65,19,FALSE)","v":333554.59777569841},{"$f":"VLOOKUP(I3,Behavioral!$A$28:$S$65,19,FALSE)","v":353978.12509698933},{"$f":"VLOOKUP(J3,Behavioral!$A$28:$S$65,19,FALSE)","v":374108.08888989396},{"$f":"VLOOKUP(K3,Behavioral!$A$28:$S$65,19,FALSE)","v":393985.2869944328},{"$f":"VLOOKUP(L3,Behavioral!$A$28:$S$65,19,FALSE)","v":413605.55564907315},{"$f":"VLOOKUP(M3,Behavioral!$A$28:$S$65,19,FALSE)","v":432964.62033375172},{"$f":"VLOOKUP(N3,Behavioral!$A$28:$S$65,19,FALSE)","v":443662.78305068635},{"$f":"VLOOKUP(O3,Behavioral!$A$28:$S$65,19,FALSE)","v":454622.35293315019},{"$f":"VLOOKUP(P3,Behavioral!$A$28:$S$65,19,FALSE)","v":465861.56266080332},{"$f":"VLOOKUP(Q3,Behavioral!$A$28:$S$65,19,FALSE)","v":477388.23379133618},{"$f":"VLOOKUP(R3,Behavioral!$A$28:$S$65,19,FALSE)","v":489210.45846290834},{"$f":"VLOOKUP(S3,Behavioral!$A$28:$S$65,19,FALSE)","v":501339.57958741445},{"$f":"VLOOKUP(T3,Behavioral!$A$28:$S$65,19,FALSE)","v":513783.98874052742},{"$f":"VLOOKUP(U3,Behavioral!$A$28:$S$65,19,FALSE)","v":526552.3963836974},{"$f":"VLOOKUP(V3,Behavioral!$A$28:$S$65,19,FALSE)","v":539653.68419333408},{"$f":"VLOOKUP(W3,Behavioral!$A$28:$S$65,19,FALSE)","v":553096.98713222623},{"$f":"VLOOKUP(X3,Behavioral!$A$28:$S$65,19,FALSE)","v":566891.8203169211},{"$f":"VLOOKUP(Y3,Behavioral!$A$28:$S$65,19,FALSE)","v":581047.83808463055}]
["DLC Water Heating",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C5:Y5))","v":0},{"$f":"VLOOKUP(C$3,'DLC-WH'!$A$28:$S$50,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(E$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(F$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(G$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(H$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(I$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(J$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(K$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(L$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(M$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(N$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(O$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(P$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(Q$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(R$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(S$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(T$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(U$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(V$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(W$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(X$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0},{"$f":"VLOOKUP(Y$3,'DLC-WH'!$A$28:$T$65,19,FALSE)","v":0}]
["DLC Smart Thermostats - BYOT",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C6:Y6))","v":840144.85599796381},{"$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$50,19,FALSE)","v":166400.38718965393},{"$f":"VLOOKUP(E$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":333346.67578881094},{"$f":"VLOOKUP(F$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":676000.07752221625},{"$f":"VLOOKUP(G$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":864889.54274430848},{"$f":"VLOOKUP(H$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":973854.72847507976},{"$f":"VLOOKUP(I$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":994933.09842831257},{"$f":"VLOOKUP(J$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1018046.5915430735},{"$f":"VLOOKUP(K$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1039400.5860264084},{"$f":"VLOOKUP(L$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1062468.9492340824},{"$f":"VLOOKUP(M$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1087055.398360319},{"$f":"VLOOKUP(N$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1102480.1530229966},{"$f":"VLOOKUP(O$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1109180.3275757194},{"$f":"VLOOKUP(P$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1096646.3154903674},{"$f":"VLOOKUP(Q$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1108493.6236334939},{"$f":"VLOOKUP(R$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1133754.4999545801},{"$f":"VLOOKUP(S$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1172610.8389972521},{"$f":"VLOOKUP(T$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1212849.8116116347},{"$f":"VLOOKUP(U$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1254854.596961888},{"$f":"VLOOKUP(V$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1298338.093925111},{"$f":"VLOOKUP(W$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1343353.0000279567},{"$f":"VLOOKUP(X$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1389953.8588918657},{"$f":"VLOOKUP(Y$3,'DLC-Smart TS'!$A$28:$S$50,19,FALSE)","v":1438197.1899679}]
["Time-of-Use",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C7:Y7))","v":265258.78084921546},{"$f":"VLOOKUP(C$3,TOU!$A$28:$S$50,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,TOU!$A$28:$S$50,19,FALSE)","v":182842.7544546659},{"$f":"VLOOKUP(E$3,TOU!$A$28:$S$50,19,FALSE)","v":219933.12034540938},{"$f":"VLOOKUP(F$3,TOU!$A$28:$S$50,19,FALSE)","v":289311.38861264783},{"$f":"VLOOKUP(G$3,TOU!$A$28:$S$50,19,FALSE)","v":323345.29690893734},{"$f":"VLOOKUP(H$3,TOU!$A$28:$S$50,19,FALSE)","v":339353.22014544485},{"$f":"VLOOKUP(I$3,TOU!$A$28:$S$50,19,FALSE)","v":337362.53522375226},{"$f":"VLOOKUP(J$3,TOU!$A$28:$S$50,19,FALSE)","v":336083.82736563572},{"$f":"VLOOKUP(K$3,TOU!$A$28:$S$50,19,FALSE)","v":335474.73444607278},{"$f":"VLOOKUP(L$3,TOU!$A$28:$S$50,19,FALSE)","v":335457.35329605744},{"$f":"VLOOKUP(M$3,TOU!$A$28:$S$50,19,FALSE)","v":335851.84944469418},{"$f":"VLOOKUP(N$3,TOU!$A$28:$S$50,19,FALSE)","v":327827.26011795463},{"$f":"VLOOKUP(O$3,TOU!$A$28:$S$50,19,FALSE)","v":312362.48204817594},{"$f":"VLOOKUP(P$3,TOU!$A$28:$S$50,19,FALSE)","v":281359.54796425393},{"$f":"VLOOKUP(Q$3,TOU!$A$28:$S$50,19,FALSE)","v":268513.54722824041},{"$f":"VLOOKUP(R$3,TOU!$A$28:$S$50,19,FALSE)","v":265141.05346385739},{"$f":"VLOOKUP(S$3,TOU!$A$28:$S$50,19,FALSE)","v":271251.26177467185},{"$f":"VLOOKUP(T$3,TOU!$A$28:$S$50,19,FALSE)","v":277505.77104434615},{"$f":"VLOOKUP(U$3,TOU!$A$28:$S$50,19,FALSE)","v":283908.10325403209},{"$f":"VLOOKUP(V$3,TOU!$A$28:$S$50,19,FALSE)","v":290461.8741974663},{"$f":"VLOOKUP(W$3,TOU!$A$28:$S$50,19,FALSE)","v":297170.79789927613},{"$f":"VLOOKUP(X$3,TOU!$A$28:$S$50,19,FALSE)","v":304038.67639362457},{"$f":"VLOOKUP(Y$3,TOU!$A$28:$S$50,19,FALSE)","v":311069.4137308459}]
["Variable Peak Pricing",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C8:Y8))","v":336828.33170973329},{"$f":"VLOOKUP(C$3,VPPR!$A$28:$S$50,19,FALSE)","v":0},{"$f":"VLOOKUP(D$3,VPPR!$A$28:$S$50,19,FALSE)","v":198539.04859717621},{"$f":"VLOOKUP(E$3,VPPR!$A$28:$S$50,19,FALSE)","v":267165.93224169238},{"$f":"VLOOKUP(F$3,VPPR!$A$28:$S$50,19,FALSE)","v":400706.9075414043},{"$f":"VLOOKUP(G$3,VPPR!$A$28:$S$50,19,FALSE)","v":462845.58698183403},{"$f":"VLOOKUP(H$3,VPPR!$A$28:$S$50,19,FALSE)","v":488627.19226219854},{"$f":"VLOOKUP(I$3,VPPR!$A$28:$S$50,19,FALSE)","v":478338.83151676739},{"$f":"VLOOKUP(J$3,VPPR!$A$28:$S$50,19,FALSE)","v":469463.98221025133},{"$f":"VLOOKUP(K$3,VPPR!$A$28:$S$50,19,FALSE)","v":461908.66043030197},{"$f":"VLOOKUP(L$3,VPPR!$A$28:$S$50,19,FALSE)","v":455513.81238607067},{"$f":"VLOOKUP(M$3,VPPR!$A$28:$S$50,19,FALSE)","v":449914.93059218628},{"$f":"VLOOKUP(N$3,VPPR!$A$28:$S$50,19,FALSE)","v":428361.25663150958},{"$f":"VLOOKUP(O$3,VPPR!$A$28:$S$50,19,FALSE)","v":391776.48243572947},{"$f":"VLOOKUP(P$3,VPPR!$A$28:$S$50,19,FALSE)","v":323950.25990028173},{"$f":"VLOOKUP(Q$3,VPPR!$A$28:$S$50,19,FALSE)","v":292685.1950411853},{"$f":"VLOOKUP(R$3,VPPR!$A$28:$S$50,19,FALSE)","v":280402.47287002276},{"$f":"VLOOKUP(S$3,VPPR!$A$28:$S$50,19,FALSE)","v":287029.01691773278},{"$f":"VLOOKUP(T$3,VPPR!$A$28:$S$50,19,FALSE)","v":293817.53238422901},{"$f":"VLOOKUP(U$3,VPPR!$A$28:$S$50,19,FALSE)","v":300772.15310238086},{"$f":"VLOOKUP(V$3,VPPR!$A$28:$S$50,19,FALSE)","v":307897.12988266518},{"$f":"VLOOKUP(W$3,VPPR!$A$28:$S$50,19,FALSE)","v":315196.82845348073},{"$f":"VLOOKUP(X$3,VPPR!$A$28:$S$50,19,FALSE)","v":322675.72788978118},{"$f":"VLOOKUP(Y$3,VPPR!$A$28:$S$50,19,FALSE)","v":330338.43201228476}]
["Third Party Contracts",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C9:Y9))","v":166790.52533435158},{"$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$50,19,FALSE)","v":123728.03962174595},{"$f":"VLOOKUP(E$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":131941.48827106808},{"$f":"VLOOKUP(F$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":140124.10293879572},{"$f":"VLOOKUP(G$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":147998.11497681364},{"$f":"VLOOKUP(H$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":155878.10449214483},{"$f":"VLOOKUP(I$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":163727.61671106273},{"$f":"VLOOKUP(J$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":171612.17540686642},{"$f":"VLOOKUP(K$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":179543.47795016097},{"$f":"VLOOKUP(L$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":187522.01516610174},{"$f":"VLOOKUP(M$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":195548.28054330169},{"$f":"VLOOKUP(N$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":201506.93632733377},{"$f":"VLOOKUP(O$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":207632.03179152121},{"$f":"VLOOKUP(P$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":213925.90101402585},{"$f":"VLOOKUP(Q$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":220394.32276267619},{"$f":"VLOOKUP(R$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":227041.73990004696},{"$f":"VLOOKUP(S$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":233873.46235502991},{"$f":"VLOOKUP(T$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":240894.1340691403},{"$f":"VLOOKUP(U$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":248108.4803839142},{"$f":"VLOOKUP(V$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":255521.29775133476},{"$f":"VLOOKUP(W$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":263137.53294688812},{"$f":"VLOOKUP(X$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":270962.22605036211},{"$f":"VLOOKUP(Y$3,'3rd party cont.'!$A$28:$S$50,19,FALSE)","v":279000.55853038433}]
[]
["Dth","Avg"]
["Behavioral",{"$f":"AVERAGE(C12:Y12)","v":29.974223440751683},{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)/10","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":14.173435282262599},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":22.957882762500795},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":29.047881114444259},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":29.39602316969415},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":29.748460857430075},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":30.105248458365729},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":30.466440952007179},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":30.832094025775792},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":31.202264084251464},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":31.577008258537809},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":31.956384415750914},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":32.340451168633173},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":32.729267885294114},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":33.122894699079701},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":33.521392518571844},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":33.924823037719946},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":34.333248746106221},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":34.746732939346337},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":35.165339729627668},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":35.589134056386357},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":36.018181697125655},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,2,FALSE)","v":36.452549278376907}]
["DLC Water Heating",{"$f":"AVERAGE(C13:Y13)","v":0},{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,3,FALSE)/10","v":0},{"$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$8,3,FALSE)","v":0}]
["DLC Smart Thermostats - BYOT",163.30116903910553,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)/10","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":16.111422028263203},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":48.936555739012192},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":115.59002211864524},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":150.9114156571132},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":170.27533580106308},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":172.917452372881},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":175.60661375021985},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":177.73945381156301},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":179.89890291517915},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":182.08530024916413},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":184.29898939725254},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":186.54031839648442},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":188.80963979563543},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":191.10731071442066},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":193.43369290348178},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":195.78915280516884},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":198.17406161512636},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":200.58879534469551},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":203.03373488414189},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":205.50926606672164},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":208.0157797335948},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,4,FALSE)","v":210.55367179960027}]
["Time-of-Use",21.695523000517891,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)/10","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":2.1524055071711921},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":6.5404173244760058},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":15.455043446593939},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":20.122862216657381},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":22.642461605259729},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":22.929858520266436},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":23.220974772380114},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":23.515859234036434},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":23.814561427646264},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":24.117131534326063},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":24.423620402746469},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":24.734079558100809},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":25.048561211195214},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":25.367118267661841},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":25.689804337297083},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":26.016673743526315},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":26.347781532997011},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":26.683183485301875},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":27.022936122833926},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":27.367096720775219},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":27.715723317220984},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,5,FALSE)","v":28.06887472344123}]
["Variable Peak Pricing",111.39022992473367,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)/10","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":11.059367895930061},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":33.604035642796553},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":79.402486319947201},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":103.3771164262851},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":116.31323320661306},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":117.78167596530606},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":119.2690352841998},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":120.77555871162583},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":122.3014970752829},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":123.8471045261048},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":125.41263858272001},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":126.99836017651069},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":128.60453369727966},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":130.23142703953354},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":131.87931164939022},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":133.54846257211923},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":135.23915850032398},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":136.95168182277388},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":138.68631867389564},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":140.44335898393302},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":142.22309652978319},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,6,FALSE)","v":144.02582898651985}]
["Third Party Contracts",1.2753311170801587,{"$f":"HLOOKUP(C$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)/10","v":0},{"$f":"HLOOKUP(D$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.56265389261423382},{"$f":"HLOOKUP(E$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":0.91333029361704465},{"$f":"HLOOKUP(F$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.1634845697778693},{"$f":"HLOOKUP(G$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.1850319072116349},{"$f":"HLOOKUP(H$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.2069782939861002},{"$f":"HLOOKUP(I$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.2293311203589621},{"$f":"HLOOKUP(J$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.2520979134529702},{"$f":"HLOOKUP(K$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.2752863397906185},{"$f":"HLOOKUP(L$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.2989042078757846},{"$f":"HLOOKUP(M$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.322959470823174},{"$f":"HLOOKUP(N$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.3474602290364657},{"$f":"HLOOKUP(O$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.372414732936049},{"$f":"HLOOKUP(P$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.3978313857372893},{"$f":"HLOOKUP(Q$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.423718746280231},{"$f":"HLOOKUP(R$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.4500855319117192},{"$f":"HLOOKUP(S$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.4769406214208893},{"$f":"HLOOKUP(T$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.5042930580290237},{"$f":"HLOOKUP(U$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.5321520524347769},{"$f":"HLOOKUP(V$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.560526985915804},{"$f":"HLOOKUP(W$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.589427413487821},{"$f":"HLOOKUP(X$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.6188630671221769},{"$f":"HLOOKUP(Y$3,'AEG Input File'!$E$2:$AB$8,7,FALSE)","v":1.648843859023011}]
[]
["Input into Plexos","Per Dth Price"]
["Behavioral",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C20:Y20))","v":11848.862041118035},{"$f":"IFERROR(C4/(C12*1000),0)","v":0},{"$f":"IFERROR(D4/(D12),0)","v":15149.113551285171},{"$f":"IFERROR(E4/(E12),0)","v":11162.140716132082},10031.137031965274,10636.533468153384,11212.499341537823,11758.020385931242,12279.349907631633,12778.414812339994,13255.62640365671,13711.388260370946,13883.384843499703,14057.390559043466,14233.791122169398,14412.636278573807,14593.977806616216,14777.957103268916,14964.619064742492,15154.011667883819,15346.181448622903,15541.175749202437,15739.046048572756,15939.840960020298]
["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$31,LC!C22:Y22))","v":5756.486632822036},{"$f":"IFERROR(C6/(C14*1000),0)","v":0},10328.100579684942,6811.8131886234723,5848.256321193091,5731.1074777101658,5719.2941296727704,5753.8038224321535,5797.3134940756127,5847.8889393255758,5905.922337586615,5970.0338076319213,5982.0195250589477,5946.0621548752715,5808.2114699088452,5800.372677997445,5861.2048549385509,5989.1511975851154,6120.1239038391868,6255.8558906818425,6394.6914765961819,6536.7028248342685,6681.9635542648521,6830.5490836404897]
["Time-of-Use",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C23:Y23))","v":18882.819817417218},{"$f":"IFERROR(C7/(C15*1000),0)","v":0},84948.098230322663,33626.77172332113,18719.545474743245,16068.553937683741,14987.470269867425,14712.804918773316,14473.286787486039,14265.893119504331,14086.22847476107,13925.862160127715,13422.549757655504,12628.829842421696,11232.563243532846,10585.102509280416,10320.866986087518,10426.054631298393,10532.415061086183,10639.963683884256,10748.716308145025,10858.689211036568,10969.898671369407,11082.36139837347]
["Variable Peak Pricing",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C24:Y24))","v":4474.128866989},{"$f":"IFERROR(C8/(C16*1000),0)","v":0},17952.1153890034,7950.4121195920334,5046.5284667130154,4477.2537964131971,4200.9595880997085,4061.2330194525975,3936.1765699839084,3824.5209987659427,3724.5154252337434,3632.8255901804478,3415.614737656364,3084.8940245465587,2518.9645387061046,2247.4236956056443,2126.205159574165,2149.249878206052,2172.5773484720785,2196.1917451412055,2220.0973594709699,2244.298560884889,2268.7997643351064,2293.605489632022]
["Third Party Contracts",{"$f":"-PMT($B$31,24,NPV($B$31,LC!C25:Y25))","v":135937.15504886035},{"$f":"IFERROR(C9/(C17*1000),0)","v":0},219900.79735674421,144461.96430049714,120434.86143142234,124889.56126510663,129147.39665893275,133184.30974337866,137059.70879993189,140786.79614778838,144369.39539427118,147811.2405224533,149545.73944748353,151289.56780238551,153041.27750800943,154801.86893549262,156571.27452387352,158349.94241679952,160137.76888977209,161934.63304744428,163740.39030243407,165554.92293256865,167378.10105955822,169209.81147099062]
[]
[]
[]
[]
[]
["WA Discount Factor",6.5799999999999997E-2]
["ID Discount Factor",6.5600000000000006E-2]
["OR Discount Factor",6.7100000000000007E-2]

{"sheet":"Behavioral","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":7.1048935108550925E-52},null,{"$f":"L8","v":7.1048935108550925E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":1.0024314877753483E-52},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":27822.396910710162},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$103)","v":197195.68836173645},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":2441342.9873511381},{"$f":"SUM(C25:C104)","v":2441342.9873511381},null,null,{"$f":"SUM(F25:F104)","v":2441342.9873511386},{"$f":"SUM(G25:G104)","v":2441342.9873511372},{"$f":"SUM(H25:H104)","v":-2.4556356947869062E-11},null,{"$f":"SUM(J25:J104)","v":2441342.9873511372},null,{"$f":"SUM(L25:L104)","v":281362.98246377992},514028.52565498254,6696503.7308816966,201410.79645646887,0,8084.2140510624622,101804.54342580207,10629056.045814574,7.1048935108550925E-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":384518.26552964188}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B5/100","v":87264.768935150409},{"$f":"B29","v":87264.768935150409},{"$f":"I28+C29","v":87264.768935150409},8726.4768935150405,17452.953787030081,{"$f":"CA230","v":8726.4768935150405},1832.5601476381585,76705.731893997217,8726.4768935150405,81985.25041457382,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":2131.6165107789193},3894.2993946922566,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B5/100","v":198324.32319632586},1308.971534027256,{"$f":"AL29*$T$8","v":0},24.225179572421638,305.06779387593531,214714.98050278769,{"$f":"S29/(1+$D$3)^(A29-1)","v":3.1572809692500295E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,214714.98050278769,0,-214714.98050278769,{"$f":"AF29-AE29","v":-214714.98050278769},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":211968.31709458109},null,{"$f":"C29-J28+AN28","v":87264.768935150409}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B6/100","v":89317.490822747888},89317.490822747888,166023.22271674511,26384.702869304871,45788.224223797712,17658.225975789828,5907.2996320816555,142457.69710887363,17658.225975789828,154240.45991280937,4010.2519577330436,7326.4218458584455,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B6/100","v":223584.79063878726},2517.8367429657487,0,85.455042969259978,1076.1357353934061,256259.11793949699,3.5281146926235883E-53,null,0,3,0,0,0,0,0,0,0,256259.11793949699,0,-256259.11793949699,-256259.11793949699,0,null,null,252981.01624107087,null,167855.78286438325]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B7/100","v":91312.248117789248},91312.248117789248,233769.94522666288,53174.153656873626,63598.882322386053,26789.450787568756,7729.980622311632,199250.51381678251,26789.450787568756,216510.22952172271,5629.2659675647901,10284.235902281829,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B7/100","v":243176.31734788325},3622.6470750957401,0,138.40640421780776,1742.9524626143568,{"$f":"J31+M31+L31+N31+O31+P31+Q31+R31","v":291383.2759472265},3.7561287597887625E-53,null,0,4,0,0,0,0,0,0,0,291383.2759472265,0,-291383.2759472265,-291383.2759472265,0,null,null,287655.86121382727,null,241509.80500638267]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B8/100","v":93351.554992419886},93351.554992419886,292602.06880920241,89298.759943684374,75092.09001547347,36124.606286810747,8183.1715830191715,248294.2909393725,36124.606286810747,270448.17987428745,7031.6526767314735,12846.288544028654,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B8/100","v":249509.80430584771},4621.0786381685066,0,186.73971857987124,2351.6141048971945,312671.78427506413,3.7737838679848266E-53,null,0,5,0,0,0,0,0,0,0,312671.78427506413,0,-312671.78427506413,-312671.78427506413,0,null,null,308672.04403041065,null,308071.90921123378]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B9/100","v":95436.406387250594},95436.406387250594,343730.69732662308,134967.00686922017,86834.006837749912,45668.246925535808,8644.8095815649613,289417.64081952232,45668.246925535808,316574.16907307273,8230.9283958998913,15037.273030970955,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B9/100","v":256017.02707489309},5510.7556396751042,0,227.34979030824485,2863.0169184153292,333554.59777569841,3.76936110605217E-53,null,0,6,0,0,0,0,0,0,0,333554.59777569841,0,-333554.59777569841,-333554.59777569841,0,null,null,329287.721723528,null,367383.70931167365]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B10/100","v":97536.007327770101},97536.007327770101,386953.64814729244,190388.854527533,93805.346684633376,55421.847658312821,8060.5347955273164,323471.26569345233,55421.847658312821,355212.45692037238,9235.5238799296822,16872.591703717688,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B10/100","v":262617.376163946},6288.7720457086189,0,260.57621487821842,3281.4374304963244,353978.12509698933,3.7453268160816765E-53,null,0,7,0,0,0,0,0,0,0,353978.12509698933,0,-353978.12509698933,-353978.12509698933,0,null,null,349449.98848894832,null,419251.46971390792]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B11/100","v":99681.799488981051},99681.799488981051,423153.06518243335,255778.88213474391,95889.629858721135,65390.027607210926,6404.9164728171436,351358.1211024053,65390.027607210926,387255.59314241935,10068.645421702902,18394.64067426492,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B11/100","v":269397.25272758061},6952.6713231686426,0,287.26917243858259,3617.5819635273438,374108.08888989396,3.7061490037018345E-53,null,0,8,0,0,0,0,0,0,0,374108.08888989396,0,-374108.08888989396,-374108.08888989396,0,null,null,369322.44703080325,null,463511.42154457618]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B12/100","v":101874.79907773861},101874.79907773861,453232.9201801439,331356.38964972866,98008.007701476221,75577.507514984783,4710.4050391632018,372945.0076259959,75577.507514984783,413088.9639030699,10740.313061479817,19621.725785395822,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B12/100","v":276361.81578014052},7499.942895226558,0,307.80406025568413,3876.1778969496331,393985.2869944328,3.6544183510801838E-53,null,0,9,0,0,0,0,0,0,0,393985.2869944328,0,-393985.2869944328,-393985.2869944328,0,null,null,388945.37329756177,null,499996.19301510387]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B13/100","v":104116.04465744886},104116.04465744886,477061.05228344479,417345.50163045834,100169.52176578426,85989.111980729678,2977.8860548614616,388094.05424785364,85989.111980729678,432577.55326564924,11247.016384906879,20547.433780118339,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B13/100","v":283516.3913246849},7928.0209523635176,0,322.04662671273678,4055.5345995571533,413605.55564907315,3.5920064253176009E-53,null,0,10,0,0,0,0,0,0,0,413605.55564907315,0,-413605.55564907315,-413605.55564907315,0,null,null,408314.65679109842,null,528534.73015756789]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B14/100","v":106406.59763991274},106406.59763991274,494500.65188776638,513975.27337517927,102375.04359448736,96629.771744720958,1206.5070884509446,396664.3730545945,96629.771744720958,445582.51247118041,11585.14532425069,21165.169342381068,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B14/100","v":290866.47845676373},8234.2832372512639,0,329.85880705856255,4153.9134213255238,432964.62033375172,3.5205914712780637E-53,null,0,11,0,0,0,0,0,0,0,432964.62033375172,0,-432964.62033375172,-432964.62033375172,0,null,null,427426.07767159527,null,548952.21581675089]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B15/100","v":108747.54278799082},108747.54278799082,505411.91584258532,612753.32250518422,104627.29455356608,98778.049130005005,1228.3415389478264,405405.52517363249,98778.049130005005,455408.72050810891,11840.626733210831,21631.914224135173,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B15/100","v":298417.71435950825},8416.049802900312,0,336.82243110295883,4241.6063698237704,443662.78305068635,3.3777593446778665E-53,null,0,12,0,0,0,0,0,0,0,443662.78305068635,0,-443662.78305068635,-443662.78305068635,0,null,null,437987.38802731672,null,561069.98686002078]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B16/100","v":111139.98872932664},111139.98872932664,516545.51390295912,713713.62142584706,106929.09503374454,100960.29892066287,1253.4471837471506,414331.76779854909,100960.29892066287,465438.64085075411,12101.404662119607,22108.335440410821,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B16/100","v":306175.93268047279},8601.4788968901375,0,343.9197238394263,4330.9826087545516,454622.35293315019,3.2407010679709071E-53,null,0,13,0,0,0,0,0,0,0,454622.35293315019,0,-454622.35293315019,-454622.35293315019,0,null,null,448806.76159233984,null,573431.92645934247]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B17/100","v":113585.06848137183},113585.06848137183,527916.83627992088,816901.20238286816,109281.53512448692,103187.58095702113,1279.7303751678171,423449.52494773199,103187.58095702113,475683.18061382644,12367.762695959487,22594.951079156755,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B17/100","v":314147.14293166168},8790.8504403007701,0,351.15669816364709,4422.1178585398711,465861.56266080332,3.1092636378899716E-53,null,0,14,0,0,0,0,0,0,0,465861.56266080332,0,-465861.56266080332,-465861.56266080332,0,null,null,459902.19781139184,null,586056.69602005137]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B18/100","v":116083.939987962},116083.939987962,539533.46493569401,922362.02183944348,111685.72889722565,105460.81945657532,1307.2309825365689,432765.41449658212,105460.81945657532,486149.43971613806,12639.885432619589,23092.098386516558,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B18/100","v":322337.52115881996},8984.2958257648843,0,358.5383608998888,4515.0751701399495,477388.23379133618,2.983217111329002E-53,null,0,15,0,0,0,0,0,0,0,477388.23379133618,0,-477388.23379133618,-477388.23379133618,0,null,null,471281.41818772705,null,598953.05505099229]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B19/100","v":118637.78666769718},118637.78666769718,551403.20116427925,1030142.9793240635,114142.81493296463,107780.95748462,1335.9900641523718,442286.25361550687,107780.95748462,496844.72738989303,12917.962912137218,23600.124551019919,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B19/100","v":330753.47400818468},9181.9503339317107,0,366.06985568009623,4609.9193173346985,489210.45846290834,2.8623409610226847E-53,null,0,16,0,0,0,0,0,0,0,489210.45846290834,0,-489210.45846290834,-489210.45846290834,0,null,null,482952.41134376655,null,612130.0222621141]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B20/100","v":121247.81797438649},121247.81797438649,563534.07158989331,1140295.117873345,116653.95686148983,110152.13854928163,1365.3818455637213,452016.55119504797,110152.13854928163,{"$f":"(+I44+D44)/2","v":507775.31139247061},13202.158096204235,24119.327291142356,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B20/100","v":339401.55713584699},9383.9532412782082,0,373.75440409025828,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":4706.6908695707716},501339.57958741445,2.7464399451526065E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,501339.57958741445,0,-501339.57958741445,-501339.57958741445,0,null,null,494926.37509132404,null,625596.88275188056]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B21/100","v":123915.26996982301},123915.26996982301,575931.82116487098,1252870.6034707108,119220.34391244262,112575.48559736581,1395.42024616613,461960.91532133904,112575.48559736581,518946.36824310501,13492.605574320729,24649.952491547487,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B21/100","v":348288.52328066772},9590.4002125863299,0,381.59493050672955,4805.4266535325978,513783.98874052742,2.6353066772987394E-53,null,0,18,0,0,0,0,0,0,0,513783.98874052742,0,-513783.98874052742,-513783.98874052742,0,null,null,507211.59365988825,null,639360.014172422]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B22/100","v":126641.40590915913},126641.40590915913,588602.32123049814,1367922.7497512186,121843.19147851635,115052.14628050788,1426.11949158178,472124.05545840843,115052.14628050788,530363.18834445323,13789.442896955783,25192.25144636153,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B22/100","v":357421.40850571287},9801.3890172632291,0,389.59438738542627,4906.1638495106154,526552.3963836974,2.5287428738361619E-53,null,0,19,0,0,0,0,0,0,0,526552.3963836974,0,-526552.3963836974,-526552.3963836974,0,null,null,519816.6660854948,null,653425.93448421534]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B23/100","v":129427.51683916064},129427.51683916064,601551.57229756913,1485506.0432498977,124523.74169104372,117583.29349867905,1457.49412039658,{"$f":"D47-J47-H47","v":482510.78467849351},117583.29349867905,542031.17848803126,14092.810640688813,25746.480978181484,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B23/100","v":366807.38317731052},10017.019575643022,0,397.75579764892478,5008.9405251822482,539653.68419333408,2.4265581684830685E-53,null,0,20,0,0,0,0,0,0,0,539653.68419333408,0,-539653.68419333408,-539653.68419333408,0,null,null,532750.3604289334,null,667801.30504286813]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B24/100","v":132274.92220962219},132274.92220962219,{"$f":"I47+C48","v":614785.70688811573},1605676.1692055475,127263.26400824668,120170.12595564999,1489.5589910453061,493126.02194142045,120170.12595564999,553955.86441476806,14402.852474783969,26312.903559701484,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B24/100","v":376453.83351182734},10237.39400630717,0,406.08223509242123,5113.7953888640495,553096.98713222623,2.3285701978453917E-53,null,0,21,0,0,0,0,0,0,0,553096.98713222623,0,-553096.98713222623,-553096.98713222623,0,null,null,546021.69479729922,null,682492.93375381129]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B25/100","v":135184.97049823389},135184.97049823389,628310.99243965431,1728490.0379322218,130063.05581642812,122813.86872667432,1522.3292888482986,503974.79442413163,122813.86872667432,566142.89343189297,14719.715229229216,26891.787438014915,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B25/100","v":386368.48806465784},10462.616674445928,0,414.57679275007155,5220.7673911488764,566891.8203169211,2.2346047345836889E-53,null,0,22,0,0,0,0,0,0,0,566891.8203169211,0,-566891.8203169211,-566891.8203169211,0,null,null,559640.06258846633,null,697507.7782963952]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,2,FALSE)*Inflation!$B26/100","v":138159.03984919502},138159.03984919502,642133.83427332668,1854005.8117708829,132924.44304438954,125515.77383866115,1555.8205332029627,515062.23990146257,125515.77383866115,578598.03708739462,15043.548964272259,27483.406761651244,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,2,FALSE)*Inflation!$B26/100","v":396559.17505017319},10692.794241283738,0,423.24265063483375,5329.8965779540049,581047.83808463055,2.1444942965380363E-53,null,0,23,0,0,0,0,0,0,0,581047.83808463055,0,-581047.83808463055,-581047.83808463055,0,null,null,573614.99464004429,null,712852.9494189159]
[2046,{"$f":"'AEG Input File'!$AZ$484*Inflation!B26/100","v":0},0,515062.23990146257,1968163.0787614069,107609.07304619066,114157.26699052396,-1375.120728309992,402280.09363924857,114157.26699052396,458671.16677035554,11925.450336029244,21786.88042159189,{"$f":"'AEG Input File'!$BX$484*Inflation!$B$26/100","v":0},8810.0576337038219,0,416.05941392200486,5239.438046147452,162335.1528419184,5.6096796652428592E-54,null,0,24,0,0,0,0,0,0,0,162335.1528419184,0,-162335.1528419184,-162335.1528419184,0,null,null,160258.53935583358,null,587337.17558025476]
[2047,0,0,402280.09363924857,2070711.9517531346,64792.940260926116,102548.87299172775,-7928.7458734683432,307659.9665209892,102548.87299172775,354970.03008011892,9229.2207820830918,16861.076428805649,0,7097.698628845962,0,318.09644121972428,4005.7898961112396,140060.75516879343,4.5316298965985061E-54,null,0,25,0,0,0,0,0,0,0,140060.75516879343,0,-140060.75516879343,-140060.75516879343,0,null,null,138269.07882535862,null,473179.9085897308]
[2048,0,0,307659.9665209892,2161397.0460780924,39108.26551129805,90685.094324958045,-10831.134050868599,227806.00624689975,90685.094324958045,267732.98638394446,6961.0576459825552,12717.316853237362,0,5559.4655339700457,0,236.27738578728142,2975.4421679068464,119134.65391184214,3.6090139364845913E-54,null,0,26,0,0,0,0,0,0,0,119134.65391184214,0,-119134.65391184214,-119134.65391184214,0,null,null,117610.66711882576,null,370631.03559800307]
[2049,0,0,227806.00624689975,2239957.3586056116,23702.575691325539,78560.312527519389,-11520.124735600708,160765.81845498108,78560.312527519389,194285.9123509404,5051.4337211244501,9228.5808366696692,0,4199.1891190956749,0,167.98415950592101,2115.4252662347344,99322.925630149854,2.8171659917389376E-54,null,0,27,0,0,0,0,0,0,0,99322.925630149854,0,-99322.925630149854,-99322.925630149854,0,null,null,98052.373175982284,null,279945.94127304503]
[2050,0,0,160765.81845498108,2306126.1441361485,7957.9606953136326,66168.785530537105,-12224.273215396928,106821.3061398409,66168.785530537105,133793.562297411,3478.6326197326857,6355.194209127023,0,3020.7844311828844,0,112.39936025495685,1415.445642561167,80551.24179339582,2.1391816048812827E-54,null,0,28,0,0,0,0,0,0,0,80551.24179339582,0,-80551.24179339582,-80551.24179339582,0,null,null,79520.819287236998,null,201385.62874552564]
