{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Begin","Gulf Premium Surge","Tables","Model Settings","End","Labels","Con Output","EntityList","ReportList","SegmentList","PrintSettings"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":115,"comments":1,"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":"Begin","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Gulf Premium Surge","index":1,"n_rows":1470,"n_cols":96,"rows_kept":1470,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",C$1385:C$1424)=1,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",AI$1385:AI$1424)=1,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",BO$1385:BO$1424)=1,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",CG$1385:CG$1424)=1,\"Actual\",\"Forecast\")","v":"Forecast"},{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",CH$1385:CH$1424)=1,\"Actual\",\"Forecast\")","v":"Forecast"},{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",CI$1385:CI$1424)=1,\"Actual\",\"Forecast\")","v":"Forecast"},{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",CJ$1385:CJ$1424)=1,\"Actual\",\"Forecast\")","v":"Forecast"},{"$f":"IF(SUMIF($A$1385:$A$1424,\"Actual Period?\",CK$1385:CK$1424)=1,\"Actual\",\"Forecast\")","v":"Forecast"}]
[null,null,{"$f":"Labels!C7","v":"2004-12-31"},{"$f":"Labels!D7","v":"2005-01-31"},{"$f":"Labels!E7","v":"2005-02-28"},{"$f":"Labels!F7","v":"2005-03-31"},{"$f":"Labels!G7","v":"2005-04-30"},{"$f":"Labels!H7","v":"2005-05-31"},{"$f":"Labels!I7","v":"2005-06-30"},{"$f":"Labels!J7","v":"2005-07-31"},{"$f":"Labels!K7","v":"2005-08-31"},{"$f":"Labels!L7","v":"2005-09-30"},{"$f":"Labels!M7","v":"2005-10-31"},{"$f":"Labels!N7","v":"2005-11-30"},{"$f":"Labels!O7","v":"2005-12-31"},{"$f":"Labels!P7","v":"2006-01-31"},{"$f":"Labels!Q7","v":"2006-02-28"},{"$f":"Labels!R7","v":"2006-03-31"},{"$f":"Labels!S7","v":"2006-04-30"},{"$f":"Labels!T7","v":"2006-05-31"},{"$f":"Labels!U7","v":"2006-06-30"},{"$f":"Labels!V7","v":"2006-07-31"},{"$f":"Labels!W7","v":"2006-08-31"},{"$f":"Labels!X7","v":"2006-09-30"},{"$f":"Labels!Y7","v":"2006-10-31"},{"$f":"Labels!Z7","v":"2006-11-30"},{"$f":"Labels!AA7","v":"2006-12-31"},{"$f":"Labels!AB7","v":"2007-01-31"},{"$f":"Labels!AC7","v":"2007-02-28"},{"$f":"Labels!AD7","v":"2007-03-31"},{"$f":"Labels!AE7","v":"2007-04-30"},{"$f":"Labels!AF7","v":"2007-05-31"},{"$f":"Labels!AG7","v":"2007-06-30"},{"$f":"Labels!AH7","v":"2007-07-31"},{"$f":"Labels!AI7","v":"2007-08-31"},{"$f":"Labels!AJ7","v":"2007-09-30"},{"$f":"Labels!AK7","v":"2007-10-31"},{"$f":"Labels!AL7","v":"2007-11-30"},{"$f":"Labels!AM7","v":"2007-12-31"},{"$f":"Labels!AN7","v":"2008-01-