[2051,0,0,106821.3061398409,2359630.7890757695,0,53504.644939621176,-11235.975437320447,64552.636637540178,53504.644939621176,85686.971388690537,2227.861256105954,4070.1311409628006,0,2028.2526482248279,0,68.966345657551074,868.49349696403624,62768.349827536353,1.5607329834607632E-54,null,0,29,0,0,0,0,0,0,0,62768.349827536353,0,-62768.349827536353,-62768.349827536353,0,null,null,61965.408508485874,null,135216.84321498853]
[2052,0,0,64552.636637540178,2400192.6823314745,0,40561.893255705116,-8517.9975836980739,32508.740965533136,40561.893255705116,48530.688801536657,1261.7979088399529,2305.2077180729912,0,1225.6829741305103,0,36.279999433067019,456.87419388485154,45847.736050066487,1.0673780667990235E-54,null,0,30,0,0,0,0,0,0,0,45847.736050066487,0,-45847.736050066487,-45847.736050066487,0,null,null,45261.245537560317,null,81712.198275367351]
[2053,0,0,32508.740965533136,2427527.0833662176,0,27334.401034742892,-5740.2242172960068,10914.56414808625,27334.401034742892,21711.652556809691,564.50296647705193,1031.3034964484602,0,617.25457529493349,0,13.740520514202133,173.03443582092839,29734.237029298471,6.4814124680895401E-55,null,0,31,0,0,0,0,0,0,0,29734.237029298471,0,-29734.237029298471,-29734.237029298471,0,null,null,29353.872600938263,null,41150.305019662235]
[2054,0,0,10914.56414808625,2441342.9873511372,0,13815.903984919503,-2901.3398368330954,-1.5734258340671659E-10,13815.903984919503,5457.282074043047,141.88933392511922,259.22089851704476,0,207.23855977379014,0,1.5711399816798557,19.785372762602783,14445.60928987974,2.9482289562604815E-55,null,0,32,0,0,0,0,0,0,0,14445.60928987974,0,-14445.60928987974,-14445.60928987974,0,null,null,14260.819079374391,null,13815.903984919343]
[2055,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-3.0672403055084469E-70,null,0,33,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2056,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.8718402920381695E-70,null,0,34,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2057,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.6888883300608293E-70,null,0,35,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2058,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.5175914104910204E-70,null,0,36,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2059,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.3572070432671246E-70,null,0,37,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2060,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.2070400390127004E-70,null,0,38,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2061,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.066439495723662E-70,null,0,39,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2062,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.9347959774200048E-70,null,0,40,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2063,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.8115388725328681E-70,null,0,41,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2064,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.6961339205768207E-70,null,0,42,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2065,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.5880808963866713E-70,null,0,43,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2066,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.486911441881082E-70,null,0,44,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2067,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.3921870359547228E-70,null,0,45,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2068,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.3034970936994144E-70,null,0,46,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2069,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.2204571867153048E-70,null,0,47,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2070,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.1427073767979707E-70,null,0,48,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2071,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.0699106557787821E-70,null,0,49,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2072,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.0017514847559847E-70,null,0,50,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2073,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-9.379344263847651E-71,null,0,51,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2074,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-8.7818286429793373E-71,null,0,52,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2075,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-8.2223780410652538E-71,null,0,53,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2076,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-7.6985675078323416E-71,null,0,54,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2077,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-7.2081265756266985E-71,null,0,55,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2078,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-6.7489294180243235E-71,null,0,56,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2079,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-6.3189856353922343E-71,null,0,57,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2080,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-5.9164316274598651E-71,null,0,58,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2081,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-5.5395225155049093E-71,null,0,59,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2082,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-5.1866245791402084E-71,null,0,60,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2083,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-7.4737727118190372E-12},0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-4.8562081749187371E-71,null,0,61,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2084,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-7.4737727118190372E-12},0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-4.5468411060622602E-71,null,0,62,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2085,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-4.257182414574603E-71,null,0,63,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2086,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-3.9859765688313201E-71,null,0,64,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-1.5734258340671659E-10},{"$f":"E91+J92","v":2441342.9873511372},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-1.5734258340671659E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-1.5734258340671659E-10},-4.0909071685746314E-12,-7.4737727118190372E-12,0,{"$f":"AN92*$D$10","v":-2.4010660126805303E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-1.5342785024858446E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.932117599150739E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-1.6051291342473522E-11},-3.7320480214517429E-71,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-1.6051291342473522E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":1.6051291342473522E-11},1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2088,0,{"$f":"B93","v":0},-1.5734258340671659E-10,2441342.9873511372,0,{"$f":"CA294","v":0},0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-4.0909071685746314E-12},-7.4737727118190372E-12,0,-2.4010660126805303E-12,{"$f":"AL93*$T$8","v":0},-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-3.4942961138644074E-71},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,{"$f":"AF93-AE93","v":1.6051291342473522E-11},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-1.5845961027459647E-11},null,{"$f":"C93-J92+AN92","v":-1.6007106751203537E-10}]
[2089,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-3.2716903054795767E-71,null,0,67,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2090,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-3.0632657067896108E-71,null,0,68,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2091,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.8681188970353269E-71,null,0,69,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2092,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.6854040083099196E-71,null,0,70,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2093,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.5143290591269231E-71,null,0,71,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2094,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.3541525215599819E-71,null,0,72,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2095,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.2041801070746239E-71,null,0,73,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2096,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-2.0637617571201672E-71,null,0,74,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2097,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.932288825437406E-71,null,0,75,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
[2098,0,0,-1.5734258340671659E-10,2441342.9873511372,0,0,0,-1.5734258340671659E-10,0,-1.5734258340671659E-10,-4.0909071685746314E-12,-7.4737727118190372E-12,0,-2.4010660126805303E-12,0,-1.5342785024858446E-13,-1.932117599150739E-12,-1.6051291342473522E-11,-1.8091914398687368E-71,null,0,76,0,0,0,0,0,0,0,-1.6051291342473522E-11,0,1.6051291342473522E-11,1.6051291342473522E-11,0,null,null,-1.5845961027459647E-11,null,-1.6007106751203537E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":87264.768935150409},{"$f":"$B30","v":89317.490822747888},{"$f":"$B31","v":91312.248117789248},{"$f":"$B32","v":93351.554992419886},{"$f":"$B33","v":95436.406387250594},{"$f":"$B34","v":97536.007327770101},{"$f":"$B35","v":99681.799488981051},{"$f":"$B36","v":101874.79907773861},{"$f":"$B37","v":104116.04465744886},{"$f":"$B38","v":106406.59763991274},{"$f":"$B39","v":108747.54278799082},{"$f":"$B40","v":111139.98872932664},{"$f":"$B41","v":113585.06848137183},{"$f":"$B42","v":116083.939987962},{"$f":"$B43","v":118637.78666769718},{"$f":"$B44","v":121247.81797438649},{"$f":"$B45","v":123915.26996982301},{"$f":"$B46","v":126641.40590915913},{"$f":"$B47","v":129427.51683916064},{"$f":"$B48","v":132274.92220962219},{"$f":"$B49","v":135184.97049823389},{"$f":"$B50","v":138159.03984919502},{"$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":2441342.9873511381},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":17452.953787030081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17452.953787030081,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":27924.726059248133},{"$f":"E$135*$A137","v":17863.498164549579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45788.224223797712,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,16754.83563554888,{"$f":"E$135*$A138","v":28581.597063279325},{"$f":"F$135*$A137","v":18262.449623557852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63598.882322386053,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,10052.901381329328,17148.958237967596,{"$f":"F$135*$A138","v":29219.91939769256},{"$f":"G$135*$A137","v":18670.310998483979},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75092.09001547347,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,10052.901381329328,10289.374942780556,17531.951638615537,{"$f":"G$135*$A138","v":29872.497597574365},{"$f":"H$135*$A137","v":19087.281277450118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86834.006837749912,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,5026.4506906646639,10289.374942780556,10519.170983169321,17923.498558544619,{"$f":"H$135*$A138","v":30539.650043920192},{"$f":"I$135*$A137","v":19507.201465554022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93805.346684633376,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,5144.687471390278,10519.170983169321,10754.099135126771,18323.790026352115,{"$f":"I$135*$A138","v":31211.522344886434},{"$f":"J$135*$A137","v":19936.35989779621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95889.629858721135,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,5259.5854915846603,10754.099135126771,10994.274015811268,18726.913406931861,{"$f":"J$135*$A138","v":31898.175836473936},{"$f":"K$135*$A137","v":20374.959815547725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98008.007701476221,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,5377.0495675633856,10994.274015811268,11236.148044159116,19138.905501884361,{"$f":"K$135*$A138","v":32599.935704876356},{"$f":"L$135*$A137","v":20823.208931489775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100169.52176578426,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,5497.1370079056342,11236.148044159116,11483.343301130617,19559.961422925815,{"$f":"L$135*$A138","v":33317.134290383634},{"$f":"M$135*$A137","v":21281.319527982549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102375.04359448736,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,5618.0740220795578,11483.343301130617,11735.976853755488,19990.280574230183,{"$f":"M$135*$A138","v":34050.111244772081},{"$f":"N$135*$A137","v":21749.508557598165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104627.29455356608,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,5741.6716505653085,11735.976853755488,11994.168344538108,20430.066746863245,{"$f":"N$135*$A138","v":34799.213692157064},{"$f":"O$135*$A137","v":22227.99774586533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106929.09503374454,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,5867.9884268777441,11994.168344538108,12258.040048117948,20879.528215294238,{"$f":"O$135*$A138","v":35564.796393384524},{"$f":"P$135*$A137","v":22717.013696274367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109281.53512448692,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,5997.0841722690539,12258.040048117948,12527.716929176542,21338.877836030715,{"$f":"P$135*$A138","v":36347.221914038986},{"$f":"Q$135*$A137","v":23216.787997592401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111685.72889722565,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,6129.0200240589738,12527.716929176542,12803.326701618429,21808.33314842339,{"$f":"Q$135*$A138","v":37146.860796147841},{"$f":"R$135*$A137","v":23727.557333539437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114142.81493296463,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,6263.8584645882711,12803.326701618429,13084.999889054034,22288.116477688705,{"$f":"R$135*$A138","v":37964.091733663096},{"$f":"S$135*$A137","v":24249.563594877298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116653.95686148983,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,6401.6633508092145,13084.999889054034,13372.869886613222,22778.455040197859,{"$f":"S$135*$A138","v":38799.30175180368},{"$f":"T$135*$A137","v":24783.053993964604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119220.34391244262,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,6542.4999445270169,13372.869886613222,13667.073024118714,23279.581051082205,{"$f":"T$135*$A138","v":39652.886390343367},{"$f":"U$135*$A137","v":25328.28118183183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121843.19147851635,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6686.4349433066109,13667.073024118714,13967.748630649323,23791.731834206021,{"$f":"U$135*$A138","v":40525.249890930922},{"$f":"V$135*$A137","v":25885.503367832131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124523.74169104372,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6833.5365120593569,13967.748630649323,14275.039100523611,24315.149934558554,{"$f":"V$135*$A138","v":41416.805388531408},{"$f":"W$135*$A137","v":26454.98444192444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127263.26400824668,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6983.8743153246614,14275.039100523611,14589.089960735131,24850.083233118843,{"$f":"W$135*$A138","v":42327.975107079103},{"$f":"X$135*$A137","v":27036.994099646778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130063.05581642812,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7137.5195502618053,14589.089960735131,14910.049939871305,25396.785064247462,{"$f":"X$135*$A138","v":43259.190559434843},{"$f":"Y$135*$A137","v":27631.807969839007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132924.44304438954,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7294.5449803675656,14910.049939871305,15238.071038548476,25955.514335660908,{"$f":"Y$135*$A138","v":44210.892751742409},{"$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,107609.07304619066,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7455.0249699356527,15238.071038548476,15573.308601396544,26526.535651045444,{"$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,64792.940260926116,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7619.0355192742381,15573.308601396544,15915.921390627265,0,{"$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,39108.26551129805,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7786.654300698272,15915.921390627265,0,0,{"$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,23702.575691325539,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7957.9606953136326,0,0,0,{"$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,7957.9606953136326,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$212)","v":87264.768935150409},89317.490822747903,91312.248117789248,93351.554992419886,95436.406387250609,97536.007327770087,99681.799488981051,101874.79907773861,104116.04465744886,106406.59763991275,108747.54278799082,111139.98872932664,113585.06848137183,116083.93998796199,118637.78666769718,121247.81797438649,123915.26996982303,126641.40590915913,129427.51683916063,132274.92220962219,135184.97049823389,138159.03984919502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,2441342.9873511386]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":87264.768935150409},{"$f":"$B30","v":89317.490822747888},{"$f":"$B31","v":91312.248117789248},{"$f":"$B32","v":93351.554992419886},{"$f":"$B33","v":95436.406387250594},{"$f":"$B34","v":97536.007327770101},{"$f":"$B35","v":99681.799488981051},{"$f":"$B36","v":101874.79907773861},{"$f":"$B37","v":104116.04465744886},{"$f":"$B38","v":106406.59763991274},{"$f":"$B39","v":108747.54278799082},{"$f":"$B40","v":111139.98872932664},{"$f":"$B41","v":113585.06848137183},{"$f":"$B42","v":116083.939987962},{"$f":"$B43","v":118637.78666769718},{"$f":"$B44","v":121247.81797438649},{"$f":"$B45","v":123915.26996982301},{"$f":"$B46","v":126641.40590915913},{"$f":"$B47","v":129427.51683916064},{"$f":"$B48","v":132274.92220962219},{"$f":"$B49","v":135184.97049823389},{"$f":"$B50","v":138159.03984919502},{"$f":"$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:$BZ227)","v":2441342.9873511381}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":8726.4768935150405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8726.4768935150405]
[0.1,3,0,{"$f":"D$227*$A230","v":8726.4768935150405},{"$f":"E$227*$A229","v":8931.7490822747895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17658.225975789828]
[0.1,4,0,8726.4768935150405,{"$f":"E$227*$A230","v":8931.7490822747895},{"$f":"F$227*$A229","v":9131.2248117789259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26789.450787568756]
[0.1,5,0,8726.4768935150405,8931.7490822747895,{"$f":"F$227*$A230","v":9131.2248117789259},{"$f":"G$227*$A229","v":9335.1554992419897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36124.606286810747]
[0.1,6,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,{"$f":"G$227*$A230","v":9335.1554992419897},{"$f":"H$227*$A229","v":9543.640638725059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45668.246925535808]
[0.1,7,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,{"$f":"H$227*$A230","v":9543.640638725059},{"$f":"I$227*$A229","v":9753.6007327770112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55421.847658312821]
[0.1,8,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,{"$f":"I$227*$A230","v":9753.6007327770112},{"$f":"J$227*$A229","v":9968.1799488981051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65390.027607210926]
[0.1,9,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,{"$f":"J$227*$A230","v":9968.1799488981051},{"$f":"K$227*$A229","v":10187.479907773863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75577.507514984783]
[0.1,10,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,{"$f":"K$227*$A230","v":10187.479907773863},{"$f":"L$227*$A229","v":10411.604465744887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85989.111980729678]
[0,11,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,{"$f":"L$227*$A230","v":10411.604465744887},{"$f":"M$227*$A229","v":10640.659763991274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96629.771744720958]
[0,12,0,0,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,{"$f":"M$227*$A230","v":10640.659763991274},{"$f":"N$227*$A229","v":10874.754278799082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98778.049130005005]
[0,13,0,0,0,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,{"$f":"N$227*$A230","v":10874.754278799082},{"$f":"O$227*$A229","v":11113.998872932665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100960.29892066287]
[0,14,0,0,0,0,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,{"$f":"O$227*$A230","v":11113.998872932665},{"$f":"P$227*$A229","v":11358.506848137184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103187.58095702113]
[0,15,0,0,0,0,0,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,{"$f":"P$227*$A230","v":11358.506848137184},{"$f":"Q$227*$A229","v":11608.3939987962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105460.81945657532]
[0,16,0,0,0,0,0,0,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,{"$f":"Q$227*$A230","v":11608.3939987962},{"$f":"R$227*$A229","v":11863.778666769718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107780.95748462]
[0,17,0,0,0,0,0,0,0,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,{"$f":"R$227*$A230","v":11863.778666769718},{"$f":"S$227*$A229","v":12124.781797438649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110152.13854928163]
[0,18,0,0,0,0,0,0,0,0,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,{"$f":"S$227*$A230","v":12124.781797438649},{"$f":"T$227*$A229","v":12391.526996982302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112575.48559736581]
[0,19,0,0,0,0,0,0,0,0,0,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,{"$f":"T$227*$A230","v":12391.526996982302},{"$f":"U$227*$A229","v":12664.140590915915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115052.14628050788]
[0,20,0,0,0,0,0,0,0,0,0,0,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,{"$f":"U$227*$A230","v":12664.140590915915},{"$f":"V$227*$A229","v":12942.751683916065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117583.29349867905]
[0,21,0,0,0,0,0,0,0,0,0,0,0,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,{"$f":"V$227*$A230","v":12942.751683916065},{"$f":"W$227*$A229","v":13227.49222096222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120170.12595564999]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,{"$f":"W$227*$A230","v":13227.49222096222},{"$f":"X$227*$A229","v":13518.497049823389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122813.86872667432]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,{"$f":"X$227*$A230","v":13518.497049823389},{"$f":"Y$227*$A229","v":13815.903984919503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125515.77383866115]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,{"$f":"Y$227*$A230","v":13815.903984919503},{"$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,114157.26699052396]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,{"$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,102548.87299172775]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,{"$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,90685.094324958045]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,0,{"$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,78560.312527519389]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,0,0,{"$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,66168.785530537105]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,0,0,0,{"$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,53504.644939621176]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13227.49222096222,13518.497049823389,13815.903984919503,0,0,0,0,0,{"$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,40561.893255705116]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13518.497049823389,13815.903984919503,0,0,0,0,0,0,{"$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,27334.401034742892]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13815.903984919503,0,0,0,0,0,0,0,{"$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,13815.903984919503]
[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$304)","v":87264.768935150394},89317.490822747917,91312.248117789262,93351.554992419886,95436.406387250594,97536.007327770101,99681.799488981051,101874.79907773861,104116.04465744889,106406.59763991275,108747.54278799082,111139.98872932664,113585.06848137184,116083.93998796202,118637.7866676972,121247.8179743865,123915.269969823,126641.40590915916,129427.51683916066,132274.92220962219,135184.97049823389,138159.03984919508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,2441342.9873511372]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":87264.768935150409},{"$f":"$B30","v":89317.490822747888},{"$f":"$B31","v":91312.248117789248},{"$f":"$B32","v":93351.554992419886},{"$f":"$B33","v":95436.406387250594},{"$f":"$B34","v":97536.007327770101},{"$f":"$B35","v":99681.799488981051},{"$f":"$B36","v":101874.79907773861},{"$f":"$B37","v":104116.04465744886},{"$f":"$B38","v":106406.59763991274},{"$f":"$B39","v":108747.54278799082},{"$f":"$B40","v":111139.98872932664},{"$f":"$B41","v":113585.06848137183},{"$f":"$B42","v":116083.939987962},{"$f":"$B43","v":118637.78666769718},{"$f":"$B44","v":121247.81797438649},{"$f":"$B45","v":123915.26996982301},{"$f":"$B46","v":126641.40590915913},{"$f":"$B47","v":129427.51683916064},{"$f":"$B48","v":132274.92220962219},{"$f":"$B49","v":135184.97049823389},{"$f":"$B50","v":138159.03984919502},{"$f":"$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:$BZ321)","v":2441342.9873511381}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":8726.4768935150405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8726.4768935150405]
[0.1,3,0,{"$f":"D$321*$A324","v":8726.4768935150405},{"$f":"E$321*$A323","v":8931.7490822747895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17658.225975789828]
[0.1,4,0,8726.4768935150405,{"$f":"E$321*$A324","v":8931.7490822747895},{"$f":"F$321*$A323","v":9131.2248117789259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26789.450787568756]
[0.1,5,0,8726.4768935150405,8931.7490822747895,{"$f":"F$321*$A324","v":9131.2248117789259},{"$f":"G$321*$A323","v":9335.1554992419897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36124.606286810747]
[0.1,6,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,{"$f":"G$321*$A324","v":9335.1554992419897},{"$f":"H$321*$A323","v":9543.640638725059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45668.246925535808]
[0.1,7,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,{"$f":"H$321*$A324","v":9543.640638725059},{"$f":"I$321*$A323","v":9753.6007327770112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55421.847658312821]
[0.1,8,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,{"$f":"I$321*$A324","v":9753.6007327770112},{"$f":"J$321*$A323","v":9968.1799488981051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65390.027607210926]
[0.1,9,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,{"$f":"J$321*$A324","v":9968.1799488981051},{"$f":"K$321*$A323","v":10187.479907773863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75577.507514984783]
[0.1,10,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,{"$f":"K$321*$A324","v":10187.479907773863},{"$f":"L$321*$A323","v":10411.604465744887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85989.111980729678]
[0,11,0,8726.4768935150405,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,{"$f":"L$321*$A324","v":10411.604465744887},{"$f":"M$321*$A323","v":10640.659763991274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96629.771744720958]
[0,12,0,0,8931.7490822747895,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,{"$f":"M$321*$A324","v":10640.659763991274},{"$f":"N$321*$A323","v":10874.754278799082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98778.049130005005]
[0,13,0,0,0,9131.2248117789259,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,{"$f":"N$321*$A324","v":10874.754278799082},{"$f":"O$321*$A323","v":11113.998872932665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100960.29892066287]
[0,14,0,0,0,0,9335.1554992419897,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,{"$f":"O$321*$A324","v":11113.998872932665},{"$f":"P$321*$A323","v":11358.506848137184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103187.58095702113]
[0,15,0,0,0,0,0,9543.640638725059,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,{"$f":"P$321*$A324","v":11358.506848137184},{"$f":"Q$321*$A323","v":11608.3939987962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105460.81945657532]
[0,16,0,0,0,0,0,0,9753.6007327770112,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,{"$f":"Q$321*$A324","v":11608.3939987962},{"$f":"R$321*$A323","v":11863.778666769718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107780.95748462]
[0,17,0,0,0,0,0,0,0,9968.1799488981051,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,{"$f":"R$321*$A324","v":11863.778666769718},{"$f":"S$321*$A323","v":12124.781797438649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110152.13854928163]
[0,18,0,0,0,0,0,0,0,0,10187.479907773863,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,{"$f":"S$321*$A324","v":12124.781797438649},{"$f":"T$321*$A323","v":12391.526996982302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112575.48559736581]
[0,19,0,0,0,0,0,0,0,0,0,10411.604465744887,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,{"$f":"T$321*$A324","v":12391.526996982302},{"$f":"U$321*$A323","v":12664.140590915915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115052.14628050788]
[0,20,0,0,0,0,0,0,0,0,0,0,10640.659763991274,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,{"$f":"U$321*$A324","v":12664.140590915915},{"$f":"V$321*$A323","v":12942.751683916065},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117583.29349867905]
[0,21,0,0,0,0,0,0,0,0,0,0,0,10874.754278799082,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,{"$f":"V$321*$A324","v":12942.751683916065},{"$f":"W$321*$A323","v":13227.49222096222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120170.12595564999]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,11113.998872932665,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,{"$f":"W$321*$A324","v":13227.49222096222},{"$f":"X$321*$A323","v":13518.497049823389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122813.86872667432]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,11358.506848137184,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,{"$f":"X$321*$A324","v":13518.497049823389},{"$f":"Y$321*$A323","v":13815.903984919503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125515.77383866115]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11608.3939987962,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,{"$f":"Y$321*$A324","v":13815.903984919503},{"$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,114157.26699052396]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11863.778666769718,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,{"$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,102548.87299172775]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12124.781797438649,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,{"$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,90685.094324958045]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12391.526996982302,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,0,{"$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,78560.312527519389]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12664.140590915915,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,0,0,{"$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,66168.785530537105]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12942.751683916065,13227.49222096222,13518.497049823389,13815.903984919503,0,0,0,0,{"$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,53504.644939621176]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13227.49222096222,13518.497049823389,13815.903984919503,0,0,0,0,0,{"$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,40561.893255705116]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13518.497049823389,13815.903984919503,0,0,0,0,0,0,{"$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,27334.401034742892]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13815.903984919503,0,0,0,0,0,0,0,{"$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,13815.903984919503]
[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$398)","v":87264.768935150394},89317.490822747917,91312.248117789262,93351.554992419886,95436.406387250594,97536.007327770101,99681.799488981051,101874.79907773861,104116.04465744889,106406.59763991275,108747.54278799082,111139.98872932664,113585.06848137184,116083.93998796202,118637.7866676972,121247.8179743865,123915.269969823,126641.40590915916,129427.51683916066,132274.92220962219,135184.97049823389,138159.03984919508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,2441342.9873511372]

{"sheet":"DLC-WH","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":0},null,{"$f":"L8","v":0},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":0},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":0},null,null,null,null,"Federal Income Tax",null,null,{"$f":"T13*D2","v":0.21},null,"(v)","(w)","(x)","(y)","(z)","(aa)","(ab)","(ac)","(ad)","(ae)","(af)","(ag)","(ah)"]
["Gas",0,0,0,{"$f":"SUM(B15:D15)","v":0},null,null,null,null,null,"NPV equity",{"$f":"NPV(L9,$M$28:$M$103)","v":0},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$f":"SUM(B14:B15)","v":0.35},{"$f":"SUM(C14:C15)","v":0},0.65,1,null,null,null,null,null,null,null,null,null,null,null,"Conversion Factor",null,null,{"$f":"T13-T14","v":0.79},null,{"$f":"NPV(O4,$V$29:$V$103)+V28","v":0}]
["......................................................................................................................................................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERM"]
[null,"  Capital Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10","v":10},null,null,null,null,null,null,null,"pv of contribution to fixed costs",null,null,{"$f":"NPV(O4,20,AG28:AG28)","v":18.725890416089282}]
[null,"  -----------------",null,"Rate","Accum.",null,"Book Dep.",null,"Rate",null,"Average",null,null,null,null,"Misc.","State","Federal","Total","Present Val",null,"LEVELIZED",null,null,null,null,null,null,null,null,"Interest .......................",null,{"$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":0},{"$f":"SUM(C25:C104)","v":0},null,null,{"$f":"SUM(F25:F104)","v":0},{"$f":"SUM(G25:G104)","v":0},{"$f":"SUM(H25:H104)","v":0},null,{"$f":"SUM(J25:J104)","v":0},null,{"$f":"SUM(L25:L104)","v":0},0,0,0,0,0,0,0,0,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":0}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B5/100","v":0},{"$f":"B29","v":0},{"$f":"I28+C29","v":0},0,0,{"$f":"CA230","v":0},0,0,0,0,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":0},0,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B5/100","v":0},0,{"$f":"AL29*$T$8","v":0},0,0,0,{"$f":"S29/(1+$D$3)^(A29-1)","v":0},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,0,0,0,{"$f":"AF29-AE29","v":0},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":0},null,{"$f":"C29-J28+AN28","v":0}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B6/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B6/100","v":0},0,0,0,0,0,0,null,0,3,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B7/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B7/100","v":0},0,0,0,0,0,0,null,0,4,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B8/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B8/100","v":0},0,0,0,0,0,0,null,0,5,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B9/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B9/100","v":0},0,0,0,0,0,0,null,0,6,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B10/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B10/100","v":0},0,0,0,0,0,0,null,0,7,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B11/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B11/100","v":0},0,0,0,0,0,0,null,0,8,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B12/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B12/100","v":0},0,0,0,0,0,0,null,0,9,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B13/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B13/100","v":0},0,0,0,0,0,0,null,0,10,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B14/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B14/100","v":0},0,0,0,0,0,0,null,0,11,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B15/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B15/100","v":0},0,0,0,0,0,0,null,0,12,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B16/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B16/100","v":0},0,0,0,0,0,0,null,0,13,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B17/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B17/100","v":0},0,0,0,0,0,0,null,0,14,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B18/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B18/100","v":0},0,0,0,0,0,0,null,0,15,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B19/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B19/100","v":0},0,0,0,0,0,0,null,0,16,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B20/100","v":0},0,0,0,0,0,0,0,0,{"$f":"(+I44+D44)/2","v":0},0,0,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B20/100","v":0},0,0,0,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":0},0,0,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,0,0,0,0,0,null,null,0,null,0]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B21/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B21/100","v":0},0,0,0,0,0,0,null,0,18,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B22/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B22/100","v":0},0,0,0,0,0,0,null,0,19,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B23/100","v":0},0,0,0,0,0,0,{"$f":"D47-J47-H47","v":0},0,0,0,0,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B23/100","v":0},0,0,0,0,0,0,null,0,20,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B24/100","v":0},0,{"$f":"I47+C48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B24/100","v":0},0,0,0,0,0,0,null,0,21,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B25/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B25/100","v":0},0,0,0,0,0,0,null,0,22,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,3,FALSE)*Inflation!$B26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,3,FALSE)*Inflation!$B26/100","v":0},0,0,0,0,0,0,null,0,23,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2046,{"$f":"'AEG Input File'!$AZ$628*Inflation!B26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'AEG Input File'!$BX$628*Inflation!$B$26/100","v":0},0,0,0,0,0,0,null,0,24,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,26,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,27,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,28,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,29,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,30,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,31,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,32,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,33,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,34,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,35,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,36,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,37,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,38,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,39,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,40,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,41,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,42,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,44,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,45,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,46,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,47,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,48,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,49,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,50,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,51,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,52,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,53,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,54,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,55,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,56,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,57,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,58,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,59,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,60,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2083,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":0},0,0,0,0,0,0,0,null,0,61,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2084,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":0},0,0,0,0,0,0,0,null,0,62,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,63,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,64,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":0},{"$f":"E91+J92","v":0},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":0},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":0},0,0,0,{"$f":"AN92*$D$10","v":0},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":0},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":0},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":0},0,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":0},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":0},0,0,null,null,0,null,0]
[2088,0,{"$f":"B93","v":0},0,0,0,{"$f":"CA294","v":0},0,0,0,0,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":0},0,0,0,{"$f":"AL93*$T$8","v":0},0,0,0,{"$f":"S93/(1+$D$3)^(A93-1)","v":0},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,0,0,0,{"$f":"AF93-AE93","v":0},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":0},null,{"$f":"C93-J92+AN92","v":0}]
[2089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,67,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,68,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,69,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,70,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,71,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,72,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,73,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,74,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,75,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
[2098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,76,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C135:$BZ135)","v":0},null,"31.5 Year","20 Years","7 Years","5 Years"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B$132=1,CC137,IF($B$132=2,CD137,IF($B$132=3,CE137,IF($B$132=4,CF137,#VALUE!))))","v":0.2},{"$f":"+B136+1","v":1},{"$f":"C$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C137:$BZ137)","v":0},null,1.5869999999999999E-2,3.7499999999999999E-2,0.14285999999999999,0.2]
[{"$f":"IF($B$132=1,CC138,IF($B$132=2,CD138,IF($B$132=3,CE138,IF($B$132=4,CF138,#VALUE!))))","v":0.32},{"$f":"+B137+1","v":2},{"$f":"C$135*$A138","v":0},{"$f":"D$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":0},{"$f":"E$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,0,{"$f":"E$135*$A138","v":0},{"$f":"F$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,0,0,{"$f":"F$135*$A138","v":0},{"$f":"G$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,0,0,0,{"$f":"G$135*$A138","v":0},{"$f":"H$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,0,0,0,0,{"$f":"H$135*$A138","v":0},{"$f":"I$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,0,0,0,0,{"$f":"I$135*$A138","v":0},{"$f":"J$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,0,0,0,0,{"$f":"J$135*$A138","v":0},{"$f":"K$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,0,0,0,0,{"$f":"K$135*$A138","v":0},{"$f":"L$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A138","v":0},{"$f":"M$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A138","v":0},{"$f":"N$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$135*$A138","v":0},{"$f":"O$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$135*$A138","v":0},{"$f":"P$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$135*$A138","v":0},{"$f":"Q$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$135*$A138","v":0},{"$f":"R$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$135*$A138","v":0},{"$f":"S$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$135*$A138","v":0},{"$f":"T$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$135*$A138","v":0},{"$f":"U$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$135*$A138","v":0},{"$f":"V$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$135*$A138","v":0},{"$f":"W$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$135*$A138","v":0},{"$f":"X$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$135*$A138","v":0},{"$f":"Y$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$135*$A138","v":0},{"$f":"Z$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$135*$A138","v":0},{"$f":"AA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$135*$A138","v":0},{"$f":"AB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$135*$A138","v":0},{"$f":"AC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$135*$A138","v":0},{"$f":"AD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$135*$A138","v":0},{"$f":"AE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$135*$A138","v":0},{"$f":"AF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$135*$A138","v":0},{"$f":"AG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.175E-2,0,0,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$135*$A138","v":0},{"$f":"AH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3.1629999999999998E-2,0,0,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$135*$A138","v":0},{"$f":"AI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$135*$A138","v":0},{"$f":"AJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$135*$A138","v":0},{"$f":"AK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$135*$A138","v":0},{"$f":"AL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$135*$A138","v":0},{"$f":"AM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$135*$A138","v":0},{"$f":"AN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$135*$A138","v":0},{"$f":"AO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$135*$A138","v":0},{"$f":"AP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$135*$A138","v":0},{"$f":"AQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$135*$A138","v":0},{"$f":"AR$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$135*$A138","v":0},{"$f":"AS$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$135*$A138","v":0},{"$f":"AT$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$135*$A138","v":0},{"$f":"AU$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$135*$A138","v":0},{"$f":"AV$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$135*$A138","v":0},{"$f":"AW$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$135*$A138","v":0},{"$f":"AX$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$135*$A138","v":0},{"$f":"AY$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$135*$A138","v":0},{"$f":"AZ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$135*$A138","v":0},{"$f":"BA$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$135*$A138","v":0},{"$f":"BB$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$135*$A138","v":0},{"$f":"BC$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$135*$A138","v":0},{"$f":"BD$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$135*$A138","v":0},{"$f":"BE$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$135*$A138","v":0},{"$f":"BF$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$135*$A138","v":0},{"$f":"BG$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$135*$A138","v":0},{"$f":"BH$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$135*$A138","v":0},{"$f":"BI$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$135*$A138","v":0},{"$f":"BJ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$135*$A138","v":0},{"$f":"BK$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$135*$A138","v":0},{"$f":"BL$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$135*$A138","v":0},{"$f":"BM$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$135*$A138","v":0},{"$f":"BN$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$135*$A138","v":0},{"$f":"BO$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C201:$BZ201)","v":0}]
[{"$f":"IF($B$132=1,CC202,IF($B$132=2,CD202,IF($B$132=3,CE202,IF($B$132=4,CF202,#VALUE!))))","v":0},{"$f":"+B201+1","v":66},{"$f":"C$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$135*$A138","v":0},{"$f":"BP$135*$A137","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$135*$A138","v":0},{"$f":"BQ$135*$A137","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$135*$A138","v":0},{"$f":"BR$135*$A137","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$135*$A138","v":0},{"$f":"BS$135*$A137","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$135*$A138","v":0},{"$f":"BT$135*$A137","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$135*$A138","v":0},{"$f":"BU$135*$A137","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$135*$A138","v":0},{"$f":"BV$135*$A137","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$135*$A138","v":0},{"$f":"BW$135*$A137","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$135*$A138","v":0},{"$f":"BX$135*$A137","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$135*$A138","v":0},{"$f":"BY$135*$A137","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$135*$A202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$135*$A138","v":0},{"$f":"BZ$135*$A137","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A137:A212)","v":0.99999999999999989},null,{"$f":"SUM(C$137:C$212)","v":0},{"$f":"SUM(D$137:D$212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,{"$f":"+B225+1","v":1},{"$f":"+C225+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO225+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C227:$BZ227)","v":0}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B229=1,1/$D$9,IF($B229=$D$9+1,0,IF($B229>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B228+1","v":1},{"$f":"C$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C229:$BZ229)","v":0}]
[{"$f":"IF($B230=1,1/$D$9,IF($B230=$D$9+1,0,IF($B230>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B229+1","v":2},{"$f":"C$227*$A230","v":0},{"$f":"D$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,3,0,{"$f":"D$227*$A230","v":0},{"$f":"E$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,4,0,0,{"$f":"E$227*$A230","v":0},{"$f":"F$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,5,0,0,0,{"$f":"F$227*$A230","v":0},{"$f":"G$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,6,0,0,0,0,{"$f":"G$227*$A230","v":0},{"$f":"H$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,7,0,0,0,0,0,{"$f":"H$227*$A230","v":0},{"$f":"I$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,8,0,0,0,0,0,0,{"$f":"I$227*$A230","v":0},{"$f":"J$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,9,0,0,0,0,0,0,0,{"$f":"J$227*$A230","v":0},{"$f":"K$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,10,0,0,0,0,0,0,0,0,{"$f":"K$227*$A230","v":0},{"$f":"L$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A230","v":0},{"$f":"M$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A230","v":0},{"$f":"N$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$227*$A230","v":0},{"$f":"O$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$227*$A230","v":0},{"$f":"P$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$227*$A230","v":0},{"$f":"Q$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$227*$A230","v":0},{"$f":"R$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$227*$A230","v":0},{"$f":"S$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$227*$A230","v":0},{"$f":"T$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$227*$A230","v":0},{"$f":"U$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$227*$A230","v":0},{"$f":"V$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$227*$A230","v":0},{"$f":"W$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$227*$A230","v":0},{"$f":"X$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$227*$A230","v":0},{"$f":"Y$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$227*$A230","v":0},{"$f":"Z$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$227*$A230","v":0},{"$f":"AA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$227*$A230","v":0},{"$f":"AB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$227*$A230","v":0},{"$f":"AC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$227*$A230","v":0},{"$f":"AD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$227*$A230","v":0},{"$f":"AE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$227*$A230","v":0},{"$f":"AF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$227*$A230","v":0},{"$f":"AG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$227*$A230","v":0},{"$f":"AH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$227*$A230","v":0},{"$f":"AI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$227*$A230","v":0},{"$f":"AJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$227*$A230","v":0},{"$f":"AK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$227*$A230","v":0},{"$f":"AL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$227*$A230","v":0},{"$f":"AM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$227*$A230","v":0},{"$f":"AN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$227*$A230","v":0},{"$f":"AO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$227*$A230","v":0},{"$f":"AP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*$A230","v":0},{"$f":"AQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$227*$A230","v":0},{"$f":"AR$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$227*$A230","v":0},{"$f":"AS$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$227*$A230","v":0},{"$f":"AT$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$227*$A230","v":0},{"$f":"AU$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$227*$A230","v":0},{"$f":"AV$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$227*$A230","v":0},{"$f":"AW$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$227*$A230","v":0},{"$f":"AX$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$227*$A230","v":0},{"$f":"AY$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$227*$A230","v":0},{"$f":"AZ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$227*$A230","v":0},{"$f":"BA$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$227*$A230","v":0},{"$f":"BB$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$227*$A230","v":0},{"$f":"BC$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$227*$A230","v":0},{"$f":"BD$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$227*$A230","v":0},{"$f":"BE$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$227*$A230","v":0},{"$f":"BF$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$227*$A230","v":0},{"$f":"BG$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$227*$A230","v":0},{"$f":"BH$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$227*$A230","v":0},{"$f":"BI$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$227*$A230","v":0},{"$f":"BJ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$227*$A230","v":0},{"$f":"BK$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$227*$A230","v":0},{"$f":"BL$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$227*$A230","v":0},{"$f":"BM$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$227*$A230","v":0},{"$f":"BN$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$227*$A230","v":0},{"$f":"BO$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C293:$BZ293)","v":0}]
[{"$f":"IF($B294=1,1/$D$9,IF($B294=$D$9+1,0,IF($B294>$D$9,0,1/$D$9)))","v":0},{"$f":"+B293+1","v":66},{"$f":"C$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$227*$A230","v":0},{"$f":"BP$227*$A229","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$227*$A230","v":0},{"$f":"BQ$227*$A229","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$227*$A230","v":0},{"$f":"BR$227*$A229","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$227*$A230","v":0},{"$f":"BS$227*$A229","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$227*$A230","v":0},{"$f":"BT$227*$A229","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$227*$A230","v":0},{"$f":"BU$227*$A229","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$227*$A230","v":0},{"$f":"BV$227*$A229","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$227*$A230","v":0},{"$f":"BW$227*$A229","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$227*$A230","v":0},{"$f":"BX$227*$A229","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$227*$A230","v":0},{"$f":"BY$227*$A229","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$227*$A294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$227*$A230","v":0},{"$f":"BZ$227*$A229","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A229:A304)","v":0.99999999999999989},null,{"$f":"SUM(C$229:C$304)","v":0},{"$f":"SUM(D$229:D$304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[]
[null,null,{"$f":"+B319+1","v":1},{"$f":"+C319+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BO319+1","v":66},67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":0},{"$f":"$B30","v":0},{"$f":"$B31","v":0},{"$f":"$B32","v":0},{"$f":"$B33","v":0},{"$f":"$B34","v":0},{"$f":"$B35","v":0},{"$f":"$B36","v":0},{"$f":"$B37","v":0},{"$f":"$B38","v":0},{"$f":"$B39","v":0},{"$f":"$B40","v":0},{"$f":"$B41","v":0},{"$f":"$B42","v":0},{"$f":"$B43","v":0},{"$f":"$B44","v":0},{"$f":"$B45","v":0},{"$f":"$B46","v":0},{"$f":"$B47","v":0},{"$f":"$B48","v":0},{"$f":"$B49","v":0},{"$f":"$B50","v":0},{"$f":"$B51","v":0},{"$f":"$B52","v":0},{"$f":"$B53","v":0},{"$f":"$B54","v":0},{"$f":"$B55","v":0},{"$f":"$B56","v":0},{"$f":"$B57","v":0},{"$f":"$B58","v":0},{"$f":"$B59","v":0},{"$f":"$B60","v":0},{"$f":"$B61","v":0},{"$f":"$B62","v":0},{"$f":"$B63","v":0},{"$f":"$B64","v":0},{"$f":"$B65","v":0},{"$f":"$B66","v":0},{"$f":"$B67","v":0},{"$f":"$B68","v":0},{"$f":"$B69","v":0},{"$f":"$B70","v":0},{"$f":"$B71","v":0},{"$f":"$B72","v":0},{"$f":"$B73","v":0},{"$f":"$B74","v":0},{"$f":"$B75","v":0},{"$f":"$B76","v":0},{"$f":"$B77","v":0},{"$f":"$B78","v":0},{"$f":"$B79","v":0},{"$f":"$B80","v":0},{"$f":"$B81","v":0},{"$f":"$B82","v":0},{"$f":"$B83","v":0},{"$f":"$B84","v":0},{"$f":"$B85","v":0},{"$f":"$B86","v":0},{"$f":"$B87","v":0},{"$f":"$B88","v":0},{"$f":"$B89","v":0},{"$f":"$B90","v":0},{"$f":"$B91","v":0},{"$f":"$B92","v":0},{"$f":"$B93","v":0},{"$f":"$B94","v":0},{"$f":"$B95","v":0},{"$f":"$B96","v":0},{"$f":"$B97","v":0},{"$f":"$B98","v":0},{"$f":"$B99","v":0},{"$f":"$B100","v":0},{"$f":"$B101","v":0},{"$f":"$B102","v":0},{"$f":"$B103","v":0},{"$f":"SUM($C321:$BZ321)","v":0}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF($B323=1,1/$D$9,IF($B323=$D$9+1,0,IF($B323>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B322+1","v":1},{"$f":"C$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C323:$BZ323)","v":0}]
[{"$f":"IF($B324=1,1/$D$9,IF($B324=$D$9+1,0,IF($B324>$D$9,0,1/$D$9)))","v":0.1},{"$f":"+B323+1","v":2},{"$f":"C$321*$A324","v":0},{"$f":"D$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,3,0,{"$f":"D$321*$A324","v":0},{"$f":"E$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,4,0,0,{"$f":"E$321*$A324","v":0},{"$f":"F$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,5,0,0,0,{"$f":"F$321*$A324","v":0},{"$f":"G$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,6,0,0,0,0,{"$f":"G$321*$A324","v":0},{"$f":"H$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,7,0,0,0,0,0,{"$f":"H$321*$A324","v":0},{"$f":"I$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,8,0,0,0,0,0,0,{"$f":"I$321*$A324","v":0},{"$f":"J$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,9,0,0,0,0,0,0,0,{"$f":"J$321*$A324","v":0},{"$f":"K$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0.1,10,0,0,0,0,0,0,0,0,{"$f":"K$321*$A324","v":0},{"$f":"L$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,11,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A324","v":0},{"$f":"M$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,12,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A324","v":0},{"$f":"N$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"N$321*$A324","v":0},{"$f":"O$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O$321*$A324","v":0},{"$f":"P$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P$321*$A324","v":0},{"$f":"Q$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q$321*$A324","v":0},{"$f":"R$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$321*$A324","v":0},{"$f":"S$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$321*$A324","v":0},{"$f":"T$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T$321*$A324","v":0},{"$f":"U$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$321*$A324","v":0},{"$f":"V$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V$321*$A324","v":0},{"$f":"W$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W$321*$A324","v":0},{"$f":"X$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X$321*$A324","v":0},{"$f":"Y$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y$321*$A324","v":0},{"$f":"Z$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z$321*$A324","v":0},{"$f":"AA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$321*$A324","v":0},{"$f":"AB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB$321*$A324","v":0},{"$f":"AC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$321*$A324","v":0},{"$f":"AD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$321*$A324","v":0},{"$f":"AE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE$321*$A324","v":0},{"$f":"AF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF$321*$A324","v":0},{"$f":"AG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG$321*$A324","v":0},{"$f":"AH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$321*$A324","v":0},{"$f":"AI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$321*$A324","v":0},{"$f":"AJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$321*$A324","v":0},{"$f":"AK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$321*$A324","v":0},{"$f":"AL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL$321*$A324","v":0},{"$f":"AM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$321*$A324","v":0},{"$f":"AN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$321*$A324","v":0},{"$f":"AO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO$321*$A324","v":0},{"$f":"AP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$321*$A324","v":0},{"$f":"AQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$321*$A324","v":0},{"$f":"AR$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$321*$A324","v":0},{"$f":"AS$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$321*$A324","v":0},{"$f":"AT$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$321*$A324","v":0},{"$f":"AU$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU$321*$A324","v":0},{"$f":"AV$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV$321*$A324","v":0},{"$f":"AW$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW$321*$A324","v":0},{"$f":"AX$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$321*$A324","v":0},{"$f":"AY$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY$321*$A324","v":0},{"$f":"AZ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ$321*$A324","v":0},{"$f":"BA$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$321*$A324","v":0},{"$f":"BB$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB$321*$A324","v":0},{"$f":"BC$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC$321*$A324","v":0},{"$f":"BD$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD$321*$A324","v":0},{"$f":"BE$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE$321*$A324","v":0},{"$f":"BF$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BF$321*$A324","v":0},{"$f":"BG$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG$321*$A324","v":0},{"$f":"BH$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$321*$A324","v":0},{"$f":"BI$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$321*$A324","v":0},{"$f":"BJ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$321*$A324","v":0},{"$f":"BK$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$321*$A324","v":0},{"$f":"BL$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$321*$A324","v":0},{"$f":"BM$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$321*$A324","v":0},{"$f":"BN$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$321*$A324","v":0},{"$f":"BO$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($C387:$BZ387)","v":0}]
[{"$f":"IF($B388=1,1/$D$9,IF($B388=$D$9+1,0,IF($B388>$D$9,0,1/$D$9)))","v":0},{"$f":"+B387+1","v":66},{"$f":"C$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$321*$A324","v":0},{"$f":"BP$321*$A323","v":0},null,null,null,null,null,null,null,null,null,null,0]
[0,67,0,{"$f":"D$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$321*$A324","v":0},{"$f":"BQ$321*$A323","v":0},null,null,null,null,null,null,null,null,null,0]
[0,68,0,0,{"$f":"E$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$321*$A324","v":0},{"$f":"BR$321*$A323","v":0},null,null,null,null,null,null,null,null,0]
[0,69,0,0,0,{"$f":"F$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$321*$A324","v":0},{"$f":"BS$321*$A323","v":0},null,null,null,null,null,null,null,0]
[0,70,0,0,0,0,{"$f":"G$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$321*$A324","v":0},{"$f":"BT$321*$A323","v":0},null,null,null,null,null,null,0]
[0,71,0,0,0,0,0,{"$f":"H$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$321*$A324","v":0},{"$f":"BU$321*$A323","v":0},null,null,null,null,null,0]
[0,72,0,0,0,0,0,0,{"$f":"I$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$321*$A324","v":0},{"$f":"BV$321*$A323","v":0},null,null,null,null,0]
[0,73,0,0,0,0,0,0,0,{"$f":"J$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$321*$A324","v":0},{"$f":"BW$321*$A323","v":0},null,null,null,0]
[0,74,0,0,0,0,0,0,0,0,{"$f":"K$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$321*$A324","v":0},{"$f":"BX$321*$A323","v":0},null,null,0]
[0,75,0,0,0,0,0,0,0,0,0,{"$f":"L$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$321*$A324","v":0},{"$f":"BY$321*$A323","v":0},null,0]
[0,76,0,0,0,0,0,0,0,0,0,0,{"$f":"M$321*$A388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$321*$A324","v":0},{"$f":"BZ$321*$A323","v":0},0]
[null,null,"=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[{"$f":"SUM(A323:A398)","v":0.99999999999999989},null,{"$f":"SUM(C$323:C$398)","v":0},{"$f":"SUM(D$323:D$398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DLC-Smart TS","index":4,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.5,5.1999999999999998E-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":1.6425708587144615E-51},null,{"$f":"L8","v":1.6425708587144615E-51},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":2.3175079924306996E-52},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$f":"T10-T11","v":1}]
["Electric",0.35,0,0.65,{"$f":"SUM(B14:D14)","v":1},null,null,null,null,null,"Lev ROE",{"$f":"PMT(L9,L10,-L15)","v":27543.090465813617},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$103)","v":195216.0592578169},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":1692371.3364583354},{"$f":"SUM(C25:C104)","v":1692371.3364583354},null,null,{"$f":"SUM(F25:F104)","v":1692371.3364583352},{"$f":"SUM(G25:G104)","v":1692371.3364583347},{"$f":"SUM(H25:H104)","v":-1.0459189070388675E-11},null,{"$f":"SUM(J25:J104)","v":1692371.3364583347},null,{"$f":"SUM(L25:L104)","v":195044.5509415197},356331.39114316093,20683452.342454519,139620.63525781268,0,1288.3407992632974,16224.081403262193,23992108.446789138,1.6425708587144615E-51,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":907775.76833126531}]
[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":108406.88921439031},{"$f":"B29","v":108406.88921439031},{"$f":"I28+C29","v":108406.88921439031},10840.688921439032,21681.377842878064,{"$f":"CA230","v":10840.688921439032},2276.5446735021965,95289.655619449084,10840.688921439032,101848.2724169197,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":2648.0550828399123},4837.7929398036858,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B5/100","v":145670.39871563364},1626.1033382158546,{"$f":"AL29*$T$8","v":0},57.18737128690006,720.16082043492145,166400.38718965393,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.4468380106478401E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,166400.38718965393,0,-166400.38718965393,{"$f":"AF29-AE29","v":-166400.38718965393},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":164271.77066958163},null,{"$f":"C29-J28+AN28","v":108406.88921439031}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B6/100","v":220181.77201986249},220181.77201986249,315471.42763931159,43699.555044864312,78726.558952577398,32858.86612342528,9632.2154941219451,272980.34602176439,32858.86612342528,294225.88683053799,7649.8730575939871,13975.729624450554,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B6/100","v":271309.44781495689},4766.2195846922059,0,204.99806325563125,2581.5415204364181,333346.67578881094,4.5894378863249282E-53,null,0,3,0,0,0,0,0,0,0,333346.67578881094,0,-333346.67578881094,-333346.67578881094,0,null,null,329082.45950314502,null,317747.97231281374]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B7/100","v":450641.89285889926},450641.89285889926,723622.23888066364,121622.61045417952,181400.66834729881,77923.055409315217,21730.298716976555,623968.88475437183,77923.055409315217,673795.56181751774,17518.684607255462,32005.289186332095,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B7/100","v":530817.99249182758},11032.964985724317,0,493.05441428685646,6209.0364274747053,676000.07752221625,8.71410112521524E-53,null,0,4,0,0,0,0,0,0,0,676000.07752221625,0,-676000.07752221625,-676000.07752221625,0,null,null,667352.59203924134,null,735530.99904828775]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B8/100","v":248126.04413249943},248126.04413249943,872094.92888687132,224358.27027674468,248593.98840665899,102735.65982256515,30630.249002659704,738729.02006164647,102735.65982256515,805411.97447425895,20940.711336330733,38257.0687875273,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B8/100","v":681567.48199571227},13586.009816572079,0,574.01665841976785,7228.5943271812539,864889.54274430848,1.0438761564509817E-52,null,0,5,0,0,0,0,0,0,0,864889.54274430848,0,-864889.54274430848,-864889.54274430848,0,null,null,853825.75737808214,null,905733.98777147196]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B9/100","v":142436.20479826722},142436.20479826722,881165.22485991369,341337.55057913659,232264.23228514782,116979.28030239188,24209.839916378747,739976.10464114312,116979.28030239188,810570.66475052841,21074.837283513738,38502.106575650098,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B9/100","v":775644.01945413614},14181.517991207609,0,549.76564614979475,6923.2012220304023,973854.72847507976,1.1005125280651743E-52,null,0,6,0,0,0,0,0,0,0,973854.72847507976,0,-973854.72847507976,-973854.72847507976,0,null,null,961397.04554421059,null,945434.53274717403]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B10/100","v":26117.977559497729},26117.977559497729,766094.08220064081,460928.62863747822,181966.50453356717,119591.07805834165,13098.839559797359,633404.16458250186,119591.07805834165,699749.12339157134,18193.477208180855,33238.083361099641,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B10/100","v":805206.6763024478},12818.598450064197,0,432.95689888570791,5452.2281492927495,994933.09842831257,1.0527061842394291E-52,null,0,7,0,0,0,0,0,0,0,994933.09842831257,0,-994933.09842831257,-994933.09842831257,0,null,null,982205.77810502844,null,854573.23000427987]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B11/100","v":27099.715994102498},27099.715994102498,660503.8805766044,583229.67829523014,134305.98374888027,122301.04965775189,2521.0361591369597,535681.79475971556,122301.04965775189,598092.83766815998,15550.413779372158,28409.409789237598,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B11/100","v":835939.64137502562},11431.22801910061,0,324.78830876578934,4090.0606138198636,1018046.5915430735,1.0085407060203595E-52,null,0,8,0,0,0,0,0,0,0,1018046.5915430735,0,-1018046.5915430735,-1018046.5915430735,0,null,null,1005023.6002534439,null,762081.86794004077]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B12/100","v":24654.634821486383},24654.634821486383,560336.42958120198,707996.19143513066,89567.23187933056,124766.51313990053,-7391.8490647196941,442961.76550602115,124766.51313990053,501649.09754361154,13042.876536133899,23828.33213332155,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B12/100","v":864774.31836052926},9966.5317965566283,0,222.32127368654494,2799.6927862798038,1039400.5860264084,9.6409807703100281E-53,null,0,9,0,0,0,0,0,0,0,1039400.5860264084,0,-1039400.5860264084,-1039400.5860264084,0,null,null,1026104.4315176632,null,664435.45310377527]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B13/100","v":25468.088663182916},25468.088663182916,468429.85416920407,835309.5134413495,51895.748296026402,127313.32200621882,-15837.690479140407,356954.22264212562,127313.32200621882,412692.03840566485,10729.992998547286,19602.871824269081,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B13/100","v":894620.78247639386},8477.0554294058657,0,126.89795748007482,1598.0265417672938,1062468.9492340824,9.2271374023498704E-53,null,0,10,0,0,0,0,0,0,0,1062468.9492340824,0,-1062468.9492340824,-1062468.9492340824,0,null,null,1048877.7010669378,null,565137.02862705768]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B14/100","v":26309.395208575515},26309.395208575515,383263.61785070115,965253.77496842586,32480.360993413957,129944.26152707636,-20467.419112069107,273786.77543569391,129944.26152707636,328525.19664319756,8541.655112723136,15604.946840551884,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B14/100","v":925514.98843548447},6961.9965274412152,0,35.867708220959571,451.6822088209027,1087055.398360319,8.8392394771748459E-53,null,0,11,0,0,0,0,0,0,0,1087055.398360319,0,-1087055.398360319,-1087055.398360319,0,null,null,1073149.636971998,null,464133.10182941437]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B15/100","v":27179.544789939289},27179.544789939289,300966.32022563322,1087075.3020530571,26211.285169446048,121821.52708463126,-20078.150802188891,199222.94394319085,121821.52708463126,250094.63208441203,6502.4604341947124,11879.495024009571,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B15/100","v":957494.16051729571},5420.5257763841591,0,-46.937070933163362,-591.07874258564084,1102480.1530229966,8.3935655219695801E-53,null,0,12,0,0,0,0,0,0,0,1102480.1530229966,0,-1102480.1530229966,-1102480.1530229966,0,null,null,1088377.0760625934,null,361368.38509227731]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B16/100","v":28079.562595480951},28079.562595480951,227302.50653867179,1189686.6081952502,26699.852118617469,102611.30614219311,-15941.405344950885,140632.60574142958,102611.30614219311,183967.5561400507,4783.1564596413182,8738.4589166524074,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B16/100","v":990596.88069735316},4014.3963090469047,0,-115.04969017389779,-1448.8212589935399,1109180.3275757194,7.9066105064031245E-53,null,0,13,0,0,0,0,0,0,0,1109180.3275757194,0,-1109180.3275757194,-1109180.3275757194,0,null,null,1094991.5410657104,null,267626.42060312699]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B17/100","v":29010.487106896144},29010.487106896144,169643.09284832573,1250134.7737622429,27390.903159345664,60448.165566992815,-6942.0251056059024,116136.95238693882,60448.165566992815,142890.02261763229,3715.1405880584393,6787.2760743375338,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B17/100","v":1024863.0704196502},2910.3840235174503,0,-152.85224040119792,-1924.8689417878513,1096646.3154903674,7.3192613121054641E-53,null,0,14,0,0,0,0,0,0,0,1096646.3154903674,0,-1096646.3154903674,-1096646.3154903674,0,null,null,1082617.8657778755,null,194025.60156783002]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B18/100","v":29973.407532388159},29973.407532388159,146110.35991932699,1288767.6756692245,28298.20119384498,38632.901906981686,-2170.2871497587084,109647.74516210401,38632.901906981686,127879.05254071549,3324.8553660586026,6074.2549956839857,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B18/100","v":1060334.1432992334},2453.2626529983804,0,-171.10231943249838,-2154.692268029703,1108493.6236334939,6.9270185391036419E-53,null,0,15,0,0,0,0,0,0,0,1108493.6236334939,0,-1108493.6236334939,-1108493.6236334939,0,null,null,1094313.6215342695,null,163550.84353322536]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B19/100","v":30969.48248117054},30969.48248117054,140617.22764327456,1316253.9053444965,29236.670765936742,27486.229675272014,367.59262903959291,112763.40533896296,27486.229675272014,126690.31649111875,3293.9482287690871,6017.7900333281405,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B19/100","v":1097052.9360518118},2338.3113616112128,0,-179.11532415440462,-2255.600072057352,1133754.4999545801,6.6335293713060195E-53,null,0,16,0,0,0,0,0,0,0,1133754.4999545801,0,-1133754.4999545801,-1133754.4999545801,0,null,null,1119251.3572692268,null,155887.4241074142]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B20/100","v":31999.831440524533},31999.831440524533,144763.23677948749,1344328.3204078712,30207.410433912351,28074.415063374694,447.92902781290803,116240.89268829989,28074.415063374694,{"$f":"(+I44+D44)/2","v":130502.0647338937},3393.0536830812362,6198.8480748599504,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B20/100","v":1135063.8918551374},2406.0153880900011,0,-185.78564280914711,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":-2339.5994244818994},1172610.8389972521,6.4238001136701227E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,1172610.8389972521,0,-1172610.8389972521,-1172610.8389972521,0,null,null,1157610.640706484,null,160401.02587266674]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B21/100","v":33065.717468982075},33065.717468982075,149306.61015728198,1372999.3356187339,31211.557659094266,28671.01521086265,533.51391412863927,120102.08103229069,28671.01521086265,134704.34559478634,3502.3129854644449,6398.4564157523509,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B21/100","v":1174412.9490593935},2480.8849241741118,0,-192.43773485628509,-2423.3692491560078,1212849.8116116347,6.2209630450645051E-53,null,0,18,0,0,0,0,0,0,0,1212849.8116116347,0,-1212849.8116116347,-1212849.8116116347,0,null,null,1197334.8708776289,null,165392.32827827413]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B22/100","v":34168.391125410417},34168.391125410417,154270.47215770109,1402621.7264599889,32250.300438656239,29622.390841255059,551.86101545424776,124096.22030099179,29622.390841255059,139183.34622934644,3618.7670019630073,6611.2089458939563,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B22/100","v":1215147.8233865465},2563.3455628923284,0,-199.28918503220069,-2509.6495916306039,1254854.596961888,6.0263795997532921E-53,null,0,19,0,0,0,0,0,0,0,1254854.596961888,0,-1254854.596961888,-1254854.596961888,0,null,null,1238802.3252665263,null,170889.7041928219]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B23/100","v":35309.128788441543},35309.128788441543,159405.34908943332,1433228.2213137697,33324.861909509033,30606.494853780921,570.85708170290332,{"$f":"D47-J47-H47","v":128227.99715394949},30606.494853780921,143816.67312169139,3739.2335011639761,6831.2919732803412,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B23/100","v":1257317.8217463056},2648.6466321001258,0,-206.38518836940548,-2599.0095931507763,1298338.093925111,5.8379901769336071E-53,null,0,20,0,0,0,0,0,0,0,1298338.093925111,0,-1298338.093925111,-1298338.093925111,0,null,null,1281729.5753871205,null,176576.44214000838]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B24/100","v":36489.293941834869},36489.293941834869,{"$f":"I47+C48","v":164717.29109578434},1464852.7060408765,34436.504522037656,31624.484727106854,590.52415693546845,132502.28221174204,31624.484727106854,148609.78665376321,3863.8544529978431,7058.9648660537523,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B24/100","v":1300974.1013656252},2736.888618420935,0,-213.73449964056553,-2691.5595026074816,1343353.0000279567,5.6555935646481501E-53,null,0,21,0,0,0,0,0,0,0,1343353.0000279567,0,-1343353.0000279567,-1343353.0000279567,0,null,null,1326168.6446520938,null,182459.24122806234]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B25/100","v":37710.307320818909},37710.307320818909,170212.58953256096,1497530.2670210712,35586.547853979944,32677.560980194816,610.887243494877,136924.14130887124,32677.560980194816,153568.36542071612,3992.7775009386187,7294.497357484016,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B25/100","v":1346169.6063403809},2828.1759573266158,0,-221.34615331730248,-2787.4130911420052,1389953.8588918657,5.4789950438801927E-53,null,0,22,0,0,0,0,0,0,0,1389953.8588918657,0,-1389953.8588918657,-1389953.8588918657,0,null,null,1372173.3789534187,null,188545.06382177438]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,4,FALSE)*Inflation!$B26/100","v":38973.566595684046},38973.566595684046,175897.70790455528,1531297.2284012863,36776.351718920268,33766.961380215122,631.97197112808078,141498.77455321208,33766.961380215122,158698.24122888368,4126.1542719509753,7538.1664583719748,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,4,FALSE)*Inflation!$B26/100","v":1392959.2102936355},2922.6160415589543,0,-229.22956377737688,-2886.6889140552512,1438197.1899679,5.308006448057677E-53,null,0,23,0,0,0,0,0,0,0,1438197.1899679,0,-1438197.1899679,-1438197.1899679,0,null,null,1419799.5747376059,null,194841.06943726362]
[2046,{"$f":"'AEG Input File'!$AZ$532*Inflation!B26/100","v":0},0,141498.77455321208,1562163.1410708118,29951.197943567611,30865.912669525511,-192.09009245115891,110824.95197613773,30865.912669525511,126161.8632646749,3280.2084448815472,5992.6885050720575,{"$f":"'AEG Input File'!$BX$532*Inflation!$B$26/100","v":0},2416.1116208557273,0,114.58672822256422,1442.9911770856058,44112.499145643014,1.5243586192408349E-54,null,0,24,0,0,0,0,0,0,0,44112.499145643014,0,-44112.499145643014,-44112.499145643014,0,null,null,43548.206021035854,null,161074.10805704849]
[2047,0,0,110824.95197613773,1590031.7129870984,18064.524670043284,27868.571916286695,-2058.8499217111166,85015.229981562152,27868.571916286695,97920.090978849941,2545.9223654500984,4651.2043214953719,0,1953.1229308128447,0,87.862634424306108,1106.4545452725956,38213.138713741915,1.2363763256121705E-54,null,0,25,0,0,0,0,0,0,0,38213.138713741915,0,-38213.138713741915,-38213.138713741915,0,null,null,37724.311014938685,null,130208.19538752298]
[2048,0,0,85015.229981562152,1614803.336655268,10935.765606230827,24771.623668169639,-2905.5301930071505,63149.136506399664,24771.623668169639,74082.183243980908,1926.1367643435035,3518.903704089093,0,1535.0943520685444,0,65.465618238050965,824.408821032731,32641.632927941562,9.8883158072317652E-55,null,0,26,0,0,0,0,0,0,0,32641.632927941562,0,-32641.632927941562,-32641.632927941562,0,null,null,32224.076693451789,null,102339.62347123629]
[2049,0,0,63149.136506399664,1636374.9771793853,6661.8685735019708,21571.640524117189,-3131.0521096291955,44708.548091911667,21571.640524117189,53928.842299155665,1402.1498997780473,2561.6200092098943,0,1163.5199970459998,0,46.691845266221179,587.99061467343597,27333.612890090786,7.7528248565753241E-55,null,0,27,0,0,0,0,0,0,0,27333.612890090786,0,-27333.612890090786,-27333.612890090786,0,null,null,26983.957574176198,null,77567.999803066661]
[2050,0,0,44708.548091911667,1654640.0459566042,2244.8774359114009,18265.068777218981,-3364.2401816745914,29807.719496367277,18265.068777218981,37258.133794139474,968.71147864762634,1769.7613552216251,0,839.945389184242,0,31.344116574094805,394.71659913451515,22269.547715981083,5.9140747879765743E-55,null,0,28,0,0,0,0,0,0,0,22269.547715981083,0,-22269.547715981083,-22269.547715981083,0,null,null,21984.672614646446,null,55996.359278949472]
[2051,0,0,29807.719496367277,1669488.2756212822,0,14848.229664677938,-3118.1282295823667,18077.618061271707,14848.229664677938,23942.66877881949,622.50938824930677,1137.2767669939258,0,565.96935752595732,0,19.298249268349551,243.02293868919048,17436.306365404671,4.335531924765602E-55,null,0,29,0,0,0,0,0,0,0,17436.306365404671,0,-17436.306365404671,-17436.306365404671,0,null,null,17213.258748717697,null,37731.290501730487]
[2052,0,0,18077.618061271707,1680805.592407116,0,11317.316785833782,-2376.6365250250942,9136.9378004630198,11317.316785833782,13607.277930867363,353.78922620255145,646.34570171619976,0,343.24591255578827,0,10.187447153236016,128.29056721641069,12799.175640677968,2.9797674932191533E-55,null,0,30,0,0,0,0,0,0,0,12799.175640677968,0,-12799.175640677968,-12799.175640677968,0,null,null,12635.446834680646,null,22883.060837052552]
[2053,0,0,9136.9378004630198,1688473.9797987663,0,7668.3873916502962,-1610.3613522465621,3078.9117610592857,7668.3873916502962,6107.9247807611528,158.80604429978996,290.12642708615476,0,173.48616076828154,0,3.8712664796772351,48.750875960707205,8343.4281662449084,1.8186846122880004E-55,null,0,31,0,0,0,0,0,0,0,8343.4281662449084,0,-8343.4281662449084,-8343.4281662449084,0,null,null,8236.6978915823656,null,11565.74405121877]
[2054,0,0,3078.9117610592857,1692371.3364583347,0,3897.3566595684047,-818.44489850936498,2.4601831682957709E-10,3897.3566595684047,1539.4558805297659,40.025852893773909,73.124154325163886,0,58.460349893527095,0,0.44320609620636259,5.581296336641544,4074.9915191137175,8.3167194626976972E-56,null,0,32,0,0,0,0,0,0,0,4074.9915191137175,0,-4074.9915191137175,-4074.9915191137175,0,null,null,4022.8636700549669,null,3897.3566595684733]
[2055,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,4.277211405724644E-70,null,0,33,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2056,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,4.0047296035023443E-70,null,0,34,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2057,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.7496063850626776E-70,null,0,35,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2058,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.5107359135076194E-70,null,0,36,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2059,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.2870827998086388E-70,null,0,37,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2060,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.0776776148914257E-70,null,0,38,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2061,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.8816126876253933E-70,null,0,39,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2062,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.698038170504282E-70,null,0,40,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2063,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.5261583559644596E-70,null,0,41,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2064,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.3652282273739365E-70,null,0,42,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2065,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.2145502297422719E-70,null,0,43,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2066,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.0734712461539562E-70,null,0,44,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2067,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.9413797668195538E-70,null,0,45,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2068,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.8177032384737963E-70,null,0,46,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2069,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.7019055826315456E-70,null,0,47,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2070,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.5934848719444452E-70,null,0,48,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2071,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.4919711545863872E-70,null,0,49,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2072,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.3969244172375444E-70,null,0,50,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2073,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.3079326778374818E-70,null,0,51,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2074,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.2246101998403448E-70,null,0,52,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2075,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.1465958202317745E-70,null,0,53,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2076,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.0735513840603108E-70,null,0,54,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2077,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,1.0051602786977178E-70,null,0,55,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2078,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,9.4112606147496135E-71,null,0,56,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2079,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,8.8117117474529162E-71,null,0,57,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2080,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,8.2503574280484963E-71,null,0,58,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2081,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,7.7247644545602167E-71,null,0,59,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2082,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,7.2326546333098153E-71,null,0,60,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2083,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":1.1685870049404912E-11},0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,6.7718949040390004E-71,null,0,61,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2084,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":1.1685870049404912E-11},0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,6.3404880941153883E-71,null,0,62,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2085,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,5.9365642617461776E-71,null,0,63,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2086,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,5.5583725906765449E-71,null,0,64,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":2.4601831682957709E-10},{"$f":"E91+J92","v":1692371.3364583347},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":2.4601831682957709E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":2.4601831682957709E-10},6.3964762375690038E-12,1.1685870049404912E-11,0,{"$f":"AN92*$D$10","v":1.0300027497578413E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":2.406302362631499E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":3.0302576332690401E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":2.238323690626395E-11},5.2042738012401635E-71,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":2.238323690626395E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":-2.238323690626395E-11},-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2088,0,{"$f":"B93","v":0},2.4601831682957709E-10,1692371.3364583347,0,{"$f":"CA294","v":0},0,2.4601831682957709E-10,0,2.4601831682957709E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":6.3964762375690038E-12},1.1685870049404912E-11,0,1.0300027497578413E-12,{"$f":"AL93*$T$8","v":0},2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":4.872733044867385E-71},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,{"$f":"AF93-AE93","v":-2.238323690626395E-11},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":2.2096907477252092E-11},null,{"$f":"C93-J92+AN92","v":6.8666849983856082E-11}]
[2089,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,4.562313251252186E-71,null,0,67,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2090,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,4.2716688993410216E-71,null,0,68,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2091,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.9995401851438348E-71,null,0,69,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2092,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.7447475610874447E-71,null,0,70,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2093,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.5061866232420545E-71,null,0,71,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2094,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.2828233242594417E-71,null,0,72,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2095,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,3.0736894912732119E-71,null,0,73,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2096,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.8778786293333686E-71,null,0,74,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2097,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.6945419921850945E-71,null,0,75,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-11]
[2098,0,0,2.4601831682957709E-10,1692371.3364583347,0,0,0,2.4601831682957709E-10,0,2.4601831682957709E-10,6.3964762375690038E-12,1.1685870049404912E-11,0,1.0300027497578413E-12,0,2.406302362631499E-13,3.0302576332690401E-12,2.238323690626395E-11,2.5228849033604492E-71,null,0,76,0,0,0,0,0,0,0,2.238323690626395E-11,0,-2.238323690626395E-11,-2.238323690626395E-11,0,null,null,2.2096907477252092E-11,null,6.8666849983856082E-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":"$B29","v":108406.88921439031},{"$f":"$B30","v":220181.77201986249},{"$f":"$B31","v":450641.89285889926},{"$f":"$B32","v":248126.04413249943},{"$f":"$B33","v":142436.20479826722},{"$f":"$B34","v":26117.977559497729},{"$f":"$B35","v":27099.715994102498},{"$f":"$B36","v":24654.634821486383},{"$f":"$B37","v":25468.088663182916},{"$f":"$B38","v":26309.395208575515},{"$f":"$B39","v":27179.544789939289},{"$f":"$B40","v":28079.562595480951},{"$f":"$B41","v":29010.487106896144},{"$f":"$B42","v":29973.407532388159},{"$f":"$B43","v":30969.48248117054},{"$f":"$B44","v":31999.831440524533},{"$f":"$B45","v":33065.717468982075},{"$f":"$B46","v":34168.391125410417},{"$f":"$B47","v":35309.128788441543},{"$f":"$B48","v":36489.293941834869},{"$f":"$B49","v":37710.307320818909},{"$f":"$B50","v":38973.566595684046},{"$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":1692371.3364583354},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":21681.377842878064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21681.377842878064,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":34690.204548604896},{"$f":"E$135*$A137","v":44036.354403972502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78726.558952577398,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,20814.12272916294,{"$f":"E$135*$A138","v":70458.167046356},{"$f":"F$135*$A137","v":90128.37857177986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181400.66834729881,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,12488.473637497764,42274.900227813596,{"$f":"F$135*$A138","v":144205.40571484776},{"$f":"G$135*$A137","v":49625.208826499889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248593.98840665899,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,12488.473637497764,25364.940136688158,86523.243428908652,{"$f":"G$135*$A138","v":79400.334122399814},{"$f":"H$135*$A137","v":28487.240959653445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232264.23228514782,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,6244.2368187488819,25364.940136688158,51913.946057345194,47640.200473439894,{"$f":"H$135*$A138","v":45579.585535445513},{"$f":"I$135*$A137","v":5223.5955118995462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181966.50453356717,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,12682.470068344079,51913.946057345194,28584.120284063934,27347.751321267308,{"$f":"I$135*$A138","v":8357.7528190392732},{"$f":"J$135*$A137","v":5419.9431988204997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134305.98374888027,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,25956.973028672597,28584.120284063934,16408.650792760385,5014.6516914235644,{"$f":"J$135*$A138","v":8671.9091181127988},{"$f":"K$135*$A137","v":4930.9269642972768},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89567.23187933056,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,14292.060142031967,16408.650792760385,3008.7910148541382,5203.1454708676802,{"$f":"K$135*$A138","v":7889.4831428756424},{"$f":"L$135*$A137","v":5093.6177326365832},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51895.748296026402,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,8204.3253963801926,3008.7910148541382,3121.8872825206076,4733.6898857253855,{"$f":"L$135*$A138","v":8149.7883722185334},{"$f":"M$135*$A137","v":5261.8790417151031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32480.360993413957,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,1504.3955074270691,3121.8872825206076,2840.2139314352312,4889.8730233311198,{"$f":"M$135*$A138","v":8419.0064667441657},{"$f":"N$135*$A137","v":5435.9089579878582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26211.285169446048,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,1560.9436412603038,2840.2139314352312,2933.9238139986719,5051.4038800464987,{"$f":"N$135*$A138","v":8697.4543327805732},{"$f":"O$135*$A137","v":5615.9125190961904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26699.852118617469,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,1420.1069657176156,2933.9238139986719,3030.8423280278994,5218.4725996683437,{"$f":"O$135*$A138","v":8985.4600305539043},{"$f":"P$135*$A137","v":5802.0974213792288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27390.903159345664,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,1466.961906999336,3030.8423280278994,3131.0835598010062,5391.2760183323426,{"$f":"P$135*$A138","v":9283.3558742067671},{"$f":"Q$135*$A137","v":5994.681506477632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28298.20119384498,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,1515.4211640139497,3131.0835598010062,3234.7656109994055,5570.0135245240599,{"$f":"Q$135*$A138","v":9591.4904103642111},{"$f":"R$135*$A137","v":6193.8964962341088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29236.670765936742,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,1565.5417799005031,3234.7656109994055,3342.0081147144356,5754.8942462185269,{"$f":"R$135*$A138","v":9910.2343939745733},{"$f":"S$135*$A137","v":6399.9662881049071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30207.410433912351,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,1617.3828054997027,3342.0081147144356,3452.9365477311158,5946.1406363847436,{"$f":"S$135*$A138","v":10239.94606096785},{"$f":"T$135*$A137","v":6613.143493796415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31211.557659094266,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,1671.0040573572178,3452.9365477311158,3567.6843818308462,6143.9676365807109,{"$f":"T$135*$A138","v":10581.029590074264},{"$f":"U$135*$A137","v":6833.6782250820834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32250.300438656239,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1726.4682738655579,3567.6843818308462,3686.380581948426,6348.6177540445588,{"$f":"U$135*$A138","v":10933.885160131334},{"$f":"V$135*$A137","v":7061.8257576883088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33324.861909509033,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1783.8421909154231,3686.380581948426,3809.1706524267347,6560.3310960788003,{"$f":"V$135*$A138","v":11298.921212301295},{"$f":"W$135*$A137","v":7297.8587883669743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34436.504522037656,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1843.190290974213,3809.1706524267347,3936.19865764728,6779.3527273807767,{"$f":"W$135*$A138","v":11676.574061387159},{"$f":"X$135*$A137","v":7542.0614641637821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35586.547853979944,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1904.5853262133674,3936.19865764728,4067.6116364284658,7005.9444368322947,{"$f":"X$135*$A138","v":12067.29834266205},{"$f":"Y$135*$A137","v":7794.7133191368093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36776.351718920268,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1968.09932882364,4067.6116364284658,4203.566662099377,7240.3790055972304,{"$f":"Y$135*$A138","v":12471.541310618895},{"$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,29951.197943567611,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2033.8058182142329,4203.566662099377,4344.2274033583381,7482.9247863713372,{"$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,18064.524670043284,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2101.7833310496885,4344.2274033583381,4489.7548718228018,0,{"$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,10935.765606230827,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2172.113701679169,4489.7548718228018,0,0,{"$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,6661.8685735019708,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2244.8774359114009,0,0,0,{"$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,2244.8774359114009,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$212)","v":108406.88921439031},220181.77201986249,450641.8928588992,248126.04413249946,142436.20479826722,26117.977559497729,27099.715994102498,24654.634821486386,25468.088663182913,26309.395208575515,27179.544789939289,28079.562595480955,29010.487106896151,29973.407532388155,30969.482481170544,31999.831440524533,33065.717468982075,34168.391125410424,35309.128788441543,36489.293941834869,37710.307320818909,38973.566595684053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,1692371.3364583352]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":108406.88921439031},{"$f":"$B30","v":220181.77201986249},{"$f":"$B31","v":450641.89285889926},{"$f":"$B32","v":248126.04413249943},{"$f":"$B33","v":142436.20479826722},{"$f":"$B34","v":26117.977559497729},{"$f":"$B35","v":27099.715994102498},{"$f":"$B36","v":24654.634821486383},{"$f":"$B37","v":25468.088663182916},{"$f":"$B38","v":26309.395208575515},{"$f":"$B39","v":27179.544789939289},{"$f":"$B40","v":28079.562595480951},{"$f":"$B41","v":29010.487106896144},{"$f":"$B42","v":29973.407532388159},{"$f":"$B43","v":30969.48248117054},{"$f":"$B44","v":31999.831440524533},{"$f":"$B45","v":33065.717468982075},{"$f":"$B46","v":34168.391125410417},{"$f":"$B47","v":35309.128788441543},{"$f":"$B48","v":36489.293941834869},{"$f":"$B49","v":37710.307320818909},{"$f":"$B50","v":38973.566595684046},{"$f":"$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:$BZ227)","v":1692371.3364583354}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":10840.688921439032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10840.688921439032]
[0.1,3,0,{"$f":"D$227*$A230","v":10840.688921439032},{"$f":"E$227*$A229","v":22018.177201986251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32858.86612342528]
[0.1,4,0,10840.688921439032,{"$f":"E$227*$A230","v":22018.177201986251},{"$f":"F$227*$A229","v":45064.18928588993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77923.055409315217]
[0.1,5,0,10840.688921439032,22018.177201986251,{"$f":"F$227*$A230","v":45064.18928588993},{"$f":"G$227*$A229","v":24812.604413249945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102735.65982256515]
[0.1,6,0,10840.688921439032,22018.177201986251,45064.18928588993,{"$f":"G$227*$A230","v":24812.604413249945},{"$f":"H$227*$A229","v":14243.620479826723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116979.28030239188]
[0.1,7,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,{"$f":"H$227*$A230","v":14243.620479826723},{"$f":"I$227*$A229","v":2611.7977559497731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119591.07805834165]
[0.1,8,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,{"$f":"I$227*$A230","v":2611.7977559497731},{"$f":"J$227*$A229","v":2709.9715994102498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122301.04965775189]
[0.1,9,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,{"$f":"J$227*$A230","v":2709.9715994102498},{"$f":"K$227*$A229","v":2465.4634821486384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124766.51313990053]
[0.1,10,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,{"$f":"K$227*$A230","v":2465.4634821486384},{"$f":"L$227*$A229","v":2546.8088663182916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127313.32200621882]
[0,11,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,{"$f":"L$227*$A230","v":2546.8088663182916},{"$f":"M$227*$A229","v":2630.9395208575515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129944.26152707636]
[0,12,0,0,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,{"$f":"M$227*$A230","v":2630.9395208575515},{"$f":"N$227*$A229","v":2717.9544789939291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121821.52708463126]
[0,13,0,0,0,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,{"$f":"N$227*$A230","v":2717.9544789939291},{"$f":"O$227*$A229","v":2807.9562595480952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102611.30614219311]
[0,14,0,0,0,0,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,{"$f":"O$227*$A230","v":2807.9562595480952},{"$f":"P$227*$A229","v":2901.0487106896144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60448.165566992815]
[0,15,0,0,0,0,0,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,{"$f":"P$227*$A230","v":2901.0487106896144},{"$f":"Q$227*$A229","v":2997.340753238816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38632.901906981686]
[0,16,0,0,0,0,0,0,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,{"$f":"Q$227*$A230","v":2997.340753238816},{"$f":"R$227*$A229","v":3096.9482481170544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27486.229675272014]
[0,17,0,0,0,0,0,0,0,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,{"$f":"R$227*$A230","v":3096.9482481170544},{"$f":"S$227*$A229","v":3199.9831440524536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28074.415063374694]
[0,18,0,0,0,0,0,0,0,0,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,{"$f":"S$227*$A230","v":3199.9831440524536},{"$f":"T$227*$A229","v":3306.5717468982075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28671.01521086265]
[0,19,0,0,0,0,0,0,0,0,0,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,{"$f":"T$227*$A230","v":3306.5717468982075},{"$f":"U$227*$A229","v":3416.8391125410417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29622.390841255059]
[0,20,0,0,0,0,0,0,0,0,0,0,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,{"$f":"U$227*$A230","v":3416.8391125410417},{"$f":"V$227*$A229","v":3530.9128788441544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30606.494853780921]
[0,21,0,0,0,0,0,0,0,0,0,0,0,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,{"$f":"V$227*$A230","v":3530.9128788441544},{"$f":"W$227*$A229","v":3648.9293941834871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31624.484727106854]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,{"$f":"W$227*$A230","v":3648.9293941834871},{"$f":"X$227*$A229","v":3771.0307320818911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32677.560980194816]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,{"$f":"X$227*$A230","v":3771.0307320818911},{"$f":"Y$227*$A229","v":3897.3566595684047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33766.961380215122]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,{"$f":"Y$227*$A230","v":3897.3566595684047},{"$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,30865.912669525511]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,{"$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,27868.571916286695]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,{"$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,24771.623668169639]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,{"$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,21571.640524117189]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,0,{"$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,18265.068777218981]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,0,0,{"$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,14848.229664677938]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,0,0,0,{"$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,11317.316785833782]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3771.0307320818911,3897.3566595684047,0,0,0,0,0,0,{"$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,7668.3873916502962]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3897.3566595684047,0,0,0,0,0,0,0,{"$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,3897.3566595684047]
[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$304)","v":108406.88921439031},220181.77201986252,450641.8928588992,248126.0441324994,142436.20479826725,26117.977559497736,27099.715994102502,24654.634821486386,25468.08866318292,26309.395208575515,27179.544789939286,28079.562595480958,29010.487106896144,29973.407532388159,30969.482481170548,31999.831440524536,33065.717468982075,34168.391125410417,35309.128788441551,36489.293941834869,37710.307320818909,38973.566595684046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,1692371.3364583347]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":108406.88921439031},{"$f":"$B30","v":220181.77201986249},{"$f":"$B31","v":450641.89285889926},{"$f":"$B32","v":248126.04413249943},{"$f":"$B33","v":142436.20479826722},{"$f":"$B34","v":26117.977559497729},{"$f":"$B35","v":27099.715994102498},{"$f":"$B36","v":24654.634821486383},{"$f":"$B37","v":25468.088663182916},{"$f":"$B38","v":26309.395208575515},{"$f":"$B39","v":27179.544789939289},{"$f":"$B40","v":28079.562595480951},{"$f":"$B41","v":29010.487106896144},{"$f":"$B42","v":29973.407532388159},{"$f":"$B43","v":30969.48248117054},{"$f":"$B44","v":31999.831440524533},{"$f":"$B45","v":33065.717468982075},{"$f":"$B46","v":34168.391125410417},{"$f":"$B47","v":35309.128788441543},{"$f":"$B48","v":36489.293941834869},{"$f":"$B49","v":37710.307320818909},{"$f":"$B50","v":38973.566595684046},{"$f":"$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:$BZ321)","v":1692371.3364583354}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":10840.688921439032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10840.688921439032]
[0.1,3,0,{"$f":"D$321*$A324","v":10840.688921439032},{"$f":"E$321*$A323","v":22018.177201986251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32858.86612342528]
[0.1,4,0,10840.688921439032,{"$f":"E$321*$A324","v":22018.177201986251},{"$f":"F$321*$A323","v":45064.18928588993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77923.055409315217]
[0.1,5,0,10840.688921439032,22018.177201986251,{"$f":"F$321*$A324","v":45064.18928588993},{"$f":"G$321*$A323","v":24812.604413249945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102735.65982256515]
[0.1,6,0,10840.688921439032,22018.177201986251,45064.18928588993,{"$f":"G$321*$A324","v":24812.604413249945},{"$f":"H$321*$A323","v":14243.620479826723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116979.28030239188]
[0.1,7,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,{"$f":"H$321*$A324","v":14243.620479826723},{"$f":"I$321*$A323","v":2611.7977559497731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119591.07805834165]
[0.1,8,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,{"$f":"I$321*$A324","v":2611.7977559497731},{"$f":"J$321*$A323","v":2709.9715994102498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122301.04965775189]
[0.1,9,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,{"$f":"J$321*$A324","v":2709.9715994102498},{"$f":"K$321*$A323","v":2465.4634821486384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124766.51313990053]
[0.1,10,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,{"$f":"K$321*$A324","v":2465.4634821486384},{"$f":"L$321*$A323","v":2546.8088663182916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127313.32200621882]
[0,11,0,10840.688921439032,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,{"$f":"L$321*$A324","v":2546.8088663182916},{"$f":"M$321*$A323","v":2630.9395208575515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129944.26152707636]
[0,12,0,0,22018.177201986251,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,{"$f":"M$321*$A324","v":2630.9395208575515},{"$f":"N$321*$A323","v":2717.9544789939291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121821.52708463126]
[0,13,0,0,0,45064.18928588993,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,{"$f":"N$321*$A324","v":2717.9544789939291},{"$f":"O$321*$A323","v":2807.9562595480952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102611.30614219311]
[0,14,0,0,0,0,24812.604413249945,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,{"$f":"O$321*$A324","v":2807.9562595480952},{"$f":"P$321*$A323","v":2901.0487106896144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60448.165566992815]
[0,15,0,0,0,0,0,14243.620479826723,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,{"$f":"P$321*$A324","v":2901.0487106896144},{"$f":"Q$321*$A323","v":2997.340753238816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38632.901906981686]
[0,16,0,0,0,0,0,0,2611.7977559497731,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,{"$f":"Q$321*$A324","v":2997.340753238816},{"$f":"R$321*$A323","v":3096.9482481170544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27486.229675272014]
[0,17,0,0,0,0,0,0,0,2709.9715994102498,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,{"$f":"R$321*$A324","v":3096.9482481170544},{"$f":"S$321*$A323","v":3199.9831440524536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28074.415063374694]
[0,18,0,0,0,0,0,0,0,0,2465.4634821486384,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,{"$f":"S$321*$A324","v":3199.9831440524536},{"$f":"T$321*$A323","v":3306.5717468982075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28671.01521086265]
[0,19,0,0,0,0,0,0,0,0,0,2546.8088663182916,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,{"$f":"T$321*$A324","v":3306.5717468982075},{"$f":"U$321*$A323","v":3416.8391125410417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29622.390841255059]
[0,20,0,0,0,0,0,0,0,0,0,0,2630.9395208575515,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,{"$f":"U$321*$A324","v":3416.8391125410417},{"$f":"V$321*$A323","v":3530.9128788441544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30606.494853780921]
[0,21,0,0,0,0,0,0,0,0,0,0,0,2717.9544789939291,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,{"$f":"V$321*$A324","v":3530.9128788441544},{"$f":"W$321*$A323","v":3648.9293941834871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31624.484727106854]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,2807.9562595480952,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,{"$f":"W$321*$A324","v":3648.9293941834871},{"$f":"X$321*$A323","v":3771.0307320818911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32677.560980194816]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,2901.0487106896144,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,{"$f":"X$321*$A324","v":3771.0307320818911},{"$f":"Y$321*$A323","v":3897.3566595684047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33766.961380215122]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2997.340753238816,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,{"$f":"Y$321*$A324","v":3897.3566595684047},{"$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,30865.912669525511]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3096.9482481170544,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,{"$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,27868.571916286695]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3199.9831440524536,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,{"$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,24771.623668169639]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3306.5717468982075,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,{"$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,21571.640524117189]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3416.8391125410417,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,0,{"$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,18265.068777218981]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3530.9128788441544,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,0,0,{"$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,14848.229664677938]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3648.9293941834871,3771.0307320818911,3897.3566595684047,0,0,0,0,0,{"$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,11317.316785833782]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3771.0307320818911,3897.3566595684047,0,0,0,0,0,0,{"$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,7668.3873916502962]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3897.3566595684047,0,0,0,0,0,0,0,{"$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,3897.3566595684047]
[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$398)","v":108406.88921439031},220181.77201986252,450641.8928588992,248126.0441324994,142436.20479826725,26117.977559497736,27099.715994102502,24654.634821486386,25468.08866318292,26309.395208575515,27179.544789939286,28079.562595480958,29010.487106896144,29973.407532388159,30969.482481170548,31999.831440524536,33065.717468982075,34168.391125410417,35309.128788441551,36489.293941834869,37710.307320818909,38973.566595684046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,1692371.3364583347]

{"sheet":"TOU","index":5,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.5,5.1999999999999998E-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":5.2441513006393271E-52},null,{"$f":"L8","v":5.2441513006393271E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":7.3989882922062641E-53},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$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":22716.263190306883},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$103)","v":161005.14888041691},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":1437771.7222474024},{"$f":"SUM(C25:C104)","v":1437771.7222474024},null,null,{"$f":"SUM(F25:F104)","v":1437771.7222474022},{"$f":"SUM(G25:G104)","v":1437771.7222474022},{"$f":"SUM(H25:H104)","v":8.8675733422860503E-12},null,{"$f":"SUM(J25:J104)","v":1437771.7222474022},null,{"$f":"SUM(L25:L104)","v":165702.13278902567},302725.0502876431,4640895.3281078562,118616.16708541069,0,4573.4489658484872,57593.463125610957,7016029.8901225636,5.2441513006393271E-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":288152.57751376391}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B5/100","v":89541.930680472346},{"$f":"B29","v":89541.930680472346},{"$f":"I28+C29","v":89541.930680472346},8954.1930680472342,17908.386136094468,{"$f":"CA230","v":8954.1930680472342},1880.380544289919,78707.357068135199,8954.1930680472342,84124.643874303772,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":2187.2407407318979},3995.9205840294294,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B5/100","v":165886.83382786886},1343.1289602070851,{"$f":"AL29*$T$8","v":0},34.976614326644075,440.46065945475448,182842.7544546659,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.6886151476397693E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,182842.7544546659,0,-182842.7544546659,{"$f":"AF29-AE29","v":-182842.7544546659},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":180503.80492287103},null,{"$f":"C29-J28+AN28","v":89541.930680472346}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B6/100","v":175258.29772574082},175258.29772574082,253965.65479387602,35434.21590866855,63705.077362899312,26480.022840621314,7817.261449678379,219668.3705035763,26480.022840621314,236817.01264872617,6157.2423288668806,11248.808100814493,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B6/100","v":169788.975996099},3837.6905300724889,0,178.06074881445218,2242.3198001207479,219933.12034540938,3.0279869825681401E-53,null,0,3,0,0,0,0,0,0,0,219933.12034540938,0,-219933.12034540938,-219933.12034540938,0,null,null,217119.70577838249,null,255846.03533816594]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B7/100","v":352101.69511912134},352101.69511912134,571770.06562269758,97124.408261201999,143695.04498671202,61690.19235253345,17221.019053177497,492858.85421698663,61690.19235253345,532314.45991984208,13840.175957915893,25284.936846192501,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B7/100","v":173580.92979334522},8722.0156142499891,0,455.61215524411938,5737.5258931667331,289311.38861264783,3.729420721796004E-53,null,0,4,0,0,0,0,0,0,0,289311.38861264783,0,-289311.38861264783,-289311.38861264783,0,null,null,285610.47774551122,null,581467.70761666598]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B8/100","v":194055.78048882785},194055.78048882785,686914.63470581453,178220.17866261821,195448.52211361707,81095.77040141623,24014.077859562178,581804.78644483618,81095.77040141623,634359.71057532541,16493.352474958461,30132.086252327957,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B8/100","v":177457.57055872996},10707.499436294405,0,548.73945043029244,6910.278334780066,323345.29690893734,3.9026075476968663E-53,null,0,5,0,0,0,0,0,0,0,323345.29690893734,0,-323345.29690893734,-323345.29690893734,0,null,null,319209.01963030588,null,713833.29575296037]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B9/100","v":112546.26153128076},112546.26153128076,694351.04797611688,270570.57521716249,182715.61383794813,92350.396554544306,18976.695629514801,583023.95579205779,92350.396554544306,638687.50188408734,16605.875048986269,30337.656339494148,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B9/100","v":181420.78963454158},11179.256803242373,0,548.75622225045004,6910.4895423857415,339353.22014544485,3.8348889140181218E-53,null,0,6,0,0,0,0,0,0,0,339353.22014544485,0,-339353.22014544485,-339353.22014544485,0,null,null,335012.16732254473,null,745283.78688282496]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B10/100","v":23862.851830618223},23862.851830618223,606886.80762267602,365307.25695476861,143955.57029291175,94736.681737606123,10335.966596614182,501814.15928845573,94736.681737606123,554350.48345556587,14413.112569844712,26331.647964139378,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B10/100","v":185412.04700650147},10151.943632383482,0,464.7318657119734,5852.3704475651148,337362.53522375226,3.5695226917443358E-53,null,0,7,0,0,0,0,0,0,0,337362.53522375226,0,-337362.53522375226,-337362.53522375226,0,null,null,333046.94751473877,null,676796.24215889885]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B11/100","v":24545.642768999274},24545.642768999274,526359.80205745506,462498.50296927465,107166.342492642,97191.246014506047,2094.7702604085498,427073.78578254045,97191.246014506047,476716.79391999776,12394.63664191994,22644.047711199895,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B11/100","v":189491.11204064451},9099.0780478543802,0,387.23645926656127,4876.4704502443747,336083.82736563572,3.3294568573684157E-53,null,0,8,0,0,0,0,0,0,0,336083.82736563572,0,-336083.82736563572,-336083.82736563572,0,null,null,331784.59706249798,null,606605.203190292]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B12/100","v":25249.082968786824},25249.082968786824,452322.86875132727,562214.65728065942,73087.702710893718,99716.154311384729,-5591.9748361031125,358198.68927604565,99716.154311384729,405260.77901368646,10536.780254355848,19249.887003150106,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B12/100","v":193659.91650553868},8019.945602168591,0,315.75438593676512,3976.2963835380133,335474.73444607278,3.1117025593415199E-53,null,0,9,0,0,0,0,0,0,0,335474.73444607278,0,-335474.73444607278,-335474.73444607278,0,null,null,331183.29574289895,null,534663.04014457273]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B13/100","v":25973.837544524416},25973.837544524416,384172.52682057006,664528.19534649653,44879.180286011782,102313.53806583717,-12061.215133763331,293920.20388849621,102313.53806583717,339046.36535453313,8815.2054992178619,16104.702354340325,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B13/100","v":197920.43466866054},6913.8108506656863,0,249.36811230388733,3140.2937450320137,335457.35329605744,2.9133191080291887E-53,null,0,10,0,0,0,0,0,0,0,335457.35329605744,0,-335457.35329605744,-335457.35329605744,0,null,null,331166.13693493285,null,460920.72337771242]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B14/100","v":26720.53972687991},26720.53972687991,320640.74361537612,769513.78738502169,30562.883131708571,104985.59203852517,-15628.768870431484,231283.92044728246,104985.59203852517,275962.33203132928,7175.0206328145605,13108.21077148814,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B14/100","v":202274.68423137104},5779.9158755813269,0,186.00934814498069,2342.4165467689568,335851.84944469418,2.7309325086574076E-53,null,0,11,0,0,0,0,0,0,0,335851.84944469418,0,-335851.84944469418,-335851.84944469418,0,null,null,331555.58663486067,null,385327.72503875516]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B15/100","v":27489.93725637249},27489.93725637249,258773.85770365497,868294.18008113687,26146.389642861326,98780.392696115188,-15253.14064118331,175246.60564872308,98780.392696115188,217010.23167618903,5642.2660235809144,10307.986004618979,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B15/100","v":206724.72728446123},4617.4810538490374,0,129.0669081499274,1625.3401471793586,327827.26011795463,2.4958631501372894E-53,null,0,12,0,0,0,0,0,0,0,327827.26011795463,0,-327827.26011795463,-327827.26011795463,0,null,null,323633.6489527247,null,307832.07025660248]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B16/100","v":28282.720383766577},28282.720383766577,203529.32603248965,952377.01504305459,26898.377092981267,84082.834961917761,-12008.736152476664,131455.22722304857,84082.834961917761,167492.27662776911,4354.799192321997,7955.8831398190332,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B16/100","v":211272.6712847194},3560.0159691638078,0,83.592814626479196,1052.6846856075035,312362.48204817594,2.2266248516742344E-53,null,0,13,0,0,0,0,0,0,0,312362.48204817594,0,-312362.48204817594,-312362.48204817594,0,null,null,308366.698439928,null,237334.39794425387]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B17/100","v":29099.64309775189},29099.64309775189,160554.87032080046,1004159.6448028354,27673.2065362471,51782.629759780822,-5062.9788769420811,113835.21943796171,51782.629759780822,137195.04487938108,3567.0711668639078,6516.7646317706012,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B17/100","v":215920.67005298325},2735.2680912013197,0,61.586403907195361,775.55785774685387,281359.54796425393,1.8778561739711003E-53,null,0,14,0,0,0,0,0,0,0,281359.54796425393,0,-281359.54796425393,-281359.54796425393,0,null,null,277760.35813067388,null,182351.20608008798]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B18/100","v":29941.469625584337},29941.469625584337,143776.68906354604,1039530.8434762919,28471.602021115938,35371.198673456471,-1448.9152969915119,109854.40568708109,35371.198673456471,126815.54737531356,3297.2042317581522,6023.7385003273939,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B18/100","v":220670.92479414889},2407.6506891883723,0,54.647987700497275,688.18235166061606,268513.54722824041,1.6779513025556942E-53,null,0,15,0,0,0,0,0,0,0,268513.54722824041,0,-268513.54722824041,-268513.54722824041,0,null,null,265078.68519368389,null,160510.0459458915]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B19/100","v":30809.01874178648},30809.01874178648,140663.42442886758,1066728.317870799,29294.31875172495,27197.474394507044,440.33731501576023,113025.61271934479,27197.474394507044,126844.51857410619,3297.9574829267608,6025.1146322700442,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B19/100","v":225525.68513962012},2339.2179902133225,0,55.587697903408959,700.01612641666782,265141.05346385739,1.5513243526371702E-53,null,0,16,0,0,0,0,0,0,0,265141.05346385739,0,-265141.05346385739,-265141.05346385739,0,null,null,261749.33283096435,null,155947.86601422151]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B20/100","v":31703.075658072008},31703.075658072008,144728.68837741681,1094709.8146480515,30142.131956136251,27981.496777252421,453.73338756560412,116293.45821259878,27981.496777252421,{"$f":"(+I44+D44)/2","v":130511.07329500779},3393.2879056702027,6199.2759815128702,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B20/100","v":230487.25021269175},2406.8020091667968,0,57.614112606841168,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":725.53477577097772},271251.26177467185,1.4859694523302839E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,271251.26177467185,0,-271251.26177467185,-271251.26177467185,0,null,null,267781.37852105935,null,160453.46727778646]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B21/100","v":32624.527544021519},32624.527544021519,148917.9857566203,1123499.1999028062,31015.842197643637,28789.385254754645,467.55595800668823,119661.04454385897,28789.385254754645,134289.51515023963,3491.5273939062304,6378.7519696363825,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B21/100","v":235557.96971737099},2476.4474706683336,0,59.71374773615441,751.97549027338391,277505.77104434615,1.4233857563658531E-53,null,0,18,0,0,0,0,0,0,0,277505.77104434615,0,-277505.77104434615,-277505.77104434615,0,null,null,273955.87925240491,null,165096.49804455557]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B22/100","v":33574.212351421949},33574.212351421949,153235.25689528091,1153121.0980958245,31916.277513072731,29621.898193018162,481.81965721145963,123131.53904505129,29621.898193018162,138183.39797016612,3592.7683472243189,6563.7114035828909,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B22/100","v":240740.24505115318},2548.219877118343,0,61.88921557033693,779.37116636478925,283908.10325403209,1.3634551810202392E-53,null,0,19,0,0,0,0,0,0,0,283908.10325403209,0,-283908.10325403209,-283908.10325403209,0,null,null,280276.31195248815,null,169881.32514122289]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B23/100","v":34553.058689041711},34553.058689041711,157684.597734093,1183600.9184032944,32844.290904012851,30479.82030746989,496.53882527402163,{"$f":"D47-J47-H47","v":126708.23860134908},30479.82030746989,142196.41816772104,3697.1068723607468,6754.3298629667497,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B23/100","v":246036.53044227857},2622.1872845586963,0,64.143246019264225,807.75618181236666,290461.8741974663,1.3060647117054731E-53,null,0,20,0,0,0,0,0,0,0,290461.8741974663,0,-290461.8741974663,-290461.8741974663,0,null,null,286746.24616131751,null,174812.48563724643]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B24/100","v":35562.009951371052},35562.009951371052,{"$f":"I47+C48","v":162270.24855272012},1214964.8857332135,33800.76891064865,31363.967329919004,511.72833195322585,130394.55289084789,31363.967329919004,146332.40072178401,3804.6424187663843,6950.7890342847404,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B24/100","v":251449.33411200868},2698.4201292172138,0,66.478671376653267,837.16620370345947,297170.79789927613,1.2511061888911739E-53,null,0,21,0,0,0,0,0,0,0,297170.79789927613,0,-297170.79789927613,-297170.79789927613,0,null,null,293369.34839320916,null,179894.67528114759]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B25/100","v":36602.023540934293},36602.023540934293,166996.57643178219,1247240.0616915887,34786.627154781643,32275.175958375185,527.40475124535624,134193.99572216164,32275.175958375185,150595.28607697191,3915.4774380012695,7153.2760886561655,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B25/100","v":256981.21946247292},2776.990972382443,0,68.898415944945199,867.63805779169252,304038.67639362457,1.1984760432527129E-53,null,0,22,0,0,0,0,0,0,0,304038.67639362457,0,-304038.67639362457,-304038.67639362457,0,null,null,300149.37204618478,null,185132.73149216289]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,5,FALSE)*Inflation!$B26/100","v":37674.105022026139},37674.105022026139,171868.10074418777,1280454.3761137899,35802.808858564502,33214.31442220114,543.58383163630606,138110.20249035035,33214.31442220114,154989.15161726906,4029.7179420489956,7361.9847018202809,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,5,FALSE)*Inflation!$B26/100","v":262634.80629064731},2857.9749083372076,0,71.405513784047812,899.20995200695529,311069.4137308459,1.1480751494958105E-53,null,0,23,0,0,0,0,0,0,0,311069.4137308459,0,-311069.4137308459,-311069.4137308459,0,null,null,307090.17122943274,null,190531.66055581384]
[2046,{"$f":"'AEG Input File'!$AZ$700*Inflation!B26/100","v":0},0,138110.20249035035,1310758.7262262157,29094.432665725206,30304.350112425949,-254.08266380715608,108059.93504173156,30304.350112425949,123085.06876604096,3200.2117879170646,5846.5407663869455,{"$f":"'AEG Input File'!$BX$700*Inflation!$B$26/100","v":0},2359.7601920041907,0,111.74009616325051,1407.1435269282481,43229.746481825649,1.4938540761337886E-54,null,0,24,0,0,0,0,0,0,0,43229.746481825649,0,-43229.746481825649,-43229.746481825649,0,null,null,42676.745650073542,null,157317.34613361271]
[2047,0,0,108059.93504173156,1338068.9293760832,17536.981003031397,27310.203149867521,-2052.3766508355861,82802.108542699629,27310.203149867521,95431.021792215586,2481.2065665976052,4532.9735351302406,0,1905.1949403178014,0,85.588392343891954,1077.8150046600013,37392.981588917057,1.209840351689386E-54,null,0,25,0,0,0,0,0,0,0,37392.981588917057,0,-37392.981588917057,-37392.981588917057,0,null,null,36914.64545226968,null,127012.99602118676]
[2048,0,0,82802.108542699629,1362298.2306517721,10604.981783652014,24229.301275688871,-2861.1070933277397,61433.914360338495,24229.301275688871,72118.011451519065,1875.0682977394956,3425.6055439471556,0,1495.5418930697886,0,63.698798499406067,802.15925222216742,31891.375061166887,9.6610359177757016E-55,null,0,26,0,0,0,0,0,0,0,31891.375061166887,0,-31891.375061166887,-31891.375061166887,0,null,null,31483.416227960264,null,99702.792871319238]
[2049,0,0,61433.914360338495,1383357.2243616537,6448.3334544952268,21058.993709881666,-3068.2386536311524,43443.159304087982,21058.993709881666,52438.536832213242,1363.4019576375442,2490.8304995301291,0,1132.1023739344553,0,45.378874931255176,571.45637341775455,26662.163789332804,7.5623770259422641E-55,null,0,27,0,0,0,0,0,0,0,26662.163789332804,0,-26662.163789332804,-26662.163789332804,0,null,null,26321.097742183752,null,75473.491595630359]
[2050,0,0,43443.159304087982,1401153.7653171332,2170.0284492687056,17796.540955479515,-3281.5676263042697,28928.185974912736,17796.540955479515,36185.672639500357,940.82748862700919,1718.819450376267,0,816.21746828623031,0,30.42637139354898,383.15943000260415,21685.991164165178,5.7591009584911944E-55,null,0,28,0,0,0,0,0,0,0,21685.991164165178,0,-21685.991164165178,-21685.991164165178,0,null,null,21408.580998084421,null,54414.497885748693]
[2051,0,0,28928.185974912736,1415592.8850374704,0,14439.119720337321,-3032.2151412708372,17521.28139584625,14439.119720337321,23224.733685379491,603.84307581986673,1103.1748500555259,0,549.26935395403768,0,18.70978846545427,235.61244918652062,16949.729237818723,4.2145446797436162E-55,null,0,29,0,0,0,0,0,0,0,16949.729237818723,0,-16949.729237818723,-16949.729237818723,0,null,null,16732.905982322016,null,36617.956930269182]
[2052,0,0,17521.28139584625,1426576.6988889035,0,10983.813851433149,-2306.6009088009614,8844.0684532140622,10983.813851433149,13182.674924530156,342.74954803778405,626.17705891518244,0,332.68255814897788,0,9.8642323256956779,124.22032145864661,12419.507570319434,2.8913772244996537E-55,null,0,30,0,0,0,0,0,0,0,12419.507570319434,0,-12419.507570319434,-12419.507570319434,0,null,null,12260.635530224876,null,22178.837209931859]
[2053,0,0,8844.0684532140622,1434004.3117451996,0,7427.6128562960439,-1559.7986998221691,2976.2542967401873,7427.6128562960439,5910.161374977125,153.66419574940525,280.73266531141343,0,167.92535037748064,0,3.7438853074691307,47.146764293725234,8080.8257173355369,1.7614430296358224E-55,null,0,31,0,0,0,0,0,0,0,8080.8257173355369,0,-8080.8257173355369,-8080.8257173355369,0,null,null,7977.4546891290902,null,11195.023358498709]
[2054,0,0,2976.2542967401873,1437771.7222474022,0,3767.4105022026142,-791.156205462549,1.2209966371301562E-10,3767.4105022026142,1488.1271483701548,38.691305857624023,70.686039547582354,0,56.511157533039977,0,0.42842866263940055,5.3952040501449892,3939.1226378536448,8.0394223532803088E-56,null,0,32,0,0,0,0,0,0,0,3939.1226378536448,0,-3939.1226378536448,-3939.1226378536448,0,null,null,3888.7328421137508,null,3767.4105022026652]
[2055,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,2.1709208982689432E-70,null,0,33,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2056,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,2.0326213421491171E-70,null,0,34,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2057,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.9031322255244338E-70,null,0,35,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2058,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.7818922751249332E-70,null,0,36,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2059,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.6683759738632755E-70,null,0,37,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2060,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.562091282969997E-70,null,0,38,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2061,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.4625775092412235E-70,null,0,39,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2062,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.3694033081543984E-70,null,0,40,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2063,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.2821648141964701E-70,null,0,41,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2064,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.2004838903004287E-70,null,0,42,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2065,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.1240064888023189E-70,null,0,43,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2066,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.0524011168142752E-70,null,0,44,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2067,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,9.8535739936170483E-71,null,0,45,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2068,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,9.2258473405650031E-71,null,0,46,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2069,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,8.6381103147494491E-71,null,0,47,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2070,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,8.0878153578044339E-71,null,0,48,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2071,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,7.5725772047904888E-71,null,0,49,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2072,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,7.0901625452141184E-71,null,0,50,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2073,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,6.6384803426970121E-71,null,0,51,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2074,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,6.2155727713353544E-71,null,0,52,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2075,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,5.8196067294627096E-71,null,0,53,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2076,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,5.4488658940327227E-71,null,0,54,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2077,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,5.1017432811811555E-71,null,0,55,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2078,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,4.776734280720905E-71,null,0,56,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2079,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,4.4724301343778361E-71,null,0,57,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2080,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,4.1875118294987415E-71,null,0,58,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2081,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,3.9207443817635485E-71,null,0,59,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2082,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,3.6709714821200965E-71,null,0,60,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2083,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":5.7997340263682418E-12},0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,3.4371104847384891E-71,null,0,61,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2084,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":5.7997340263682418E-12},0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,3.218147714260223E-71,null,0,62,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2085,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,3.013134072001257E-71,null,0,63,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2086,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,2.821180922064021E-71,null,0,64,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":1.2209966371301562E-10},{"$f":"E91+J92","v":1437771.7222474022},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":1.2209966371301562E-10},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":1.2209966371301562E-10},3.174591256538406E-12,5.7997340263682418E-12,0,{"$f":"AN92*$D$10","v":7.6397554948925969E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":1.1935753426354324E-13},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":1.5030699587342804E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":1.136072832539373E-11},2.6414562395266283E-71,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":1.136072832539373E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":-1.136072832539373E-11},-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2088,0,{"$f":"B93","v":0},1.2209966371301562E-10,1437771.7222474022,0,{"$f":"CA294","v":0},0,1.2209966371301562E-10,0,1.2209966371301562E-10,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":3.174591256538406E-12},5.7997340263682418E-12,0,7.6397554948925969E-13,{"$f":"AL93*$T$8","v":0},1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":2.4731810040135464E-71},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,{"$f":"AF93-AE93","v":-1.136072832539373E-11},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":1.1215400334263973E-11},null,{"$f":"C93-J92+AN92","v":5.0931703299283981E-11}]
[2089,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,2.3156258230155666E-71,null,0,67,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2090,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,2.1681077703228027E-71,null,0,68,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2091,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,2.0299874258668237E-71,null,0,69,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2092,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.9006661041410653E-71,null,0,70,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2093,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.7795832591860465E-71,null,0,71,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2094,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.6662140548912461E-71,null,0,72,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2095,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.5600670900820621E-71,null,0,73,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2096,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.4606822685311989E-71,null,0,74,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2097,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.3676288046619965E-71,null,0,75,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-11]
[2098,0,0,1.2209966371301562E-10,1437771.7222474022,0,0,0,1.2209966371301562E-10,0,1.2209966371301562E-10,3.174591256538406E-12,5.7997340263682418E-12,0,7.6397554948925969E-13,0,1.1935753426354324E-13,1.5030699587342804E-12,1.136072832539373E-11,1.2805033562993862E-71,null,0,76,0,0,0,0,0,0,0,1.136072832539373E-11,0,-1.136072832539373E-11,-1.136072832539373E-11,0,null,null,1.1215400334263973E-11,null,5.0931703299283981E-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":"$B29","v":89541.930680472346},{"$f":"$B30","v":175258.29772574082},{"$f":"$B31","v":352101.69511912134},{"$f":"$B32","v":194055.78048882785},{"$f":"$B33","v":112546.26153128076},{"$f":"$B34","v":23862.851830618223},{"$f":"$B35","v":24545.642768999274},{"$f":"$B36","v":25249.082968786824},{"$f":"$B37","v":25973.837544524416},{"$f":"$B38","v":26720.53972687991},{"$f":"$B39","v":27489.93725637249},{"$f":"$B40","v":28282.720383766577},{"$f":"$B41","v":29099.64309775189},{"$f":"$B42","v":29941.469625584337},{"$f":"$B43","v":30809.01874178648},{"$f":"$B44","v":31703.075658072008},{"$f":"$B45","v":32624.527544021519},{"$f":"$B46","v":33574.212351421949},{"$f":"$B47","v":34553.058689041711},{"$f":"$B48","v":35562.009951371052},{"$f":"$B49","v":36602.023540934293},{"$f":"$B50","v":37674.105022026139},{"$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":1437771.7222474024},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":17908.386136094468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17908.386136094468,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":28653.417817751149},{"$f":"E$135*$A137","v":35051.659545148163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63705.077362899312,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,17192.050690650689,{"$f":"E$135*$A138","v":56082.655272237062},{"$f":"F$135*$A137","v":70420.339023824272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143695.04498671202,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,10315.230414390415,33649.593163342237,{"$f":"F$135*$A138","v":112672.54243811883},{"$f":"G$135*$A137","v":38811.156097765568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195448.52211361707,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,10315.230414390415,20189.755898005344,67603.525462871301,{"$f":"G$135*$A138","v":62097.849756424912},{"$f":"H$135*$A137","v":22509.252306256152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182715.61383794813,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,5157.6152071952074,20189.755898005344,40562.115277722776,37258.709853854947,{"$f":"H$135*$A138","v":36014.803690009845},{"$f":"I$135*$A137","v":4772.5703661236448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143955.57029291175,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,10094.877949002672,40562.115277722776,22355.225912312966,21608.882214005906,{"$f":"I$135*$A138","v":7636.1125857978313},{"$f":"J$135*$A137","v":4909.1285537998547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107166.342492642,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,20281.057638861388,22355.225912312966,12965.329328403543,4581.6675514786994,{"$f":"J$135*$A138","v":7854.605686079768},{"$f":"K$135*$A137","v":5049.8165937573649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73087.702710893718,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,11177.612956156483,12965.329328403543,2749.0005308872192,4712.7634116478612,{"$f":"K$135*$A138","v":8079.7065500117842},{"$f":"L$135*$A137","v":5194.7675089048835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44879.180286011782,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,6482.6646642017713,2749.0005308872192,2827.6580469887163,4847.82393000707,{"$f":"L$135*$A138","v":8311.6280142478136},{"$f":"M$135*$A137","v":5344.1079453759821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30562.883131708571,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,1374.5002654436096,2827.6580469887163,2908.6943580042421,4986.9768085486885,{"$f":"M$135*$A138","v":8550.5727126015718},{"$f":"N$135*$A137","v":5497.9874512744982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26146.389642861326,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,1413.8290234943581,2908.6943580042421,2992.1860851292126,5130.3436275609429,{"$f":"N$135*$A138","v":8796.7799220391971},{"$f":"O$135*$A137","v":5656.5440767533155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26898.377092981267,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,1454.347179002121,2992.1860851292126,3078.2061765365656,5278.0679532235181,{"$f":"O$135*$A138","v":9050.4705228053044},{"$f":"P$135*$A137","v":5819.9286195503782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27673.2065362471,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,1496.0930425646063,3078.2061765365656,3166.8407719341108,5430.282313683183,{"$f":"P$135*$A138","v":9311.8857912806052},{"$f":"Q$135*$A137","v":5988.2939251168682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28471.602021115938,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,1539.1030882682828,3166.8407719341108,3258.1693882099094,5587.1314747683628,{"$f":"Q$135*$A138","v":9581.2702801869873},{"$f":"R$135*$A137","v":6161.8037483572962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29294.31875172495,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,1583.4203859670554,3258.1693882099094,3352.2788848610176,5748.7621681121927,{"$f":"R$135*$A138","v":9858.8859973716735},{"$f":"S$135*$A137","v":6340.6151316144023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30142.131956136251,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,1629.0846941049547,3352.2788848610176,3449.2573008673157,5915.3315984230039,{"$f":"S$135*$A138","v":10144.984210583043},{"$f":"T$135*$A137","v":6524.9055088043042},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31015.842197643637,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,1676.1394424305088,3449.2573008673157,3549.1989590538024,6086.9905263498258,{"$f":"T$135*$A138","v":10439.848814086887},{"$f":"U$135*$A137","v":6714.8424702843904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31916.277513072731,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1724.6286504336579,3549.1989590538024,3652.1943158098952,6263.9092884521315,{"$f":"U$135*$A138","v":10743.747952455024},{"$f":"V$135*$A137","v":6910.6117378083427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32844.290904012851,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1774.5994795269012,3652.1943158098952,3758.345573071279,6446.2487714730141,{"$f":"V$135*$A138","v":11056.978780493348},{"$f":"W$135*$A137","v":7112.4019902742111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33800.76891064865,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1826.0971579049476,3758.345573071279,3867.7492628838086,6634.1872682960084,{"$f":"W$135*$A138","v":11379.843184438736},{"$f":"X$135*$A137","v":7320.4047081868594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34786.627154781643,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1879.1727865356395,3867.7492628838086,3980.5123609776051,6827.9059106632421,{"$f":"X$135*$A138","v":11712.647533098974},{"$f":"Y$135*$A137","v":7534.8210044052285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35802.808858564502,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1933.8746314419043,3980.5123609776051,4096.7435463979455,7027.5885198593842,{"$f":"Y$135*$A138","v":12055.713607048365},{"$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,29094.432665725206,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1990.2561804888026,4096.7435463979455,4216.5531119156303,7233.4281642290189,{"$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,17536.981003031397,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2048.3717731989727,4216.5531119156303,4340.0568985374111,0,{"$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,10604.981783652014,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2108.2765559578152,4340.0568985374111,0,0,{"$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,6448.3334544952268,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2170.0284492687056,0,0,0,{"$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,2170.0284492687056,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$212)","v":89541.93068047236},175258.29772574082,352101.69511912134,194055.78048882785,112546.26153128078,23862.851830618227,24545.642768999274,25249.082968786824,25973.837544524416,26720.53972687991,27489.937256372494,28282.720383766577,29099.643097751887,29941.469625584341,30809.01874178648,31703.075658072008,32624.527544021515,33574.212351421949,34553.058689041711,35562.009951371052,36602.023540934293,37674.105022026139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,1437771.7222474022]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":89541.930680472346},{"$f":"$B30","v":175258.29772574082},{"$f":"$B31","v":352101.69511912134},{"$f":"$B32","v":194055.78048882785},{"$f":"$B33","v":112546.26153128076},{"$f":"$B34","v":23862.851830618223},{"$f":"$B35","v":24545.642768999274},{"$f":"$B36","v":25249.082968786824},{"$f":"$B37","v":25973.837544524416},{"$f":"$B38","v":26720.53972687991},{"$f":"$B39","v":27489.93725637249},{"$f":"$B40","v":28282.720383766577},{"$f":"$B41","v":29099.64309775189},{"$f":"$B42","v":29941.469625584337},{"$f":"$B43","v":30809.01874178648},{"$f":"$B44","v":31703.075658072008},{"$f":"$B45","v":32624.527544021519},{"$f":"$B46","v":33574.212351421949},{"$f":"$B47","v":34553.058689041711},{"$f":"$B48","v":35562.009951371052},{"$f":"$B49","v":36602.023540934293},{"$f":"$B50","v":37674.105022026139},{"$f":"$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:$BZ227)","v":1437771.7222474024}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":8954.1930680472342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8954.1930680472342]
[0.1,3,0,{"$f":"D$227*$A230","v":8954.1930680472342},{"$f":"E$227*$A229","v":17525.829772574081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26480.022840621314]
[0.1,4,0,8954.1930680472342,{"$f":"E$227*$A230","v":17525.829772574081},{"$f":"F$227*$A229","v":35210.169511912136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61690.19235253345]
[0.1,5,0,8954.1930680472342,17525.829772574081,{"$f":"F$227*$A230","v":35210.169511912136},{"$f":"G$227*$A229","v":19405.578048882784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81095.77040141623]
[0.1,6,0,8954.1930680472342,17525.829772574081,35210.169511912136,{"$f":"G$227*$A230","v":19405.578048882784},{"$f":"H$227*$A229","v":11254.626153128076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92350.396554544306]
[0.1,7,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,{"$f":"H$227*$A230","v":11254.626153128076},{"$f":"I$227*$A229","v":2386.2851830618224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94736.681737606123]
[0.1,8,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,{"$f":"I$227*$A230","v":2386.2851830618224},{"$f":"J$227*$A229","v":2454.5642768999273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97191.246014506047]
[0.1,9,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,{"$f":"J$227*$A230","v":2454.5642768999273},{"$f":"K$227*$A229","v":2524.9082968786824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99716.154311384729]
[0.1,10,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,{"$f":"K$227*$A230","v":2524.9082968786824},{"$f":"L$227*$A229","v":2597.3837544524417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102313.53806583717]
[0,11,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,{"$f":"L$227*$A230","v":2597.3837544524417},{"$f":"M$227*$A229","v":2672.0539726879911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104985.59203852517]
[0,12,0,0,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,{"$f":"M$227*$A230","v":2672.0539726879911},{"$f":"N$227*$A229","v":2748.9937256372491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98780.392696115188]
[0,13,0,0,0,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,{"$f":"N$227*$A230","v":2748.9937256372491},{"$f":"O$227*$A229","v":2828.2720383766577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84082.834961917761]
[0,14,0,0,0,0,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,{"$f":"O$227*$A230","v":2828.2720383766577},{"$f":"P$227*$A229","v":2909.9643097751891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51782.629759780822]
[0,15,0,0,0,0,0,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,{"$f":"P$227*$A230","v":2909.9643097751891},{"$f":"Q$227*$A229","v":2994.1469625584341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35371.198673456471]
[0,16,0,0,0,0,0,0,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,{"$f":"Q$227*$A230","v":2994.1469625584341},{"$f":"R$227*$A229","v":3080.9018741786481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27197.474394507044]
[0,17,0,0,0,0,0,0,0,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,{"$f":"R$227*$A230","v":3080.9018741786481},{"$f":"S$227*$A229","v":3170.3075658072012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27981.496777252421]
[0,18,0,0,0,0,0,0,0,0,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,{"$f":"S$227*$A230","v":3170.3075658072012},{"$f":"T$227*$A229","v":3262.4527544021521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28789.385254754645]
[0,19,0,0,0,0,0,0,0,0,0,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,{"$f":"T$227*$A230","v":3262.4527544021521},{"$f":"U$227*$A229","v":3357.4212351421952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29621.898193018162]
[0,20,0,0,0,0,0,0,0,0,0,0,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,{"$f":"U$227*$A230","v":3357.4212351421952},{"$f":"V$227*$A229","v":3455.3058689041713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30479.82030746989]
[0,21,0,0,0,0,0,0,0,0,0,0,0,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,{"$f":"V$227*$A230","v":3455.3058689041713},{"$f":"W$227*$A229","v":3556.2009951371056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31363.967329919004]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,{"$f":"W$227*$A230","v":3556.2009951371056},{"$f":"X$227*$A229","v":3660.2023540934297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32275.175958375185]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,{"$f":"X$227*$A230","v":3660.2023540934297},{"$f":"Y$227*$A229","v":3767.4105022026142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33214.31442220114]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,{"$f":"Y$227*$A230","v":3767.4105022026142},{"$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,30304.350112425949]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,{"$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,27310.203149867521]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,{"$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,24229.301275688871]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,{"$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,21058.993709881666]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,0,{"$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,17796.540955479515]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,0,0,{"$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,14439.119720337321]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,0,0,0,{"$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,10983.813851433149]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3660.2023540934297,3767.4105022026142,0,0,0,0,0,0,{"$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,7427.6128562960439]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3767.4105022026142,0,0,0,0,0,0,0,{"$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,3767.4105022026142]
[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$304)","v":89541.930680472331},175258.29772574079,352101.6951191214,194055.78048882782,112546.26153128076,23862.851830618227,24545.642768999274,25249.082968786824,25973.83754452442,26720.53972687991,27489.937256372497,28282.720383766577,29099.643097751898,29941.469625584345,30809.018741786487,31703.075658072012,32624.527544021515,33574.212351421949,34553.058689041711,35562.009951371067,36602.023540934308,37674.105022026131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,1437771.7222474022]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":89541.930680472346},{"$f":"$B30","v":175258.29772574082},{"$f":"$B31","v":352101.69511912134},{"$f":"$B32","v":194055.78048882785},{"$f":"$B33","v":112546.26153128076},{"$f":"$B34","v":23862.851830618223},{"$f":"$B35","v":24545.642768999274},{"$f":"$B36","v":25249.082968786824},{"$f":"$B37","v":25973.837544524416},{"$f":"$B38","v":26720.53972687991},{"$f":"$B39","v":27489.93725637249},{"$f":"$B40","v":28282.720383766577},{"$f":"$B41","v":29099.64309775189},{"$f":"$B42","v":29941.469625584337},{"$f":"$B43","v":30809.01874178648},{"$f":"$B44","v":31703.075658072008},{"$f":"$B45","v":32624.527544021519},{"$f":"$B46","v":33574.212351421949},{"$f":"$B47","v":34553.058689041711},{"$f":"$B48","v":35562.009951371052},{"$f":"$B49","v":36602.023540934293},{"$f":"$B50","v":37674.105022026139},{"$f":"$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:$BZ321)","v":1437771.7222474024}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":8954.1930680472342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8954.1930680472342]
[0.1,3,0,{"$f":"D$321*$A324","v":8954.1930680472342},{"$f":"E$321*$A323","v":17525.829772574081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26480.022840621314]
[0.1,4,0,8954.1930680472342,{"$f":"E$321*$A324","v":17525.829772574081},{"$f":"F$321*$A323","v":35210.169511912136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61690.19235253345]
[0.1,5,0,8954.1930680472342,17525.829772574081,{"$f":"F$321*$A324","v":35210.169511912136},{"$f":"G$321*$A323","v":19405.578048882784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81095.77040141623]
[0.1,6,0,8954.1930680472342,17525.829772574081,35210.169511912136,{"$f":"G$321*$A324","v":19405.578048882784},{"$f":"H$321*$A323","v":11254.626153128076},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92350.396554544306]
[0.1,7,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,{"$f":"H$321*$A324","v":11254.626153128076},{"$f":"I$321*$A323","v":2386.2851830618224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94736.681737606123]
[0.1,8,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,{"$f":"I$321*$A324","v":2386.2851830618224},{"$f":"J$321*$A323","v":2454.5642768999273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97191.246014506047]
[0.1,9,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,{"$f":"J$321*$A324","v":2454.5642768999273},{"$f":"K$321*$A323","v":2524.9082968786824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99716.154311384729]
[0.1,10,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,{"$f":"K$321*$A324","v":2524.9082968786824},{"$f":"L$321*$A323","v":2597.3837544524417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102313.53806583717]
[0,11,0,8954.1930680472342,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,{"$f":"L$321*$A324","v":2597.3837544524417},{"$f":"M$321*$A323","v":2672.0539726879911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104985.59203852517]
[0,12,0,0,17525.829772574081,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,{"$f":"M$321*$A324","v":2672.0539726879911},{"$f":"N$321*$A323","v":2748.9937256372491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98780.392696115188]
[0,13,0,0,0,35210.169511912136,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,{"$f":"N$321*$A324","v":2748.9937256372491},{"$f":"O$321*$A323","v":2828.2720383766577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84082.834961917761]
[0,14,0,0,0,0,19405.578048882784,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,{"$f":"O$321*$A324","v":2828.2720383766577},{"$f":"P$321*$A323","v":2909.9643097751891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51782.629759780822]
[0,15,0,0,0,0,0,11254.626153128076,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,{"$f":"P$321*$A324","v":2909.9643097751891},{"$f":"Q$321*$A323","v":2994.1469625584341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35371.198673456471]
[0,16,0,0,0,0,0,0,2386.2851830618224,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,{"$f":"Q$321*$A324","v":2994.1469625584341},{"$f":"R$321*$A323","v":3080.9018741786481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27197.474394507044]
[0,17,0,0,0,0,0,0,0,2454.5642768999273,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,{"$f":"R$321*$A324","v":3080.9018741786481},{"$f":"S$321*$A323","v":3170.3075658072012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27981.496777252421]
[0,18,0,0,0,0,0,0,0,0,2524.9082968786824,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,{"$f":"S$321*$A324","v":3170.3075658072012},{"$f":"T$321*$A323","v":3262.4527544021521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28789.385254754645]
[0,19,0,0,0,0,0,0,0,0,0,2597.3837544524417,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,{"$f":"T$321*$A324","v":3262.4527544021521},{"$f":"U$321*$A323","v":3357.4212351421952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29621.898193018162]
[0,20,0,0,0,0,0,0,0,0,0,0,2672.0539726879911,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,{"$f":"U$321*$A324","v":3357.4212351421952},{"$f":"V$321*$A323","v":3455.3058689041713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30479.82030746989]
[0,21,0,0,0,0,0,0,0,0,0,0,0,2748.9937256372491,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,{"$f":"V$321*$A324","v":3455.3058689041713},{"$f":"W$321*$A323","v":3556.2009951371056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31363.967329919004]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,2828.2720383766577,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,{"$f":"W$321*$A324","v":3556.2009951371056},{"$f":"X$321*$A323","v":3660.2023540934297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32275.175958375185]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,2909.9643097751891,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,{"$f":"X$321*$A324","v":3660.2023540934297},{"$f":"Y$321*$A323","v":3767.4105022026142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33214.31442220114]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2994.1469625584341,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,{"$f":"Y$321*$A324","v":3767.4105022026142},{"$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,30304.350112425949]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3080.9018741786481,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,{"$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,27310.203149867521]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3170.3075658072012,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,{"$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,24229.301275688871]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3262.4527544021521,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,{"$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,21058.993709881666]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3357.4212351421952,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,0,{"$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,17796.540955479515]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3455.3058689041713,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,0,0,{"$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,14439.119720337321]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3556.2009951371056,3660.2023540934297,3767.4105022026142,0,0,0,0,0,{"$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,10983.813851433149]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3660.2023540934297,3767.4105022026142,0,0,0,0,0,0,{"$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,7427.6128562960439]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3767.4105022026142,0,0,0,0,0,0,0,{"$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,3767.4105022026142]
[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$398)","v":89541.930680472331},175258.29772574079,352101.6951191214,194055.78048882782,112546.26153128076,23862.851830618227,24545.642768999274,25249.082968786824,25973.83754452442,26720.53972687991,27489.937256372497,28282.720383766577,29099.643097751898,29941.469625584345,30809.018741786487,31703.075658072012,32624.527544021515,33574.212351421949,34553.058689041711,35562.009951371067,36602.023540934308,37674.105022026131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,1437771.7222474022]

{"sheet":"VPPR","index":6,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.5,5.1999999999999998E-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":6.6725221981043132E-52},null,{"$f":"L8","v":6.6725221981043132E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":9.4142809375544539E-53},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$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":41395.138553391655},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$103)","v":293394.6657458265},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":2504979.2405822407},{"$f":"SUM(C25:C104)","v":2504979.2405822407},null,null,{"$f":"SUM(F25:F104)","v":2504979.2405822407},{"$f":"SUM(G25:G104)","v":2504979.2405822417},{"$f":"SUM(H25:H104)","v":-5.5479176808148623E-11},null,{"$f":"SUM(J25:J104)","v":2504979.2405822417},null,{"$f":"SUM(L25:L104)","v":288697.01381238218},527427.23677262128,4640895.3281078562,206660.7873480347,0,8894.9372742062351,112013.98457314524,8655907.6226836797,6.6725221981043132E-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":366339.09421319218}]
[2023,{"$f":"HLOOKUP($A28,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B4/100","v":0},{"$f":"B28","v":0},{"$f":"I27+C28","v":0},{"$f":"E27+J28","v":0},{"$f":"CA137","v":0},{"$f":"CA229","v":0},{"$f":"(F28-G28)*$D$2","v":0},{"$f":"D28-J28-H28","v":0},{"$f":"CA323","v":0},{"$f":"(+I28+D28)/2","v":0},{"$f":"IF(A28=1,$N$1*K28,$N$1*K28)","v":0},{"$f":"IF(A28=1,($N$3+$N$2)*K28,($N$3+$N$2)*K28)","v":0},{"$f":"HLOOKUP($A28,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B4/100","v":0},{"$f":"AN28*$D$10","v":0},{"$f":"AL28*$T$8","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28))*$D$1","v":0},{"$f":"(+AL28-(G28+L28+N28+O28+P28+Q28))*$D$2","v":0},{"$f":"J28+M28+L28+N28+O28+P28+Q28+R28","v":0},{"$f":"S28/(1+$D$3)^(A28-1)","v":0},null,0,{"$f":"1+W27","v":1},0,{"$f":"+X28","v":0},{"$f":"X28*$Z$24","v":0},0,0,{"$f":"Y28+AA28","v":0},0,{"$f":"S28","v":0},{"$f":"V28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"AF28-AE28","v":0},{"$f":"IF(A28=1,AF28-T24,AF28)","v":0},null,null,{"$f":"(+J28+L28+M28+N28+O28-(($D$1+(1-$D$1)*$D$2)*(G28+L28+N28+O28)))/$T$16","v":0},null,{"$f":"C28-J27+AN27","v":0}]
[{"$f":"1+A28","v":2024},{"$f":"HLOOKUP($A29,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B5/100","v":169568.71422292295},{"$f":"B29","v":169568.71422292295},{"$f":"I28+C29","v":169568.71422292295},16956.871422292297,33913.742844584594,{"$f":"CA230","v":16956.871422292297},3560.9429986813825,149050.89980194927,16956.871422292297,159309.8070124361,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":4142.0549823233387},7567.215833090715,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B5/100","v":165886.83382786886},2543.5307133438441,{"$f":"AL29*$T$8","v":0},106.12383927313954,1336.4179789840261,198539.04859717621,{"$f":"S29/(1+$D$3)^(A29-1)","v":2.9194216366320689E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,198539.04859717621,0,-198539.04859717621,{"$f":"AF29-AE29","v":-198539.04859717621},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":195999.30992312066},null,{"$f":"C29-J28+AN28","v":169568.71422292295}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B6/100","v":341387.55157909938},341387.55157909938,490438.45138104865,68052.49800249454,122539.49886715523,51095.626580202239,15003.213180260127,424339.61162058625,51095.626580202239,457389.03150081745,11892.114819021253,21725.978996288828,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B6/100","v":169788.975996099},7409.9909156959493,0,386.46680049294173,4866.7781338921477,267165.93224169238,3.6782771223498075E-53,null,0,3,0,0,0,0,0,0,0,267165.93224169238,0,-267165.93224169238,-267165.93224169238,0,null,null,263748.30908242642,null,493999.39437972999]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B7/100","v":695633.51458135352},695633.51458135352,1119973.1262019398,188711.47604083212,280927.91255238373,120658.97803833759,33656.476247949686,965657.67191565258,120658.97803833759,1042815.3990587962,27113.200375528701,49533.731455292822,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B7/100","v":173580.92979334522},17078.059235713219,0,937.39457681735098,11804.614066369435,400706.9075414043,5.1653847832189264E-53,null,0,4,0,0,0,0,0,0,0,400706.9075414043,0,-400706.9075414043,-400706.9075414043,0,null,null,395581.00995483459,null,1138537.2823808813]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B8/100","v":375855.65498559689},375855.65498559689,1341513.3269012496,346956.0195777294,382854.58144482027,158244.54353689728,47168.107960663823,1136100.6754036886,158244.54353689728,1238807.0011524691,32208.982029964194,58843.332554742279,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B8/100","v":177457.57055872996},20906.009389922106,0,1117.1296956770291,14068.019215901199,462845.58698183403,5.5863026258340652E-53,null,0,5,0,0,0,0,0,0,0,462845.58698183403,0,-462845.58698183403,-462845.58698183403,0,null,null,456924.80290595815,null,1393733.9593281406]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B9/100","v":211026.79991612519},211026.79991612519,1347127.4753198137,526303.24310623924,354902.96619862894,179347.22352850981,36866.705960725012,1130913.545830579,179347.22352850981,1239020.5105751962,32214.533274955102,58853.474252321823,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B9/100","v":181420.78963454158},21697.743235610527,0,1110.3820648839719,13983.046271375719,488627.19226219854,5.5217716864186333E-53,null,0,6,0,0,0,0,0,0,0,488627.19226219854,0,-488627.19226219854,-488627.19226219854,0,null,null,482376.6063640996,null,1446516.2157073685]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B10/100","v":32636.772389422273},32636.772389422273,1163550.3182200012,708914.14387369133,275452.20096920372,182610.90076745205,19496.673042367849,961442.7444101813,182610.90076745205,1062496.5313150913,27624.909814192371,50468.585237466839,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B10/100","v":185412.04700650147},19497.086468524212,0,936.16553134531978,11789.136691285186,478338.83151676739,5.0611467936388635E-53,null,0,7,0,0,0,0,0,0,0,478338.83151676739,0,-478338.83151676739,-478338.83151676739,0,null,null,472219.85573699244,null,1299805.7645682809]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B11/100","v":33615.799072455149},33615.799072455149,995058.54348263645,894886.62454838888,200783.54786807101,185972.48067469758,3110.3241106084197,805975.73869733047,185972.48067469758,900517.14108998352,23413.445668339569,42774.564201774221,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B11/100","v":189491.11204064451},17262.159943099257,0,776.15068320816147,9774.0689984880719,469463.98221025133,4.6508041970044127E-53,null,0,8,0,0,0,0,0,0,0,469463.98221025133,0,-469463.98221025133,-469463.98221025133,0,null,null,463458.53471707512,null,1150810.662873284]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B12/100","v":34625.592610202089},34625.592610202089,840601.3313075325,1084321.6644841067,131625.78376855949,189435.0399357178,-12139.943795103245,663306.2351669179,189435.0399357178,751953.78323722514,19550.798364167851,35717.804703768197,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B12/100","v":193659.91650553868},14991.956622131825,0,629.23133276046917,7923.9129662171217,461908.66043030197,4.2844429498282589E-53,null,0,9,0,0,0,0,0,0,0,461908.66043030197,0,-461908.66043030197,-461908.66043030197,0,null,null,455999.86164706486,null,999463.77480878844]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B13/100","v":35667.162363465439},35667.162363465439,698973.39753038331,1277323.4206561712,74387.184786638594,193001.75617206434,-24909.059990939408,530880.70134925842,193001.75617206434,614927.04943982093,15988.103285435343,29209.034848391493,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B13/100","v":197920.43466866054},12685.43845854804,0,493.5660091473506,6215.4789438235639,455513.81238607067,3.9559636435346527E-53,null,0,10,0,0,0,0,0,0,0,455513.81238607067,0,-455513.81238607067,-455513.81238607067,0,null,null,449686.81737396779,null,845695.89723653602]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B14/100","v":36741.537738217849},36741.537738217849,567622.23908747628,1473999.3306020573,45197.353192688402,196675.90994588612,-31810.496918171521,402756.82605976169,196675.90994588612,485189.53257361898,12614.927846914094,23046.502797246903,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B14/100","v":202274.68423137104},10341.535182040343,0,364.99440658763717,4596.3761821401213,449914.93059218628,3.6584205569094972E-53,null,0,11,0,0,0,0,0,0,0,449914.93059218628,0,-449914.93059218628,-449914.93059218628,0,null,null,444159.5572420379,null,689435.67880268954]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B15/100","v":37849.795366099912},37849.795366099912,440606.62142586161,1657503.3486622612,35916.632734707891,183504.01806020379,-30993.350918354139,288095.95428401197,183504.01806020379,364351.28785493679,9473.1334842283559,17306.686173109498,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B15/100","v":206724.72728446123},7959.1434633435501,0,249.6540173696051,3143.8941487935526,428361.25663150958,3.2612634928175473E-53,null,0,12,0,0,0,0,0,0,0,428361.25663150958,0,-428361.25663150958,-428361.25663150958,0,null,null,422881.60082767112,null,530609.56422290334]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B16/100","v":38993.033521253143},38993.033521253143,327088.98780526512,1810767.9149166802,36998.911866680341,153264.56625441916,-24415.78742142515,198240.20897227112,153264.56625441916,262664.59838876815,6829.2795581079718,12476.568423466488,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B16/100","v":211272.6712847194},5791.4786952592904,0,157.57504012212544,1984.3431796350201,391776.48243572947,2.792714561534211E-53,null,0,13,0,0,0,0,0,0,0,391776.48243572947,0,-391776.48243572947,-391776.48243572947,0,null,null,386764.82406898524,null,386098.57968395273]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B17/100","v":40172.400531140949},40172.400531140949,238412.60950341207,1898486.369766078,38115.327929381936,87718.45484939788,-10416.656653203348,161110.81130721755,87718.45484939788,199761.71040531481,5193.8044705381844,9488.6812442524533,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B17/100","v":215920.67005298325},4095.0962094101178,0,112.81928735125054,1420.733786348583,323950.25990028173,2.1621160540483016E-53,null,0,14,0,0,0,0,0,0,0,323950.25990028173,0,-323950.25990028173,-323950.25990028173,0,null,null,319806.243852293,null,273006.41396067454]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B18/100","v":41389.097499970507},41389.097499970507,202499.90880718804,1952758.1688669133,39267.000231792823,54271.799100835262,-3151.0077624989121,151379.11746885171,54271.799100835262,176939.51313801989,4600.4273415885173,8404.6268740559444,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B18/100","v":220670.92479414889},3400.1558491687078,0,98.378624641123039,1238.8824567468819,292685.1950411853,1.8290008430772858E-53,null,0,15,0,0,0,0,0,0,0,292685.1950411853,0,-292685.1950411853,-292685.1950411853,0,null,null,288941.12598060572,null,226677.05661124719]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B19/100","v":42644.351102137247},42644.351102137247,194023.46857098895,1990191.7230863497,40455.088783941494,37433.554219436461,634.52225854605683,155955.39209300643,37433.554219436461,174989.43033199769,4549.72518863194,8311.9979407698902,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B19/100","v":225525.68513962012},3225.7441291882374,0,99.739999241712241,1256.0262531343869,280402.47287002276,1.6406179994387251E-53,null,0,16,0,0,0,0,0,0,0,280402.47287002276,0,-280402.47287002276,-280402.47287002276,0,null,null,276815.52607199654,null,215049.60861254917]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B20/100","v":43939.397918796909},43939.397918796909,199894.79001180333,2028755.5398587235,41680.784872360789,38563.816772373924,654.56330099724164,160676.40993843216,38563.816772373924,{"$f":"(+I44+D44)/2","v":180285.59997511774},4687.4255993530614,8563.5659988180923,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B20/100","v":230487.25021269175},3323.331784678644,0,103.26094986438109,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":1300.3655999529519},287029.01691773278,1.5724031965110263E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,287029.01691773278,0,-287029.01691773278,-287029.01691773278,0,null,null,283357.30246159487,null,221555.45231190961]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B21/100","v":45275.560904309117},45275.560904309117,205951.97084274128,2068485.3328142827,42945.31823049541,39729.792955559322,675.2603077365784,165546.91757944538,39729.792955559322,185749.44421109333,4829.4855494884259,8823.0986000269331,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B21/100","v":235557.96971737099},3424.0079466576722,0,106.90628563492317,1346.271329490763,293817.53238422901,1.5070522281118341E-53,null,0,18,0,0,0,0,0,0,0,293817.53238422901,0,-293817.53238422901,-293817.53238422901,0,null,null,290058.97830942919,null,228267.19644384482]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B22/100","v":46654.175542939876},46654.175542939876,212201.09312238527,2109417.9840631159,44249.962547932431,40932.651248833092,696.63537281086133,170571.80650074131,40932.651248833092,191386.4498115633,4976.0476951006458,9090.8563660492564,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B22/100","v":240740.24505115318},3527.8736854683807,0,110.68039171155631,1393.798664064703,300772.15310238086,1.4444439794207588E-53,null,0,19,0,0,0,0,0,0,0,300772.15310238086,0,-300772.15310238086,-300772.15310238086,0,null,null,296924.63456781307,null,235191.57903122538]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B23/100","v":48076.669816461261},48076.669816461261,218648.47631720256,2151591.5860572485,45596.037733870275,42173.601994132689,718.71150534489311,{"$f":"D47-J47-H47","v":175756.16281772498},42173.601994132689,197202.31956746377,5127.2603087540574,9367.1101794545284,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B23/100","v":246036.53044227857},3635.033963982803,0,114.58783826077664,1443.0051558017481,307897.12988266518,1.3844625126317301E-53,null,0,20,0,0,0,0,0,0,0,307897.12988266518,0,-307897.12988266518,-307897.12988266518,0,null,null,303958.46767027437,null,242335.59759885355]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B24/100","v":49544.487179649041},49544.487179649041,{"$f":"I47+C48","v":225300.64999737401},2195045.4829955245,46984.911361346785,43453.896938275808,741.51302884490519,181105.24003025331,43453.896938275808,203202.94501381367,5283.2765703591549,9652.139888156149,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B24/100","v":251449.33411200868},3745.5972417655485,0,118.63335366556879,1493.9503492497995,315196.82845348073,1.3269968165939362E-53,null,0,21,0,0,0,0,0,0,0,315196.82845348073,0,-315196.82845348073,-315196.82845348073,0,null,null,311164.78749821667,null,249706.4827843699]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B25/100","v":51059.101664641115},51059.101664641115,232164.34169489442,2239820.3105636546,48417.991794022266,44774.82756812992,765.06448743739259,186624.4496393271,44774.82756812992,209394.39566711074,5444.2542873448792,9946.2337941877613,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B25/100","v":256981.21946247292},3859.6753126610279,0,122.82181415842312,1546.6956508262792,322675.72788978118,1.2719405774361644E-53,null,0,22,0,0,0,0,0,0,0,322675.72788978118,0,-322675.72788978118,-322675.72788978118,0,null,null,318548.01582965418,null,257311.68751073521]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,6,FALSE)*Inflation!$B26/100","v":52622.070075980853},52622.070075980853,239246.51971530795,2285958.0417872574,49896.733779865157,46137.731223602692,789.39053681511768,192319.39795489013,46137.731223602692,215782.95883509904,5610.356929712575,10249.690544667204,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,6,FALSE)*Inflation!$B26/100","v":262634.80629064731},3977.3839502787923,0,127.15828065916389,1601.3047927169657,330338.43201228476,1.219192013024032E-53,null,0,23,0,0,0,0,0,0,0,330338.43201228476,0,-330338.43201228476,-330338.43201228476,0,null,null,326112.69759260037,null,265158.93001858616]
[2046,{"$f":"'AEG Input File'!$AZ$748*Inflation!B26/100","v":0},0,192319.39795489013,2328078.5329577462,40575.647741150213,42120.491170488596,-324.4171201610605,150523.3239045626,42120.491170488596,171421.36092972636,4456.9553841728848,8142.5146441620027,{"$f":"'AEG Input File'!$BX$748*Inflation!$B$26/100","v":0},3285.3179819247521,0,155.6442033401334,1960.028143469621,60120.951527557991,2.0775492758959975E-54,null,0,24,0,0,0,0,0,0,0,60120.951527557991,0,-60120.951527557991,-60120.951527557991,0,null,null,59351.876089781705,null,219021.19879498347]
[2047,0,0,150523.3239045626,2366060.1143782376,24462.187070878717,37981.581420491544,-2839.0728134186934,115380.81529748975,37981.581420491544,132952.06960102619,3456.7538096266808,6315.2233060487442,0,2653.5106143674234,0,119.25760971826909,1501.811608492141,52028.138368744796,1.6833571046509646E-54,null,0,25,0,0,0,0,0,0,0,52028.138368744796,0,-52028.138368744796,-52028.138368744796,0,null,null,51362.587304166489,null,176900.70762449488]
[2048,0,0,115380.81529748975,2399777.2606885154,14797.833446067436,33717.146310277822,-3973.0557014841806,85636.724688696107,33717.146310277822,100508.76999309292,2613.2280198204157,4774.1665746719136,0,2083.7868930600503,0,88.788887601228652,1118.1188556406396,44395.235541072077,1.3448901601695828E-54,null,0,26,0,0,0,0,0,0,0,44395.235541072077,0,-44395.235541072077,-44395.235541072077,0,null,null,43827.325613810186,null,138919.12620400335]
[2049,0,0,85636.724688696107,2429100.4672069135,9003.0667286363223,29323.206518398129,-4267.2293558499796,60580.747526147956,29323.206518398129,73108.736107422039,1900.8271387929728,3472.6649651025468,0,1578.0296984058828,0,63.276290904913829,796.83861220947961,37134.843223813921,1.0532816746482286E-54,null,0,27,0,0,0,0,0,0,0,37134.843223813921,0,-37134.843223813921,-37134.843223813921,0,null,null,36659.809228451799,null,105201.97989372553]
[2050,0,0,60580.747526147956,2453896.1176348808,3031.031236376497,24795.650427967215,-4570.570030234051,40355.667128414789,24795.650427967215,50468.207327281372,1312.1733905093156,2397.2398480458651,0,1138.1816006299109,0,42.442537627066322,534.47906471353861,30220.166869492914,8.0255032230877669E-55,null,0,28,0,0,0,0,0,0,0,30220.166869492914,0,-30220.166869492914,-30220.166869492914,0,null,null,29833.586360131314,null,75878.773375327393]
[2051,0,0,40355.667128414789,2474026.3505085539,0,20130.232873673227,-4227.3489034713775,24452.78315821294,20130.232873673227,32404.225143313866,842.50985372616049,1539.2006943074086,0,766.24684421040263,0,26.109073070784437,328.79167306224235,23633.091012050227,5.8763604181060608E-55,null,0,29,0,0,0,0,0,0,0,23633.091012050227,0,-23633.091012050227,-23633.091012050227,0,null,null,23330.773278310302,null,51083.122947360178]
[2052,0,0,24452.78315821294,2489348.9164005811,0,15322.565892027102,-3217.7388373256913,12347.956103511529,15322.565892027102,18400.369630862235,478.40961040241808,874.0175574659562,0,464.29335110530423,0,13.770829989171522,173.41612317374287,17326.473364163696,4.0337646386050938E-55,null,0,30,0,0,0,0,0,0,0,17326.473364163696,0,-17326.473364163696,-17326.473364163696,0,null,null,17104.830746256102,null,30952.890073686951]
[2053,0,0,12347.956103511529,2499717.0335746435,0,10368.117174062198,-2177.3046065530616,4157.1435360023934,10368.117174062198,8252.5498197569614,214.566295313681,391.99611643845566,0,234.45486272489774,0,5.2286026592557597,65.843816494506484,11280.206867692994,2.4588380513296651E-55,null,0,31,0,0,0,0,0,0,0,11280.206867692994,0,-11280.206867692994,-11280.206867692994,0,null,null,11135.908918067205,null,15630.324181659849]
[2054,0,0,4157.1435360023934,2504979.2405822417,0,5262.2070075980855,-1105.063471595598,-9.4132701633498073E-11,5262.2070075980855,2078.5717680011494,54.042865968029879,98.732158980054592,0,78.933105113964771,0,0.59841642143267137,7.5358606510981003,5502.0494147326663,1.1229226180618877E-55,null,0,32,0,0,0,0,0,0,0,5502.0494147326663,0,-5502.0494147326663,-5502.0494147326663,0,null,null,5431.666445821028,null,5262.2070075976517]
[2055,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.8004907517940764E-70,null,0,33,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2056,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.6220841464683682E-70,null,0,34,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2057,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.4550430194265825E-70,null,0,35,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2058,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.2986433274283573E-70,null,0,36,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2059,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.1522071527549125E-70,null,0,37,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2060,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.0150997647606009E-70,null,0,38,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2061,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.8867268686197151E-70,null,0,39,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2062,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.7665320293432034E-70,null,0,40,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2063,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.6539942598996322E-70,null,0,41,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2064,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.5486257629860604E-70,null,0,42,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2065,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.4499698166604809E-70,null,0,43,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2066,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.3575987946710616E-70,null,0,44,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2067,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.2711123129012598E-70,null,0,45,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2068,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.190135493896539E-70,null,0,46,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2069,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.1143173419502443E-70,null,0,47,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2070,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.0433292217054081E-70,null,0,48,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2071,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-9.7686343367795945E-71,null,0,49,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2072,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-9.1463188052690849E-71,null,0,50,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2073,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-8.5636481829042763E-71,null,0,51,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2074,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-8.0180968717503797E-71,null,0,52,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2075,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-7.5073001682992939E-71,null,0,53,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2076,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-7.0290440136130604E-71,null,0,54,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2077,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-6.5812553964393271E-71,null,0,55,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2078,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-6.1619933677009538E-71,null,0,56,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2079,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-5.7694406274118499E-71,null,0,57,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2080,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-5.4018956475523853E-71,null,0,58,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2081,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-5.0577652967607806E-71,null,0,59,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2082,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-4.7355579348720831E-71,null,0,60,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2083,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-4.4713033275911583E-12},0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-4.4338769473728351E-71,null,0,61,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2084,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-4.4713033275911583E-12},0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-4.1514146917464088E-71,null,0,62,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2085,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-3.8869468294693158E-71,null,0,63,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2086,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-3.6393270190904042E-71,null,0,64,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-9.4132701633498073E-11},{"$f":"E91+J92","v":2504979.2405822417},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-9.4132701633498073E-11},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-9.4132701633498073E-11},-2.4474502424709497E-12,-4.4713033275911583E-12,0,{"$f":"AN92*$D$10","v":-6.507434591185301E-12},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-9.0426366031077709E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.1387396287754723E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-1.4655354156053957E-11},-3.4074819473899885E-71,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-1.4655354156053957E-11},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":1.4655354156053957E-11},1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2088,0,{"$f":"B93","v":0},-9.4132701633498073E-11,2504979.2405822417,0,{"$f":"CA294","v":0},0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-2.4474502424709497E-12},-4.4713033275911583E-12,0,-6.507434591185301E-12,{"$f":"AL93*$T$8","v":0},-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,{"$f":"S93/(1+$D$3)^(A93-1)","v":-3.1904066770813712E-71},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,{"$f":"AF93-AE93","v":1.4655354156053957E-11},{"$f":"IF(A93=1,AF93-T89,AF93)","v":0},null,null,{"$f":"(+J93+L93+M93+N93+O93-(($D$1+(1-$D$1)*$D$2)*(G93+L93+N93+O93)))/$T$16","v":-1.4467880860522911E-11},null,{"$f":"C93-J92+AN92","v":-4.3382897274568677E-10}]
[2089,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.9871602908892655E-71,null,0,67,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2090,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.796861813124288E-71,null,0,68,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2091,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.6186863910755103E-71,null,0,69,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2092,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.4518617196692161E-71,null,0,70,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2093,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.2956646938964981E-71,null,0,71,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2094,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.1494182744995488E-71,null,0,72,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2095,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-2.0124885533309131E-71,null,0,73,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2096,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.8842820056654361E-71,null,0,74,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2097,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.7642429175549942E-71,null,0,75,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
[2098,0,0,-9.4132701633498073E-11,2504979.2405822417,0,0,0,-9.4132701633498073E-11,0,-9.4132701633498073E-11,-2.4474502424709497E-12,-4.4713033275911583E-12,0,-6.507434591185301E-12,0,-9.0426366031077709E-14,-1.1387396287754723E-12,-1.4655354156053957E-11,-1.6518509770748229E-71,null,0,76,0,0,0,0,0,0,0,-1.4655354156053957E-11,0,1.4655354156053957E-11,1.4655354156053957E-11,0,null,null,-1.4467880860522911E-11,null,-4.3382897274568677E-10]
["=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
["(a) Time Period in Years"]
["(b) Capital Additions Tax Basis"]
["(c) Capital Additions Book Basis"]
["(d) Rate Base Beginning of Period = Previous(i) + Previous(c)"]
["(e) Accumulated Depreciation = Previous(e) + (j)"]
["(f) Tax Depreciation = Modified ACRS Schedules Times The Tax Basis"]
["(g) Book Depreciation on Tax Basis = Straight Line Depreciation of Tax Basis"]
["(h) Deferred Taxes = [(f)-(g)] * Federal Income Tax Rate"]
["(i) Rate Base End of Period = (d) - (j) - (h)"]
["(j) Book Depreciation = Straight Line Per Book Life"]
["(k) Average Rate Base = [(d) + (i)] / 2"]
["(l) Interest Expense = Weighted Cost of Debt * (k)"]
["(m) Equity Return = [Weighted Cost of Preferred + Weighted Cost of Common] * (k)"]
["(n) Operating and Maintenance Expense = Previous(n) * [1 + O&M Escalation Factor]"]
["(o) Property Taxes = Property Tax Rate * (d)"]
["(p) Miscellaneous Revenue Items = Revenue Requirements * Miscellaneous Revenue Items Percentage"]
["(q) State Income Tax = [Revenue Requirement - [(g) + (l) + (m) + (n) + (o) + (p)] * State Income Tax Rate"]
["(r) Federal Income Taxes = [Revenue Requirements - [(g) + (l) + (n) + (o) + Miscellaneous Revenue Items + State Tax] * Federal Income Tax Rate"]
["(s) Total Revenue Requirements = (j) + (l) + (m) + (n) + (o) + (p) + (q) + (r)"]
["(t) Present Value Revenue Requirements = Total Revenue Requirements / [1 + Discount Factor] ^ [(a) - .5] "]
[]
["Revenue Requirements = [(j) + (l) + (m) + (n) + (o) - Federal Income Tax Rate * [(g) + (l) + (n) + (o)]] / Conversion Factor"]
[]
[]
["TAX DEPRECIATION"]
[]
["Class =>",{"$f":"$D$4","v":4}]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,"Total"]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rate","Capital",{"$f":"$B28","v":0},{"$f":"$B29","v":169568.71422292295},{"$f":"$B30","v":341387.55157909938},{"$f":"$B31","v":695633.51458135352},{"$f":"$B32","v":375855.65498559689},{"$f":"$B33","v":211026.79991612519},{"$f":"$B34","v":32636.772389422273},{"$f":"$B35","v":33615.799072455149},{"$f":"$B36","v":34625.592610202089},{"$f":"$B37","v":35667.162363465439},{"$f":"$B38","v":36741.537738217849},{"$f":"$B39","v":37849.795366099912},{"$f":"$B40","v":38993.033521253143},{"$f":"$B41","v":40172.400531140949},{"$f":"$B42","v":41389.097499970507},{"$f":"$B43","v":42644.351102137247},{"$f":"$B44","v":43939.397918796909},{"$f":"$B45","v":45275.560904309117},{"$f":"$B46","v":46654.175542939876},{"$f":"$B47","v":48076.669816461261},{"$f":"$B48","v":49544.487179649041},{"$f":"$B49","v":51059.101664641115},{"$f":"$B50","v":52622.070075980853},{"$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":2504979.2405822407},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":33913.742844584594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33913.742844584594,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":54261.988551335344},{"$f":"E$135*$A137","v":68277.510315819876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122539.49886715523,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,32557.193130801206,{"$f":"E$135*$A138","v":109244.01650531181},{"$f":"F$135*$A137","v":139126.7029162707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280927.91255238373,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,19534.315878480724,65546.409903187086,{"$f":"F$135*$A138","v":222602.72466603314},{"$f":"G$135*$A137","v":75171.130997119384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382854.58144482027,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,19534.315878480724,39327.845941912245,133561.63479961987,{"$f":"G$135*$A138","v":120273.80959539101},{"$f":"H$135*$A137","v":42205.35998322504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354902.96619862894,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,9767.1579392403619,39327.845941912245,80136.980879771916,72164.285757234611,{"$f":"H$135*$A138","v":67528.57597316007},{"$f":"I$135*$A137","v":6527.3544778844553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275452.20096920372,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,19663.922970956122,80136.980879771916,43298.571454340759,40517.145583896039,{"$f":"I$135*$A138","v":10443.767164615127},{"$f":"J$135*$A137","v":6723.1598144910304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200783.54786807101,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,40068.490439885958,43298.571454340759,24310.287350337621,6266.2602987690761,{"$f":"J$135*$A138","v":10757.055703185648},{"$f":"K$135*$A137","v":6925.1185220404186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131625.78376855949,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,21649.28572717038,24310.287350337621,3759.7561792614456,6454.2334219113891,{"$f":"K$135*$A138","v":11080.189635264669},{"$f":"L$135*$A137","v":7133.4324726930881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74387.184786638594,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,12155.143675168811,3759.7561792614456,3872.5400531468331,6648.1137811588014,{"$f":"L$135*$A138","v":11413.491956308941},{"$f":"M$135*$A137","v":7348.3075476435697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45197.353192688402,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,1879.8780896307228,3872.5400531468331,3988.8682686952807,6848.0951737853648,{"$f":"M$135*$A138","v":11757.292076229713},{"$f":"N$135*$A137","v":7569.9590732199831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35916.632734707891,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,1936.2700265734165,3988.8682686952807,4108.8571042712183,7054.3752457378268,{"$f":"N$135*$A138","v":12111.934517151973},{"$f":"O$135*$A137","v":7798.6067042506293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36998.911866680341,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,1994.4341343476403,4108.8571042712183,4232.6251474426963,7267.160710291183,{"$f":"O$135*$A138","v":12477.770726801005},{"$f":"P$135*$A137","v":8034.4801062281904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38115.327929381936,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,2054.4285521356092,4232.6251474426963,4360.2964261747102,7486.6624360806036,{"$f":"P$135*$A138","v":12855.168169965104},{"$f":"Q$135*$A137","v":8277.8194999941024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39267.000231792823,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,2116.3125737213481,4360.2964261747102,4491.9974616483623,7713.1009019790627,{"$f":"Q$135*$A138","v":13244.511199990562},{"$f":"R$135*$A137","v":8528.8702204274505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40455.088783941494,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,2180.1482130873551,4491.9974616483623,4627.8605411874369,7946.7067199943376,{"$f":"R$135*$A138","v":13646.19235268392},{"$f":"S$135*$A137","v":8787.8795837593825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41680.784872360789,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,2245.9987308241812,4627.8605411874369,4768.0240319966024,8187.715411610352,{"$f":"S$135*$A138","v":14060.607334015011},{"$f":"T$135*$A137","v":9055.1121808618245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42945.31823049541,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,2313.9302705937184,4768.0240319966024,4912.6292469662103,8436.3644004090074,{"$f":"T$135*$A138","v":14488.179489378917},{"$f":"U$135*$A137","v":9330.8351085879749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44249.962547932431,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2384.0120159983012,4912.6292469662103,5061.8186402454039,8692.9076936273505,{"$f":"U$135*$A138","v":14929.336173740761},{"$f":"V$135*$A137","v":9615.3339632922525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45596.037733870275,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2456.3146234831052,5061.8186402454039,5215.7446161764101,8957.6017042444564,{"$f":"V$135*$A138","v":15384.534341267603},{"$f":"W$135*$A137","v":9908.8974359298081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46984.911361346785,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2530.909320122702,5215.7446161764101,5374.5610225466735,9230.7206047605614,{"$f":"W$135*$A138","v":15854.235897487693},{"$f":"X$135*$A137","v":10211.820332928224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48417.991794022266,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2607.872308088205,5374.5610225466735,5538.432362856337,9512.5415384926164,{"$f":"X$135*$A138","v":16338.912532685157},{"$f":"Y$135*$A137","v":10524.414015196171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49896.733779865157,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2687.2805112733367,5538.432362856337,5707.5249230955696,9803.347519611094,{"$f":"Y$135*$A138","v":16839.062424313874},{"$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,40575.647741150213,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2769.2161814281685,5707.5249230955696,5882.0085117666567,10103.437454588324,{"$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,24462.187070878717,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2853.7624615477848,5882.0085117666567,6062.0624727529939,0,{"$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,14797.833446067436,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2941.0042558833284,6062.0624727529939,0,0,{"$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,9003.0667286363223,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3031.031236376497,0,0,0,{"$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,3031.031236376497,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$212)","v":169568.71422292298},341387.55157909944,695633.51458135352,375855.65498559689,211026.79991612519,32636.772389422273,33615.799072455149,34625.592610202089,35667.162363465439,36741.537738217856,37849.795366099912,38993.03352125315,40172.400531140942,41389.097499970507,42644.351102137247,43939.397918796902,45275.560904309117,46654.175542939876,48076.669816461261,49544.487179649033,51059.101664641123,52622.070075980853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,2504979.2405822407]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":169568.71422292295},{"$f":"$B30","v":341387.55157909938},{"$f":"$B31","v":695633.51458135352},{"$f":"$B32","v":375855.65498559689},{"$f":"$B33","v":211026.79991612519},{"$f":"$B34","v":32636.772389422273},{"$f":"$B35","v":33615.799072455149},{"$f":"$B36","v":34625.592610202089},{"$f":"$B37","v":35667.162363465439},{"$f":"$B38","v":36741.537738217849},{"$f":"$B39","v":37849.795366099912},{"$f":"$B40","v":38993.033521253143},{"$f":"$B41","v":40172.400531140949},{"$f":"$B42","v":41389.097499970507},{"$f":"$B43","v":42644.351102137247},{"$f":"$B44","v":43939.397918796909},{"$f":"$B45","v":45275.560904309117},{"$f":"$B46","v":46654.175542939876},{"$f":"$B47","v":48076.669816461261},{"$f":"$B48","v":49544.487179649041},{"$f":"$B49","v":51059.101664641115},{"$f":"$B50","v":52622.070075980853},{"$f":"$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:$BZ227)","v":2504979.2405822407}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":16956.871422292297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16956.871422292297]
[0.1,3,0,{"$f":"D$227*$A230","v":16956.871422292297},{"$f":"E$227*$A229","v":34138.755157909938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51095.626580202239]
[0.1,4,0,16956.871422292297,{"$f":"E$227*$A230","v":34138.755157909938},{"$f":"F$227*$A229","v":69563.351458135352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120658.97803833759]
[0.1,5,0,16956.871422292297,34138.755157909938,{"$f":"F$227*$A230","v":69563.351458135352},{"$f":"G$227*$A229","v":37585.565498559692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158244.54353689728]
[0.1,6,0,16956.871422292297,34138.755157909938,69563.351458135352,{"$f":"G$227*$A230","v":37585.565498559692},{"$f":"H$227*$A229","v":21102.67999161252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179347.22352850981]
[0.1,7,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,{"$f":"H$227*$A230","v":21102.67999161252},{"$f":"I$227*$A229","v":3263.6772389422276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182610.90076745205]
[0.1,8,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,{"$f":"I$227*$A230","v":3263.6772389422276},{"$f":"J$227*$A229","v":3361.5799072455152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185972.48067469758]
[0.1,9,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,{"$f":"J$227*$A230","v":3361.5799072455152},{"$f":"K$227*$A229","v":3462.5592610202093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189435.0399357178]
[0.1,10,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,{"$f":"K$227*$A230","v":3462.5592610202093},{"$f":"L$227*$A229","v":3566.7162363465441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193001.75617206434]
[0,11,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,{"$f":"L$227*$A230","v":3566.7162363465441},{"$f":"M$227*$A229","v":3674.1537738217849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196675.90994588612]
[0,12,0,0,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,{"$f":"M$227*$A230","v":3674.1537738217849},{"$f":"N$227*$A229","v":3784.9795366099916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183504.01806020379]
[0,13,0,0,0,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,{"$f":"N$227*$A230","v":3784.9795366099916},{"$f":"O$227*$A229","v":3899.3033521253146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153264.56625441916]
[0,14,0,0,0,0,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,{"$f":"O$227*$A230","v":3899.3033521253146},{"$f":"P$227*$A229","v":4017.2400531140952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87718.45484939788]
[0,15,0,0,0,0,0,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,{"$f":"P$227*$A230","v":4017.2400531140952},{"$f":"Q$227*$A229","v":4138.9097499970512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54271.799100835262]
[0,16,0,0,0,0,0,0,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,{"$f":"Q$227*$A230","v":4138.9097499970512},{"$f":"R$227*$A229","v":4264.4351102137252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37433.554219436461]
[0,17,0,0,0,0,0,0,0,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,{"$f":"R$227*$A230","v":4264.4351102137252},{"$f":"S$227*$A229","v":4393.9397918796913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38563.816772373924]
[0,18,0,0,0,0,0,0,0,0,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,{"$f":"S$227*$A230","v":4393.9397918796913},{"$f":"T$227*$A229","v":4527.5560904309123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39729.792955559322]
[0,19,0,0,0,0,0,0,0,0,0,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,{"$f":"T$227*$A230","v":4527.5560904309123},{"$f":"U$227*$A229","v":4665.4175542939875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40932.651248833092]
[0,20,0,0,0,0,0,0,0,0,0,0,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,{"$f":"U$227*$A230","v":4665.4175542939875},{"$f":"V$227*$A229","v":4807.6669816461263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42173.601994132689]
[0,21,0,0,0,0,0,0,0,0,0,0,0,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,{"$f":"V$227*$A230","v":4807.6669816461263},{"$f":"W$227*$A229","v":4954.4487179649041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43453.896938275808]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,{"$f":"W$227*$A230","v":4954.4487179649041},{"$f":"X$227*$A229","v":5105.9101664641121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44774.82756812992]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,{"$f":"X$227*$A230","v":5105.9101664641121},{"$f":"Y$227*$A229","v":5262.2070075980855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46137.731223602692]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,{"$f":"Y$227*$A230","v":5262.2070075980855},{"$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,42120.491170488596]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,{"$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,37981.581420491544]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,{"$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,33717.146310277822]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,{"$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,29323.206518398129]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,0,{"$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,24795.650427967215]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,0,0,{"$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,20130.232873673227]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,0,0,0,{"$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,15322.565892027102]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5105.9101664641121,5262.2070075980855,0,0,0,0,0,0,{"$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,10368.117174062198]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5262.2070075980855,0,0,0,0,0,0,0,{"$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,5262.2070075980855]
[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$304)","v":169568.71422292295},341387.55157909938,695633.5145813534,375855.65498559683,211026.79991612522,32636.772389422273,33615.799072455149,34625.592610202082,35667.162363465439,36741.537738217856,37849.795366099926,38993.033521253157,40172.400531140949,41389.097499970514,42644.351102137247,43939.397918796902,45275.560904309117,46654.175542939869,48076.669816461268,49544.487179649033,51059.101664641123,52622.070075980861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,2504979.2405822417]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":169568.71422292295},{"$f":"$B30","v":341387.55157909938},{"$f":"$B31","v":695633.51458135352},{"$f":"$B32","v":375855.65498559689},{"$f":"$B33","v":211026.79991612519},{"$f":"$B34","v":32636.772389422273},{"$f":"$B35","v":33615.799072455149},{"$f":"$B36","v":34625.592610202089},{"$f":"$B37","v":35667.162363465439},{"$f":"$B38","v":36741.537738217849},{"$f":"$B39","v":37849.795366099912},{"$f":"$B40","v":38993.033521253143},{"$f":"$B41","v":40172.400531140949},{"$f":"$B42","v":41389.097499970507},{"$f":"$B43","v":42644.351102137247},{"$f":"$B44","v":43939.397918796909},{"$f":"$B45","v":45275.560904309117},{"$f":"$B46","v":46654.175542939876},{"$f":"$B47","v":48076.669816461261},{"$f":"$B48","v":49544.487179649041},{"$f":"$B49","v":51059.101664641115},{"$f":"$B50","v":52622.070075980853},{"$f":"$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:$BZ321)","v":2504979.2405822407}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":16956.871422292297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16956.871422292297]
[0.1,3,0,{"$f":"D$321*$A324","v":16956.871422292297},{"$f":"E$321*$A323","v":34138.755157909938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51095.626580202239]
[0.1,4,0,16956.871422292297,{"$f":"E$321*$A324","v":34138.755157909938},{"$f":"F$321*$A323","v":69563.351458135352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120658.97803833759]
[0.1,5,0,16956.871422292297,34138.755157909938,{"$f":"F$321*$A324","v":69563.351458135352},{"$f":"G$321*$A323","v":37585.565498559692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158244.54353689728]
[0.1,6,0,16956.871422292297,34138.755157909938,69563.351458135352,{"$f":"G$321*$A324","v":37585.565498559692},{"$f":"H$321*$A323","v":21102.67999161252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179347.22352850981]
[0.1,7,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,{"$f":"H$321*$A324","v":21102.67999161252},{"$f":"I$321*$A323","v":3263.6772389422276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182610.90076745205]
[0.1,8,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,{"$f":"I$321*$A324","v":3263.6772389422276},{"$f":"J$321*$A323","v":3361.5799072455152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185972.48067469758]
[0.1,9,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,{"$f":"J$321*$A324","v":3361.5799072455152},{"$f":"K$321*$A323","v":3462.5592610202093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189435.0399357178]
[0.1,10,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,{"$f":"K$321*$A324","v":3462.5592610202093},{"$f":"L$321*$A323","v":3566.7162363465441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193001.75617206434]
[0,11,0,16956.871422292297,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,{"$f":"L$321*$A324","v":3566.7162363465441},{"$f":"M$321*$A323","v":3674.1537738217849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196675.90994588612]
[0,12,0,0,34138.755157909938,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,{"$f":"M$321*$A324","v":3674.1537738217849},{"$f":"N$321*$A323","v":3784.9795366099916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183504.01806020379]
[0,13,0,0,0,69563.351458135352,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,{"$f":"N$321*$A324","v":3784.9795366099916},{"$f":"O$321*$A323","v":3899.3033521253146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153264.56625441916]
[0,14,0,0,0,0,37585.565498559692,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,{"$f":"O$321*$A324","v":3899.3033521253146},{"$f":"P$321*$A323","v":4017.2400531140952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87718.45484939788]
[0,15,0,0,0,0,0,21102.67999161252,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,{"$f":"P$321*$A324","v":4017.2400531140952},{"$f":"Q$321*$A323","v":4138.9097499970512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54271.799100835262]
[0,16,0,0,0,0,0,0,3263.6772389422276,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,{"$f":"Q$321*$A324","v":4138.9097499970512},{"$f":"R$321*$A323","v":4264.4351102137252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37433.554219436461]
[0,17,0,0,0,0,0,0,0,3361.5799072455152,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,{"$f":"R$321*$A324","v":4264.4351102137252},{"$f":"S$321*$A323","v":4393.9397918796913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38563.816772373924]
[0,18,0,0,0,0,0,0,0,0,3462.5592610202093,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,{"$f":"S$321*$A324","v":4393.9397918796913},{"$f":"T$321*$A323","v":4527.5560904309123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39729.792955559322]
[0,19,0,0,0,0,0,0,0,0,0,3566.7162363465441,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,{"$f":"T$321*$A324","v":4527.5560904309123},{"$f":"U$321*$A323","v":4665.4175542939875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40932.651248833092]
[0,20,0,0,0,0,0,0,0,0,0,0,3674.1537738217849,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,{"$f":"U$321*$A324","v":4665.4175542939875},{"$f":"V$321*$A323","v":4807.6669816461263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42173.601994132689]
[0,21,0,0,0,0,0,0,0,0,0,0,0,3784.9795366099916,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,{"$f":"V$321*$A324","v":4807.6669816461263},{"$f":"W$321*$A323","v":4954.4487179649041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43453.896938275808]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,3899.3033521253146,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,{"$f":"W$321*$A324","v":4954.4487179649041},{"$f":"X$321*$A323","v":5105.9101664641121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44774.82756812992]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,4017.2400531140952,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,{"$f":"X$321*$A324","v":5105.9101664641121},{"$f":"Y$321*$A323","v":5262.2070075980855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46137.731223602692]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4138.9097499970512,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,{"$f":"Y$321*$A324","v":5262.2070075980855},{"$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,42120.491170488596]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4264.4351102137252,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,{"$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,37981.581420491544]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4393.9397918796913,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,{"$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,33717.146310277822]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4527.5560904309123,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,{"$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,29323.206518398129]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4665.4175542939875,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,0,{"$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,24795.650427967215]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4807.6669816461263,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,0,0,{"$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,20130.232873673227]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4954.4487179649041,5105.9101664641121,5262.2070075980855,0,0,0,0,0,{"$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,15322.565892027102]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5105.9101664641121,5262.2070075980855,0,0,0,0,0,0,{"$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,10368.117174062198]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5262.2070075980855,0,0,0,0,0,0,0,{"$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,5262.2070075980855]
[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$398)","v":169568.71422292295},341387.55157909938,695633.5145813534,375855.65498559683,211026.79991612522,32636.772389422273,33615.799072455149,34625.592610202082,35667.162363465439,36741.537738217856,37849.795366099926,38993.033521253157,40172.400531140949,41389.097499970514,42644.351102137247,43939.397918796902,45275.560904309117,46654.175542939869,48076.669816461268,49544.487179649033,51059.101664641123,52622.070075980861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,2504979.2405822417]

{"sheet":"3rd party cont.","index":7,"n_rows":400,"n_cols":84,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["State Income Tax Rate ............",null,null,1.6402400000000001E-2,null,null,null,null,"Debt ...........................",null,null,0.5,5.1999999999999998E-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":3.3169290308886589E-52},null,{"$f":"L8","v":3.3169290308886589E-52},"pv princ",null,"Misc. Revenue Items",null,null,{"$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$8)","v":4.6798647976903888E-53},null,null,null,null,"State Income Tax",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Idaho","Oregon","Washington",null,null,null,null,null,null,null,null,null,null,null,null,"Before Federal Income Tax",null,null,{"$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":7547.0726134065189},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$103)","v":53491.084319331581},null,null,null,null,null,null,null,"-",null,"PV GM"]
[null,{"$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":676401.45526503923},{"$f":"SUM(C25:C104)","v":676401.45526503923},null,null,{"$f":"SUM(F25:F104)","v":676401.455265039},{"$f":"SUM(G25:G104)","v":676401.45526503911},{"$f":"SUM(H25:H104)","v":-4.5474735088646412E-12},null,{"$f":"SUM(J25:J104)","v":676401.45526503911},null,{"$f":"SUM(L25:L104)","v":77954.76988782463},142417.36806429495,3704397.5576895424,55803.120059365719,0,1742.3544747859557,21941.477634201859,4861772.6429265533,3.3169290308886589E-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":181114.53985149786}]
[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":21991.905794677106},{"$f":"B29","v":21991.905794677106},{"$f":"I28+C29","v":21991.905794677106},2199.1905794677109,4398.3811589354218,{"$f":"CA230","v":2199.1905794677109},461.83002168821929,19330.885193521175,2199.1905794677109,20661.395494099139,{"$f":"IF(A29=1,$N$1*K29,$N$1*K29)","v":537.19628284657756},981.41628596970907,{"$f":"HLOOKUP($A29,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B5/100","v":119852.89835727608},329.87858692015658,{"$f":"AL29*$T$8","v":0},-12.693328507064654,-159.84714222721433,123728.03962174595,{"$f":"S29/(1+$D$3)^(A29-1)","v":1.819361573866898E-53},null,0,{"$f":"1+W28","v":2},0,{"$f":"+X29","v":0},{"$f":"X29*$Z$24","v":0},0,0,0,0,123728.03962174595,0,-123728.03962174595,{"$f":"AF29-AE29","v":-123728.03962174595},{"$f":"IF(A29=1,AF29-T25,AF29)","v":0},null,null,{"$f":"(+J29+L29+M29+N29+O29-(($D$1+(1-$D$1)*$D$2)*(G29+L29+N29+O29)))/$T$16","v":122145.29361025481},null,{"$f":"C29-J28+AN28","v":21991.905794677106}]
[2025,{"$f":"HLOOKUP($A30,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B6/100","v":22676.121540166652},22676.121540166652,42007.006733687827,6665.9933129520869,11572.634162330005,4466.8027334843764,1492.2246000575819,36047.979400145865,4466.8027334843764,39027.493066916846,1014.7148197398379,1853.8059206785501,{"$f":"HLOOKUP($A30,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B6/100","v":123921.50380333191},637.03255133064067,0,3.5038936916925225,44.124548811076671,131941.48827106808,1.8165390838724584E-53,null,0,3,0,0,0,0,0,0,0,131941.48827106808,0,-131941.48827106808,-131941.48827106808,0,null,null,130253.67470067884,null,42468.836755376047]
[2026,{"$f":"HLOOKUP($A31,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B7/100","v":23399.564110132116},23399.564110132116,59447.543510277981,13472.752457449675,16158.717627457758,6806.7591444975878,1963.9112814216355,50676.873084358755,6806.7591444975878,55062.208297318371,1431.6174157302776,2615.4548941226226,{"$f":"HLOOKUP($A31,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B7/100","v":128113.11197127507},921.02397198035681,0,17.371843160970219,218.76369802884932,140124.10293879572,1.8062950636993187E-53,null,0,4,0,0,0,0,0,0,0,140124.10293879572,0,-140124.10293879572,-140124.10293879572,0,null,null,138331.61624201972,null,61401.598132023792]
[2027,{"$f":"HLOOKUP($A32,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B8/100","v":24129.550851739925},24129.550851739925,74806.423936098683,22692.466687121254,19201.053568849064,9219.7142296715811,2096.0812612272712,63490.628445199836,9219.7142296715811,69148.526190649252,1797.8616809568805,3284.5549940558394,{"$f":"HLOOKUP($A32,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B8/100","v":132115.89806050088},1180.865847588992,0,29.369530911974785,369.85063312748855,147998.11497681364,1.7862593520761278E-53,null,0,5,0,0,0,0,0,0,0,147998.11497681364,0,-147998.11497681364,-147998.11497681364,0,null,null,146104.90284071356,null,78724.389839266136]
[2028,{"$f":"HLOOKUP($A33,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B9/100","v":24880.557397433542},24880.557397433542,88371.185842633378,34400.236656536188,22336.040810162856,11707.769969414936,2231.936876557063,74431.478996661375,11707.769969414936,81401.33241964737,2116.4346429108314,3866.56328993325,{"$f":"HLOOKUP($A33,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B9/100","v":136234.26463443515},1415.7784951054214,0,39.527204068910869,497.76625627634581,155878.10449214483,1.761513312291192E-53,null,0,6,0,0,0,0,0,0,0,155878.10449214483,0,-155878.10449214483,-155878.10449214483,0,null,null,153884.09045201307,null,94385.233007028102]
[2029,{"$f":"HLOOKUP($A34,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B10/100","v":25644.766405100749},25644.766405100749,100076.24540176212,48672.483266461197,24298.258172420767,14272.24660992501,2105.4624281241086,83698.536363712992,14272.24660992501,91887.390882737556,2389.0721629511763,4364.6510669300342,{"$f":"HLOOKUP($A34,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B10/100","v":140425.41425166707},1624.8334416407085,0,47.921648293568083,603.47752965514428,163727.61671106273,1.7323483851807689E-53,null,0,7,0,0,0,0,0,0,0,163727.61671106273,0,-163727.61671106273,-163727.61671106273,0,null,null,161633.1906366449,null,108322.22944271391]
[2030,{"$f":"HLOOKUP($A35,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B11/100","v":26430.586241139554},26430.586241139554,110129.12260485254,65587.788500500159,25051.008162488648,16915.305234038966,1708.4976149744332,91505.31975583914,16915.305234038966,100817.22118034583,2621.2477506889913,4788.8180060664272,{"$f":"HLOOKUP($A35,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B11/100","v":144735.42984202047},1807.2085361089269,0,54.746251376313531,689.41978656630204,171612.17540686642,1.7000976771032969E-53,null,0,8,0,0,0,0,0,0,0,171612.17540686642,0,-171612.17540686642,-171612.17540686642,0,null,null,169416.88897883511,null,120480.56907392846]
[2031,{"$f":"HLOOKUP($A36,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B12/100","v":27238.567403622808},27238.567403622808,118743.88715946194,85226.950474901401,25823.075590716951,19639.161974401246,1298.621859426298,97806.103325634394,19639.161974401246,108274.99524254818,2815.1498763062523,5143.0622740210383,{"$f":"HLOOKUP($A36,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B12/100","v":149167.34805110749},1962.0574686526845,0,60.08225108546258,756.61605458678355,179543.47795016097,1.6653590941001306E-53,null,0,9,0,0,0,0,0,0,0,179543.47795016097,0,-179543.47795016097,-179543.47795016097,0,null,null,177246.73321482356,null,130803.83124351231]
[2032,{"$f":"HLOOKUP($A37,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B13/100","v":28069.272813935022},28069.272813935022,125875.37613956942,107673.03973069615,26615.248121357268,22446.089255794748,875.52336176812923,102553.76352200654,22446.089255794748,114214.56983078798,2969.5788156004874,5425.1920669624287,{"$f":"HLOOKUP($A37,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B13/100","v":153724.2806145912},2088.5091312456912,0,63.88324861100233,804.48203329615728,187522.01516610174,1.6285571462116588E-53,null,0,10,0,0,0,0,0,0,0,187522.01516610174,0,-187522.01516610174,-187522.01516610174,0,null,null,185123.20789106295,null,139233.94208304607]
[2033,{"$f":"HLOOKUP($A38,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B14/100","v":28923.278071016524},28923.278071016524,131477.04159302305,133011.45679359254,27428.828587097149,25338.417062896402,438.98642008215677,105699.63811004449,25338.417062896402,118588.33985153376,3083.2968361398775,5632.9461429478533,{"$f":"HLOOKUP($A38,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B14/100","v":158409.43720418771},2185.6669634740174,0,66.101378670869934,832.4149549849642,195548.28054330169,1.5900735911704478E-53,null,0,11,0,0,0,0,0,0,0,195548.28054330169,0,-195548.28054330169,-195548.28054330169,0,null,null,193046.80018339251,null,145711.13089826785]
[2034,{"$f":"HLOOKUP($A39,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B15/100","v":29801.171711030256},29801.171711030256,135500.80982107474,159130.80044812427,28264.808750017291,26119.343654531716,450.54767005197078,108930.91849649105,26119.343654531716,122215.8641587829,3177.6124681283554,5805.2535475421882,{"$f":"HLOOKUP($A39,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B15/100","v":163226.03266278724},2252.6082831960252,0,68.129582046908126,857.95612910133866,201506.93632733377,1.53414251363811E-53,null,0,12,0,0,0,0,0,0,0,201506.93632733377,0,-201506.93632733377,-201506.93632733377,0,null,null,198929.23202736329,null,150173.8855464017]
[2035,{"$f":"HLOOKUP($A40,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B16/100","v":30703.555472591113},30703.555472591113,139634.47396908217,186052.88749589844,29124.22039223538,26922.087047774163,462.44800233685561,112249.93891897115,26922.087047774163,125942.20644402667,3274.4973675446931,5982.2548060912668,{"$f":"HLOOKUP($A40,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B16/100","v":168177.43011767152},2321.3714604669167,0,70.211923809740028,884.17906816289201,207632.03179152121,1.4800709706209597E-53,null,0,13,0,0,0,0,0,0,0,207632.03179152121,0,-207632.03179152121,-207632.03179152121,0,null,null,204975.97443232842,null,154758.09736446111]
[2036,{"$f":"HLOOKUP($A41,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B17/100","v":31631.044567701596},31631.044567701596,143880.98348667275,213798.12258942955,30007.654977682378,27745.235093531111,475.10817567176588,115660.64021746987,27745.235093531111,129770.81185207132,3374.0411081538541,6164.1135629733881,{"$f":"HLOOKUP($A41,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B17/100","v":173267.03486239587},2392.005823265828,0,72.351228027951038,911.11933567785911,213925.90101402585,1.427789022615848E-53,null,0,14,0,0,0,0,0,0,0,213925.90101402585,0,-213925.90101402585,-213925.90101402585,0,null,null,211189.3316186025,null,159467.05488438855]
[2037,{"$f":"HLOOKUP($A42,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B18/100","v":32584.267958540302},32584.267958540302,148244.90817601018,242388.82939364068,30915.717233084513,28590.70680421115,488.25219006340637,119165.94918173563,28590.70680421115,133705.42867887291,3476.3411456506956,6351.0078622464634,{"$f":"HLOOKUP($A42,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B18/100","v":178498.32133230192},2464.5913162409661,0,74.549692573055083,938.80460945196478,220394.32276267619,1.3772524506600329E-53,null,0,15,0,0,0,0,0,0,0,220394.32276267619,0,-220394.32276267619,-220394.32276267619,0,null,null,217575.00843122523,null,164306.08774939773]
[2038,{"$f":"HLOOKUP($A43,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B19/100","v":33563.868640253975},33563.868640253975,152729.81782198959,271847.86732213385,31849.025420226128,29459.037928493188,501.89737326391736,122768.8825202325,29459.037928493188,137749.35017111106,3581.4831044488874,6543.0941331277754,{"$f":"HLOOKUP($A43,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B19/100","v":183874.86520617065},2539.1887437816081,0,76.809419783405701,967.26136424142487,227041.73990004696,1.3284075610722774E-53,null,0,16,0,0,0,0,0,0,0,227041.73990004696,0,-227041.73990004696,-227041.73990004696,0,null,null,224137.3908990655,null,169279.24958544056]
[2039,{"$f":"HLOOKUP($A44,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B20/100","v":34570.503929906641},34570.503929906641,157339.38645013914,302199.47900310764,32808.211614099404,30351.61168097378,515.88598595638109,126471.88878320897,30351.61168097378,{"$f":"(+I44+D44)/2","v":141905.63761667407},3689.5465780335257,6740.5177867920183,{"$f":"HLOOKUP($A44,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B20/100","v":189400.28333259095},2615.86073380281,0,79.132045289425221,{"$f":"(+AL44-(G44+L44+N44+O44+P44+Q44))*$D$2","v":996.51019754741537},233873.46235502991,1.2812062826789094E-53,null,0,17,0,0,0,0,0,{"$f":"Y44+AA44","v":0},0,233873.46235502991,0,-233873.46235502991,-233873.46235502991,0,null,null,230881.72102567818,null,174390.715586854]
[2040,{"$f":"HLOOKUP($A45,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B21/100","v":35604.84576174344},35604.84576174344,162076.7345449524,333468.51663614181,33793.921987091897,31269.037633034171,530.22571435212228,130277.4711975661,31269.037633034171,146177.10287125927,3800.6046746527409,6943.4123863848154,{"$f":"HLOOKUP($A45,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B21/100","v":195078.3301735498},2694.6592450143548,0,81.519134458319286,1026.5708220460906,240894.1340691403,1.2355969316807704E-53,null,0,18,0,0,0,0,0,0,0,240894.1340691403,0,-240894.1340691403,-240894.1340691403,0,null,null,237812.58334664316,null,179643.94966762367]
[2041,{"$f":"HLOOKUP($A46,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B22/100","v":36667.580988929672},36667.580988929672,166945.05218649577,365680.45562770666,34806.817099366628,32211.938991564857,544.92440263837193,134188.18879229255,32211.938991564857,150566.62048939418,3914.7321327242485,7151.9144732462237,{"$f":"HLOOKUP($A46,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B22/100","v":200912.82163219331},2775.6373953527873,0,83.972293543164199,1057.4634652895843,248108.4803839142,1.1915291925705252E-53,null,0,19,0,0,0,0,0,0,0,248108.4803839142,0,-248108.4803839142,-248108.4803839142,0,null,null,244934.64275628116,null,185042.49302351917]
[2042,{"$f":"HLOOKUP($A47,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B23/100","v":37759.411691930101},37759.411691930101,171947.60048422264,398861.40850707103,35847.572195592678,33180.952879364362,559.99005640794633,{"$f":"D47-J47-H47","v":138206.65754845031},33180.952879364362,155077.12901633646,4032.005354424748,7366.1636282759819,{"$f":"HLOOKUP($A47,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B23/100","v":206907.62430864744},2858.8494858582662,0,86.493173756703101,1089.2089210072927,255521.29775133476,1.1489540615417419E-53,null,0,20,0,0,0,0,0,0,0,255521.29775133476,0,-255521.29775133476,-255521.29775133476,0,null,null,252252.63434970527,null,190589.96572388441]
[2043,{"$f":"HLOOKUP($A48,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B24/100","v":38881.055493696011},38881.055493696011,{"$f":"I47+C48","v":177087.71304214632},433038.13912870333,36916.877508188052,34176.730621632312,575.43084617670536,142335.55157433733,34176.730621632312,159711.63230824182,4152.5024400142875,7586.302534641487,{"$f":"HLOOKUP($A48,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B24/100","v":213066.73457790556},2944.3510250732406,0,89.083451205435992,1121.8282964158084,263137.53294688812,1.1078241816714148E-53,null,0,21,0,0,0,0,0,0,0,263137.53294688812,0,-263137.53294688812,-263137.53294688812,0,null,null,259771.44162257278,null,196290.06833821605]
[2044,{"$f":"HLOOKUP($A49,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B25/100","v":40033.245881832299},40033.245881832299,182368.79745616962,468238.07716741588,38015.438567239922,35199.938038712513,591.25511099075595,146577.60430646635,35199.938038712513,164473.20088131799,4276.3032229142673,7812.477041862604,{"$f":"HLOOKUP($A49,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B25/100","v":219394.22092611287},3032.1987539762404,0,91.744843639046124,1155.3432231445145,270962.22605036211,1.0680935083645652E-53,null,0,22,0,0,0,0,0,0,0,270962.22605036211,0,-270962.22605036211,-270962.22605036211,0,null,null,267496.04018128122,null,202146.58359841604]
[2045,{"$f":"HLOOKUP($A50,'AEG Input File'!$AC$2:$AZ$8,7,FALSE)*Inflation!$B26/100","v":41216.73253791975},41216.73253791975,187794.3368443861,504489.33291266125,39143.976517271389,36251.255745245384,607.47136212546104,150935.60973701527,36251.255745245384,169364.9732907007,4403.4893055582179,8044.8362313082835,{"$f":"HLOOKUP($A50,'AEG Input File'!$BA$2:$BX$8,7,FALSE)*Inflation!$B26/100","v":225894.27176682177},3122.4506714643489,0,94.47909884886927,1189.775711137466,279000.55853038433,1.0297174643513434E-53,null,0,23,0,0,0,0,0,0,0,279000.55853038433,0,-279000.55853038433,-279000.55853038433,0,null,null,275431.54521240271,null,208163.37809762327]
[2046,{"$f":"'AEG Input File'!$AZ$676*Inflation!B26/100","v":0},0,150935.60973701527,537577.48420113651,31816.772106192599,33088.151288475223,-266.98962827935111,118114.44807681939,33088.151288475223,134525.02890691732,3497.6507515798498,6389.9388730785722,{"$f":"'AEG Input File'!$BX$676*Inflation!$B$26/100","v":0},2578.6818352856681,0,122.13454522867961,1538.0408701436593,47214.598163791648,1.6315552521144554E-54,null,0,24,0,0,0,0,0,0,0,47214.598163791648,0,-47214.598163791648,-47214.598163791648,0,null,null,46610.62256411065,null,171912.12235237789]
[2047,0,0,118114.44807681939,567407.20869375765,19179.482279196629,29829.72449262119,-2236.5508648191576,90521.274449017365,29829.72449262119,104317.86126291838,2712.2643928358775,4955.0984099886227,0,2082.3595659585399,0,93.565096956661293,1178.2656812522105,40851.277639613101,1.3217326355467454E-54,null,0,25,0,0,0,0,0,0,0,40851.277639613101,0,-40851.277639613101,-40851.277639613101,0,null,null,40328.70250671613,null,138823.97106390266]
[2048,0,0,90521.274449017365,593880.54632235342,11599.546310392325,26473.337628595793,-3123.4961768227281,67171.432997244294,26473.337628595793,78846.353723130829,2050.0051968014013,3745.2018018487142,0,1634.9136985692221,0,69.646132023577167,877.05404968854964,34850.15850752726,1.0557357042010155E-54,null,0,26,0,0,0,0,0,0,0,34850.15850752726,0,-34850.15850752726,-34850.15850752726,0,null,null,34404.350511649754,null,108994.24657128147]
[2049,0,0,67171.432997244294,616896.8335579586,7054.082551161895,23016.287235605127,-3352.0629837330785,47507.208745372249,23016.287235605127,57339.320871308271,1490.8223426540151,2723.6177413871428,0,1237.8136341402851,0,49.62281821013238,624.90036996486629,29143.064141961571,8.2660522407002682E-55,null,0,27,0,0,0,0,0,0,0,29143.064141961571,0,-29143.064141961571,-29143.064141961571,0,null,null,28770.262078061303,null,82520.908942685681]
[2050,0,0,47507.208745372249,636352.63621738937,2374.0837941841773,19455.802659430785,-3587.1609617017871,31638.56704764325,19455.802659430785,39572.887896507746,1028.8950853092012,1879.7121750841179,0,892.56932560620828,0,33.276270826909297,419.0482262158327,23709.303742473057,6.2964276280840142E-55,null,0,28,0,0,0,0,0,0,0,23709.303742473057,0,-23709.303742473057,-23709.303742473057,0,null,null,23406.011085058024,null,59504.621707080558]
[2051,0,0,31638.56704764325,652141.68077792716,0,15789.044560537815,-3315.699357712941,19165.221844818374,15789.044560537815,25401.894446230814,660.44925560200113,1206.5899861959638,0,600.73228571474647,0,20.464691667258194,257.71195299575584,18534.992732713537,4.6087199337938995E-55,null,0,29,0,0,0,0,0,0,0,18534.992732713537,0,-18534.992732713537,-18534.992732713537,0,null,null,18297.890569692085,null,40048.819047649769]
[2052,0,0,19165.221844818374,664154.78416927194,0,12013.103391344806,-2522.7517121824094,9674.870165655977,12013.103391344806,14420.046005237175,374.92119613616654,684.95218524876577,0,363.89661730667927,0,10.790580790001574,135.88583178113228,13583.549802607553,3.162377115577222E-55,null,0,30,0,0,0,0,0,0,0,13583.549802607553,0,-13583.549802607553,-13583.549802607553,0,null,null,13409.787175011619,null,24259.774487111954]
[2053,0,0,9674.870165655977,672279.78201124712,0,8124.9978419752051,-1706.2495468147931,3256.121870495565,8124.9978419752051,6465.4960180757707,168.10289646997003,307.1110608585991,0,183.7000664365072,0,4.0958154327143976,51.578621922936669,8839.5863030959335,1.9268362198493995E-55,null,0,31,0,0,0,0,0,0,0,8839.5863030959335,0,-8839.5863030959335,-8839.5863030959335,0,null,null,8726.5091056617148,null,12246.671095767148]
[2054,0,0,3256.121870495565,676401.45526503911,0,4121.6732537919752,-865.55138329631473,-9.5496943686157465E-11,4121.6732537919752,1628.0609352477347,42.3295843164411,77.332894424267394,0,61.825098806879133,0,0.46871530429865638,5.9025339073671965,4309.5320805512292,8.7953972815226166E-56,null,0,32,0,0,0,0,0,0,0,4309.5320805512292,0,-4309.5320805512292,-4309.5320805512292,0,null,null,4254.4039565403909,null,4121.6732537919424]
[2055,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.6776701754464673E-70,null,0,33,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2056,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.5707933929875912E-70,null,0,34,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2057,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.4707252471701349E-70,null,0,35,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2058,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.3770319905341884E-70,null,0,36,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2059,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.2893075077096253E-70,null,0,37,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2060,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.2071715551005816E-70,null,0,38,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2061,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.1302681127116788E-70,null,0,39,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2062,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.0582638409719474E-70,null,0,40,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2063,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-9.9084663586752107E-71,null,0,41,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2064,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-9.2772427612029586E-71,null,0,42,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2065,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-8.6862315654872075E-71,null,0,43,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2066,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-8.1328710212044556E-71,null,0,44,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2067,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-7.6147625755631398E-71,null,0,45,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2068,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-7.1296604767266558E-71,null,0,46,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2069,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-6.6754620395553109E-71,null,0,47,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2070,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-6.2501985314738307E-71,null,0,48,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2071,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-5.8520266389590557E-71,null,0,49,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2072,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-5.4792204776591276E-71,null,0,50,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2073,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-5.1301641115118596E-71,null,0,51,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2074,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-4.803344548436256E-71,null,0,52,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2075,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-4.497345182236859E-71,null,0,53,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2076,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-4.2108396522947256E-71,null,0,54,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2077,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-3.9425860944297259E-71,null,0,55,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2078,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-3.691421758014424E-71,null,0,56,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2079,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-3.4562579660072876E-71,null,0,57,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2080,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-3.2360753960594054E-71,null,0,58,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2081,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-3.029919662240557E-71,null,0,59,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2082,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-2.8368971782335463E-71,null,0,60,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2083,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,{"$f":"IF(A88=1,($N$3+$N$2)*K88,($N$3+$N$2)*K88)","v":-4.5361048250924794E-12},0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-2.6561712840657147E-71,null,0,61,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2084,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,{"$f":"IF(A89=1,($N$3+$N$2)*K89,($N$3+$N$2)*K89)","v":-4.5361048250924794E-12},0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-2.4869586195888864E-71,null,0,62,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2085,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-2.3285257289885077E-71,null,0,63,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2086,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-2.1801858816041605E-71,null,0,64,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[{"$f":"1+A91","v":2087},0,0,{"$f":"I91+C92","v":-9.5496943686157465E-11},{"$f":"E91+J92","v":676401.45526503911},{"$f":"CA201","v":0},0,{"$f":"(F92-G92)*$D$2","v":0},{"$f":"D92-J92-H92","v":-9.5496943686157465E-11},{"$f":"CA387","v":0},{"$f":"(+I92+D92)/2","v":-9.5496943686157465E-11},-2.4829205358400941E-12,-4.5361048250924794E-12,0,{"$f":"AN92*$D$10","v":-4.9112713895738128E-13},0,{"$f":"(+AL92-(G92+L92+N92+O92+P92))*$D$1","v":-9.3380885981826646E-14},{"$f":"(+AL92-(G92+L92+N92+O92+P92+Q92))*$D$2","v":-1.1759459116285207E-12},{"$f":"J92+M92+L92+N92+O92+P92+Q92+R92","v":-8.7794792975003031E-12},-2.0412960952812254E-71,null,0,65,0,0,0,0,0,0,0,{"$f":"S92","v":-8.7794792975003031E-12},{"$f":"V92","v":0},{"$f":"AF92-AE92","v":8.7794792975003031E-12},8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2088,0,{"$f":"B93","v":0},-9.5496943686157465E-11,676401.45526503911,0,{"$f":"CA294","v":0},0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,{"$f":"IF(A93=1,$N$1*K93,$N$1*K93)","v":-2.4829205358400941E-12},-4.5361048250924794E-12,0,-4.9112713895738128E-13,{"$f":"AL93*$T$8","v":0},-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,{"$f":"S93/(1+$D$3)^(A93-1)","v":-1.9112543493513585E-71},null,0,{"$f":"1+W92","v":66},0,{"$f":"+X93","v":0},{"$f":"X93*$Z$24","v":0},0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,{"$f":"AF93-AE93","v":8.7794792975003031E-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$16","v":-8.6671709971055911E-12},null,{"$f":"C93-J92+AN92","v":-3.2741809263825417E-11}]
[2089,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.7894969751613782E-71,null,0,67,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2090,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.6754962128397605E-71,null,0,68,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2091,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.5687579237104981E-71,null,0,69,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2092,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.4688194484387269E-71,null,0,70,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2093,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.3752476016242149E-71,null,0,71,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2094,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.2876367941502332E-71,null,0,72,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2095,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.2056072751490888E-71,null,0,73,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2096,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.1288034859640918E-71,null,0,74,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2097,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-1.0568925189731579E-71,null,0,75,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-11]
[2098,0,0,-9.5496943686157465E-11,676401.45526503911,0,0,0,-9.5496943686157465E-11,0,-9.5496943686157465E-11,-2.4829205358400941E-12,-4.5361048250924794E-12,0,-4.9112713895738128E-13,0,-9.3380885981826646E-14,-1.1759459116285207E-12,-8.7794792975003031E-12,-9.8956267459379584E-72,null,0,76,0,0,0,0,0,0,0,-8.7794792975003031E-12,0,8.7794792975003031E-12,8.7794792975003031E-12,0,null,null,-8.6671709971055911E-12,null,-3.2741809263825417E-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":"$B29","v":21991.905794677106},{"$f":"$B30","v":22676.121540166652},{"$f":"$B31","v":23399.564110132116},{"$f":"$B32","v":24129.550851739925},{"$f":"$B33","v":24880.557397433542},{"$f":"$B34","v":25644.766405100749},{"$f":"$B35","v":26430.586241139554},{"$f":"$B36","v":27238.567403622808},{"$f":"$B37","v":28069.272813935022},{"$f":"$B38","v":28923.278071016524},{"$f":"$B39","v":29801.171711030256},{"$f":"$B40","v":30703.555472591113},{"$f":"$B41","v":31631.044567701596},{"$f":"$B42","v":32584.267958540302},{"$f":"$B43","v":33563.868640253975},{"$f":"$B44","v":34570.503929906641},{"$f":"$B45","v":35604.84576174344},{"$f":"$B46","v":36667.580988929672},{"$f":"$B47","v":37759.411691930101},{"$f":"$B48","v":38881.055493696011},{"$f":"$B49","v":40033.245881832299},{"$f":"$B50","v":41216.73253791975},{"$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":676401.45526503923},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":4398.3811589354218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4398.3811589354218,null,3.175E-2,7.2190000000000004E-2,0.24490000000000001,0.32]
[0.192,3,0,{"$f":"D$135*$A138","v":7037.409854296674},{"$f":"E$135*$A137","v":4535.224308033331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11572.634162330005,null,3.175E-2,6.6780000000000006E-2,0.17493,0.192]
[0.1152,4,0,4222.4459125780049,{"$f":"E$135*$A138","v":7256.3588928533291},{"$f":"F$135*$A137","v":4679.9128220264238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16158.717627457758,null,3.175E-2,6.1780000000000002E-2,0.12495000000000001,0.1152]
[0.1152,5,0,2533.4675475468025,4353.8153357119972,{"$f":"F$135*$A138","v":7487.860515242277},{"$f":"G$135*$A137","v":4825.9101703479855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19201.053568849064,null,3.175E-2,5.7149999999999999E-2,8.9249999999999996E-2,0.1152]
[5.7599999999999998E-2,6,0,2533.4675475468025,2612.2892014271983,4492.7163091453667,{"$f":"G$135*$A138","v":7721.4562725567757},{"$f":"H$135*$A137","v":4976.111479486709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22336.040810162856,null,3.175E-2,5.2859999999999997E-2,8.9249999999999996E-2,5.7599999999999998E-2]
[0,7,0,1266.7337737734013,2612.2892014271983,2695.6297854872196,4632.8737635340658,{"$f":"H$135*$A138","v":7961.7783671787338},{"$f":"I$135*$A137","v":5128.9532810201499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24298.258172420767,null,3.175E-2,4.8899999999999999E-2,8.9249999999999996E-2,0]
[0,8,0,0,1306.1446007135992,2695.6297854872196,2779.7242581204391,4777.0670203072405,{"$f":"I$135*$A138","v":8206.3252496322402},{"$f":"J$135*$A137","v":5286.1172482279107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25051.008162488648,null,3.175E-2,4.5229999999999999E-2,4.4609999999999997E-2,0]
[0,9,0,0,0,1347.8148927436098,2779.7242581204391,2866.2402121843438,4923.7951497793438,{"$f":"J$135*$A138","v":8457.7875971646572},{"$f":"K$135*$A137","v":5447.713480724562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25823.075590716951,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,10,0,0,0,0,1389.8621290602196,2866.2402121843438,2954.2770898676063,5074.6725582987947,{"$f":"K$135*$A138","v":8716.3415691592982},{"$f":"L$135*$A137","v":5613.8545627870044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26615.248121357268,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,11,0,0,0,0,0,1433.1201060921719,2954.2770898676063,3044.8035349792767,5229.8049414955794,{"$f":"L$135*$A138","v":8982.1673004592067},{"$f":"M$135*$A137","v":5784.655614203305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27428.828587097149,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,12,0,0,0,0,0,0,1477.1385449338031,3044.8035349792767,3137.8829648973474,5389.3003802755247,{"$f":"M$135*$A138","v":9255.4489827252874},{"$f":"N$135*$A137","v":5960.2343422060512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28264.808750017291,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,13,0,0,0,0,0,0,0,1522.4017674896384,3137.8829648973474,3233.5802281653146,5553.269389635173,{"$f":"N$135*$A138","v":9536.3749475296827},{"$f":"O$135*$A137","v":6140.711094518223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29124.22039223538,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,14,0,0,0,0,0,0,0,0,1568.9414824486737,3233.5802281653146,3331.9616337811035,5721.8249685178089,{"$f":"O$135*$A138","v":9825.1377512291565},{"$f":"P$135*$A137","v":6326.2089135403194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30007.654977682378,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,15,0,0,0,0,0,0,0,0,0,1616.7901140826573,3331.9616337811035,3433.0949811106852,5895.0826507374941,{"$f":"P$135*$A138","v":10121.934261664512},{"$f":"Q$135*$A137","v":6516.8535917080608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30915.717233084513,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,16,0,0,0,0,0,0,0,0,0,0,1665.9808168905518,3433.0949811106852,3537.0495904424961,6073.1605569987069,{"$f":"Q$135*$A138","v":10426.965746732896},{"$f":"R$135*$A137","v":6712.7737280507954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31849.025420226128,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,17,0,0,0,0,0,0,0,0,0,0,0,1716.5474905553426,3537.0495904424961,3643.8963341992239,6256.1794480397384,{"$f":"R$135*$A138","v":10740.437964881272},{"$f":"S$135*$A137","v":6914.100785981329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32808.211614099404,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,18,0,0,0,0,0,0,0,0,0,0,0,0,1768.524795221248,3643.8963341992239,3753.7076688238426,6444.2627789287635,{"$f":"S$135*$A138","v":11062.561257570125},{"$f":"T$135*$A137","v":7120.9691523486881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33793.921987091897,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,1821.948167099612,3753.7076688238426,3866.5576673572577,6637.536754542075,{"$f":"T$135*$A138","v":11393.550643757901},{"$f":"U$135*$A137","v":7333.5161977859352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34806.817099366628,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1876.8538344119213,3866.5576673572577,3982.522052725245,6836.1303862547402,{"$f":"U$135*$A138","v":11733.625916457495},{"$f":"V$135*$A137","v":7551.8823383860208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35847.572195592678,null,3.175E-2,4.4609999999999997E-2,0,0]
[0,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1933.2788336786289,3982.522052725245,4101.6782317528441,7040.1755498744969,{"$f":"V$135*$A138","v":12083.011741417633},{"$f":"W$135*$A137","v":7776.2110987392025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36916.877508188052,null,3.175E-2,2.2290000000000001E-2,0,0]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1991.2610263626225,4101.6782317528441,4224.1053299246978,7249.8070448505796,{"$f":"W$135*$A138","v":12441.937757982723},{"$f":"X$135*$A137","v":8006.6491763664599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38015.438567239922,null,3.175E-2,0,0,0]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2050.8391158764221,4224.1053299246978,4349.8842269103479,7465.162654789634,{"$f":"X$135*$A138","v":12810.638682186336},{"$f":"Y$135*$A137","v":8243.3465075839504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39143.976517271389,null,3.175E-2,0,0,0]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2112.0526649623489,4349.8842269103479,4479.0975928737807,7686.3832093118017,{"$f":"Y$135*$A138","v":13189.35441213432},{"$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,31816.772106192599,null,3.175E-2,0,0,0]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2174.942113455174,4479.0975928737807,4611.8299255870807,7913.6126472805918,{"$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,19179.482279196629,null,3.175E-2,0,0,0]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2239.5487964368904,4611.8299255870807,4748.1675883683547,0,{"$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,11599.546310392325,null,3.175E-2,0,0,0]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2305.9149627935403,4748.1675883683547,0,0,{"$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,7054.082551161895,null,3.175E-2,0,0,0]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2374.0837941841773,0,0,0,{"$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,2374.0837941841773,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$212)","v":21991.905794677106},22676.121540166652,23399.564110132116,24129.550851739925,24880.557397433542,25644.766405100752,26430.586241139557,27238.567403622808,28069.272813935026,28923.278071016521,29801.171711030252,30703.555472591117,31631.044567701596,32584.267958540302,33563.868640253975,34570.503929906641,35604.84576174344,36667.580988929672,37759.411691930101,38881.055493696011,40033.245881832299,41216.73253791975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$137:BP$212)","v":0},0,0,0,0,0,0,0,0,0,0,676401.455265039]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON TAX BASIS"]
[]
["Class =>",{"$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":21991.905794677106},{"$f":"$B30","v":22676.121540166652},{"$f":"$B31","v":23399.564110132116},{"$f":"$B32","v":24129.550851739925},{"$f":"$B33","v":24880.557397433542},{"$f":"$B34","v":25644.766405100749},{"$f":"$B35","v":26430.586241139554},{"$f":"$B36","v":27238.567403622808},{"$f":"$B37","v":28069.272813935022},{"$f":"$B38","v":28923.278071016524},{"$f":"$B39","v":29801.171711030256},{"$f":"$B40","v":30703.555472591113},{"$f":"$B41","v":31631.044567701596},{"$f":"$B42","v":32584.267958540302},{"$f":"$B43","v":33563.868640253975},{"$f":"$B44","v":34570.503929906641},{"$f":"$B45","v":35604.84576174344},{"$f":"$B46","v":36667.580988929672},{"$f":"$B47","v":37759.411691930101},{"$f":"$B48","v":38881.055493696011},{"$f":"$B49","v":40033.245881832299},{"$f":"$B50","v":41216.73253791975},{"$f":"$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:$BZ227)","v":676401.45526503923}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":2199.1905794677109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2199.1905794677109]
[0.1,3,0,{"$f":"D$227*$A230","v":2199.1905794677109},{"$f":"E$227*$A229","v":2267.6121540166655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4466.8027334843764]
[0.1,4,0,2199.1905794677109,{"$f":"E$227*$A230","v":2267.6121540166655},{"$f":"F$227*$A229","v":2339.9564110132119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6806.7591444975878]
[0.1,5,0,2199.1905794677109,2267.6121540166655,{"$f":"F$227*$A230","v":2339.9564110132119},{"$f":"G$227*$A229","v":2412.9550851739928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9219.7142296715811]
[0.1,6,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,{"$f":"G$227*$A230","v":2412.9550851739928},{"$f":"H$227*$A229","v":2488.0557397433545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11707.769969414936]
[0.1,7,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,{"$f":"H$227*$A230","v":2488.0557397433545},{"$f":"I$227*$A229","v":2564.476640510075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14272.24660992501]
[0.1,8,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,{"$f":"I$227*$A230","v":2564.476640510075},{"$f":"J$227*$A229","v":2643.0586241139554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16915.305234038966]
[0.1,9,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,{"$f":"J$227*$A230","v":2643.0586241139554},{"$f":"K$227*$A229","v":2723.856740362281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19639.161974401246]
[0.1,10,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,{"$f":"K$227*$A230","v":2723.856740362281},{"$f":"L$227*$A229","v":2806.9272813935022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22446.089255794748]
[0,11,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,{"$f":"L$227*$A230","v":2806.9272813935022},{"$f":"M$227*$A229","v":2892.3278071016525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25338.417062896402]
[0,12,0,0,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,{"$f":"M$227*$A230","v":2892.3278071016525},{"$f":"N$227*$A229","v":2980.1171711030256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26119.343654531716]
[0,13,0,0,0,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,{"$f":"N$227*$A230","v":2980.1171711030256},{"$f":"O$227*$A229","v":3070.3555472591115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26922.087047774163]
[0,14,0,0,0,0,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,{"$f":"O$227*$A230","v":3070.3555472591115},{"$f":"P$227*$A229","v":3163.1044567701597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27745.235093531111]
[0,15,0,0,0,0,0,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,{"$f":"P$227*$A230","v":3163.1044567701597},{"$f":"Q$227*$A229","v":3258.4267958540304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28590.70680421115]
[0,16,0,0,0,0,0,0,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,{"$f":"Q$227*$A230","v":3258.4267958540304},{"$f":"R$227*$A229","v":3356.3868640253977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29459.037928493188]
[0,17,0,0,0,0,0,0,0,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,{"$f":"R$227*$A230","v":3356.3868640253977},{"$f":"S$227*$A229","v":3457.0503929906645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30351.61168097378]
[0,18,0,0,0,0,0,0,0,0,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,{"$f":"S$227*$A230","v":3457.0503929906645},{"$f":"T$227*$A229","v":3560.4845761743441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31269.037633034171]
[0,19,0,0,0,0,0,0,0,0,0,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,{"$f":"T$227*$A230","v":3560.4845761743441},{"$f":"U$227*$A229","v":3666.7580988929676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32211.938991564857]
[0,20,0,0,0,0,0,0,0,0,0,0,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,{"$f":"U$227*$A230","v":3666.7580988929676},{"$f":"V$227*$A229","v":3775.9411691930104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33180.952879364362]
[0,21,0,0,0,0,0,0,0,0,0,0,0,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,{"$f":"V$227*$A230","v":3775.9411691930104},{"$f":"W$227*$A229","v":3888.1055493696012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34176.730621632312]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,{"$f":"W$227*$A230","v":3888.1055493696012},{"$f":"X$227*$A229","v":4003.3245881832299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35199.938038712513]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,{"$f":"X$227*$A230","v":4003.3245881832299},{"$f":"Y$227*$A229","v":4121.6732537919752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36251.255745245384]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,{"$f":"Y$227*$A230","v":4121.6732537919752},{"$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,33088.151288475223]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,{"$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,29829.72449262119]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,{"$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,26473.337628595793]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,{"$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,23016.287235605127]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,0,{"$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,19455.802659430785]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,0,0,{"$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,15789.044560537815]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,0,0,0,{"$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,12013.103391344806]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4003.3245881832299,4121.6732537919752,0,0,0,0,0,0,{"$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,8124.9978419752051]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4121.6732537919752,0,0,0,0,0,0,0,{"$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,4121.6732537919752]
[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$304)","v":21991.90579467711},22676.121540166652,23399.56411013212,24129.550851739925,24880.557397433546,25644.766405100749,26430.58624113955,27238.567403622805,28069.272813935022,28923.278071016532,29801.171711030256,30703.55547259111,31631.044567701603,32584.267958540298,33563.868640253975,34570.503929906634,35604.845761743447,36667.580988929687,37759.411691930101,38881.055493696011,40033.245881832292,41216.73253791975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$229:BP$304)","v":0},0,0,0,0,0,0,0,0,0,0,676401.45526503911]
[]
[]
[]
[]
[]
[]
[]
[]
["BOOK DEPRECIATION ON BOOK BASIS"]
[]
["Class =>",{"$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":21991.905794677106},{"$f":"$B30","v":22676.121540166652},{"$f":"$B31","v":23399.564110132116},{"$f":"$B32","v":24129.550851739925},{"$f":"$B33","v":24880.557397433542},{"$f":"$B34","v":25644.766405100749},{"$f":"$B35","v":26430.586241139554},{"$f":"$B36","v":27238.567403622808},{"$f":"$B37","v":28069.272813935022},{"$f":"$B38","v":28923.278071016524},{"$f":"$B39","v":29801.171711030256},{"$f":"$B40","v":30703.555472591113},{"$f":"$B41","v":31631.044567701596},{"$f":"$B42","v":32584.267958540302},{"$f":"$B43","v":33563.868640253975},{"$f":"$B44","v":34570.503929906641},{"$f":"$B45","v":35604.84576174344},{"$f":"$B46","v":36667.580988929672},{"$f":"$B47","v":37759.411691930101},{"$f":"$B48","v":38881.055493696011},{"$f":"$B49","v":40033.245881832299},{"$f":"$B50","v":41216.73253791975},{"$f":"$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:$BZ321)","v":676401.45526503923}]
[null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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":2199.1905794677109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2199.1905794677109]
[0.1,3,0,{"$f":"D$321*$A324","v":2199.1905794677109},{"$f":"E$321*$A323","v":2267.6121540166655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4466.8027334843764]
[0.1,4,0,2199.1905794677109,{"$f":"E$321*$A324","v":2267.6121540166655},{"$f":"F$321*$A323","v":2339.9564110132119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6806.7591444975878]
[0.1,5,0,2199.1905794677109,2267.6121540166655,{"$f":"F$321*$A324","v":2339.9564110132119},{"$f":"G$321*$A323","v":2412.9550851739928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9219.7142296715811]
[0.1,6,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,{"$f":"G$321*$A324","v":2412.9550851739928},{"$f":"H$321*$A323","v":2488.0557397433545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11707.769969414936]
[0.1,7,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,{"$f":"H$321*$A324","v":2488.0557397433545},{"$f":"I$321*$A323","v":2564.476640510075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14272.24660992501]
[0.1,8,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,{"$f":"I$321*$A324","v":2564.476640510075},{"$f":"J$321*$A323","v":2643.0586241139554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16915.305234038966]
[0.1,9,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,{"$f":"J$321*$A324","v":2643.0586241139554},{"$f":"K$321*$A323","v":2723.856740362281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19639.161974401246]
[0.1,10,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,{"$f":"K$321*$A324","v":2723.856740362281},{"$f":"L$321*$A323","v":2806.9272813935022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22446.089255794748]
[0,11,0,2199.1905794677109,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,{"$f":"L$321*$A324","v":2806.9272813935022},{"$f":"M$321*$A323","v":2892.3278071016525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25338.417062896402]
[0,12,0,0,2267.6121540166655,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,{"$f":"M$321*$A324","v":2892.3278071016525},{"$f":"N$321*$A323","v":2980.1171711030256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26119.343654531716]
[0,13,0,0,0,2339.9564110132119,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,{"$f":"N$321*$A324","v":2980.1171711030256},{"$f":"O$321*$A323","v":3070.3555472591115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26922.087047774163]
[0,14,0,0,0,0,2412.9550851739928,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,{"$f":"O$321*$A324","v":3070.3555472591115},{"$f":"P$321*$A323","v":3163.1044567701597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27745.235093531111]
[0,15,0,0,0,0,0,2488.0557397433545,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,{"$f":"P$321*$A324","v":3163.1044567701597},{"$f":"Q$321*$A323","v":3258.4267958540304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28590.70680421115]
[0,16,0,0,0,0,0,0,2564.476640510075,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,{"$f":"Q$321*$A324","v":3258.4267958540304},{"$f":"R$321*$A323","v":3356.3868640253977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29459.037928493188]
[0,17,0,0,0,0,0,0,0,2643.0586241139554,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,{"$f":"R$321*$A324","v":3356.3868640253977},{"$f":"S$321*$A323","v":3457.0503929906645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30351.61168097378]
[0,18,0,0,0,0,0,0,0,0,2723.856740362281,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,{"$f":"S$321*$A324","v":3457.0503929906645},{"$f":"T$321*$A323","v":3560.4845761743441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31269.037633034171]
[0,19,0,0,0,0,0,0,0,0,0,2806.9272813935022,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,{"$f":"T$321*$A324","v":3560.4845761743441},{"$f":"U$321*$A323","v":3666.7580988929676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32211.938991564857]
[0,20,0,0,0,0,0,0,0,0,0,0,2892.3278071016525,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,{"$f":"U$321*$A324","v":3666.7580988929676},{"$f":"V$321*$A323","v":3775.9411691930104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33180.952879364362]
[0,21,0,0,0,0,0,0,0,0,0,0,0,2980.1171711030256,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,{"$f":"V$321*$A324","v":3775.9411691930104},{"$f":"W$321*$A323","v":3888.1055493696012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34176.730621632312]
[0,22,0,0,0,0,0,0,0,0,0,0,0,0,3070.3555472591115,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,{"$f":"W$321*$A324","v":3888.1055493696012},{"$f":"X$321*$A323","v":4003.3245881832299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35199.938038712513]
[0,23,0,0,0,0,0,0,0,0,0,0,0,0,0,3163.1044567701597,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,{"$f":"X$321*$A324","v":4003.3245881832299},{"$f":"Y$321*$A323","v":4121.6732537919752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36251.255745245384]
[0,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3258.4267958540304,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,{"$f":"Y$321*$A324","v":4121.6732537919752},{"$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,33088.151288475223]
[0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3356.3868640253977,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,{"$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,29829.72449262119]
[0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3457.0503929906645,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,{"$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,26473.337628595793]
[0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3560.4845761743441,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,{"$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,23016.287235605127]
[0,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3666.7580988929676,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,0,{"$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,19455.802659430785]
[0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3775.9411691930104,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,0,0,{"$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,15789.044560537815]
[0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3888.1055493696012,4003.3245881832299,4121.6732537919752,0,0,0,0,0,{"$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,12013.103391344806]
[0,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4003.3245881832299,4121.6732537919752,0,0,0,0,0,0,{"$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,8124.9978419752051]
[0,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4121.6732537919752,0,0,0,0,0,0,0,{"$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,4121.6732537919752]
[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$398)","v":21991.90579467711},22676.121540166652,23399.56411013212,24129.550851739925,24880.557397433546,25644.766405100749,26430.58624113955,27238.567403622805,28069.272813935022,28923.278071016532,29801.171711030256,30703.55547259111,31631.044567701603,32584.267958540298,33563.868640253975,34570.503929906634,35604.845761743447,36667.580988929687,37759.411691930101,38881.055493696011,40033.245881832292,41216.73253791975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP$323:BP$398)","v":0},0,0,0,0,0,0,0,0,0,0,676401.45526503911]

{"sheet":"Inflation","index":8,"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]