31"},{"$f":"Labels!AO7","v":"2008-02-29"},{"$f":"Labels!AP7","v":"2008-03-31"},{"$f":"Labels!AQ7","v":"2008-04-30"},{"$f":"Labels!AR7","v":"2008-05-31"},{"$f":"Labels!AS7","v":"2008-06-30"},{"$f":"Labels!AT7","v":"2008-07-31"},{"$f":"Labels!AU7","v":"2008-08-31"},{"$f":"Labels!AV7","v":"2008-09-30"},{"$f":"Labels!AW7","v":"2008-10-31"},{"$f":"Labels!AX7","v":"2008-11-30"},{"$f":"Labels!AY7","v":"2008-12-31"},{"$f":"Labels!AZ7","v":"2009-01-31"},{"$f":"Labels!BA7","v":"2009-02-28"},{"$f":"Labels!BB7","v":"2009-03-31"},{"$f":"Labels!BC7","v":"2009-04-30"},{"$f":"Labels!BD7","v":"2009-05-31"},{"$f":"Labels!BE7","v":"2009-06-30"},{"$f":"Labels!BF7","v":"2009-07-31"},{"$f":"Labels!BG7","v":"2009-08-31"},{"$f":"Labels!BH7","v":"2009-09-30"},{"$f":"Labels!BI7","v":"2009-10-31"},{"$f":"Labels!BJ7","v":"2009-11-30"},{"$f":"Labels!BK7","v":"2009-12-31"},{"$f":"Labels!BL7","v":"2010-01-31"},{"$f":"Labels!BM7","v":"2010-02-28"},{"$f":"Labels!BN7","v":"2010-03-31"},{"$f":"Labels!BO7","v":"2010-04-30"},{"$f":"Labels!BP7","v":"2010-05-31"},{"$f":"Labels!BQ7","v":"2010-06-30"},{"$f":"Labels!BR7","v":"2010-07-31"},{"$f":"Labels!BS7","v":"2010-08-31"},{"$f":"Labels!BT7","v":"2010-09-30"},{"$f":"Labels!BU7","v":"2010-10-31"},{"$f":"Labels!BV7","v":"2010-11-30"},{"$f":"Labels!BW7","v":"2010-12-31"},null,null,{"$f":"Labels!BZ7","v":"2004-12-31"},{"$f":"Labels!CA7","v":"2005-12-31"},{"$f":"Labels!CB7","v":"2006-12-31"},{"$f":"Labels!CC7","v":"2007-12-31"},{"$f":"Labels!CD7","v":"2008-12-31"},{"$f":"Labels!CE7","v":"2009-12-31"},{"$f":"Labels!CF7","v":"2010-12-31"},{"$f":"Labels!CG7","v":"2011-12-31"},{"$f":"Labels!CH7","v":"2012-12-31"},{"$f":"Labels!CI7","v":"2013-12-31"},{"$f":"Labels!CJ7","v":"2014-12-31"},{"$f":"Labels!CK7","v":"2015-12-31"}]
[null,{"$f":"IF(ABS(SUM(BZ245:CK245))>10,\"OUT OF BALANCE\", \"IN BALANCE\")","v":"IN BALANCE"},{"$f":"Labels!C8","v":"DEC"},{"$f":"Labels!D8","v":"JAN"},{"$f":"Labels!E8","v":"FEB"},{"$f":"Labels!F8","v":"MAR"},{"$f":"Labels!G8","v":"APR"},{"$f":"Labels!H8","v":"MAY"},{"$f":"Labels!I8","v":"JUN"},{"$f":"Labels!J8","v":"JUL"},{"$f":"Labels!K8","v":"AUG"},{"$f":"Labels!L8","v":"SEP"},{"$f":"Labels!M8","v":"OCT"},{"$f":"Labels!N8","v":"NOV"},{"$f":"Labels!O8","v":"DEC"},{"$f":"Labels!P8","v":"JAN"},{"$f":"Labels!Q8","v":"FEB"},{"$f":"Labels!R8","v":"MAR"},{"$f":"Labels!S8","v":"APR"},{"$f":"Labels!T8","v":"MAY"},{"$f":"Labels!U8","v":"JUN"},{"$f":"Labels!V8","v":"JUL"},{"$f":"Labels!W8","v":"AUG"},{"$f":"Labels!X8","v":"SEP"},{"$f":"Labels!Y8","v":"OCT"},{"$f":"Labels!Z8","v":"NOV"},{"$f":"Labels!AA8","v":"DEC"},{"$f":"Labels!AB8","v":"JAN"},{"$f":"Labels!AC8","v":"FEB"},{"$f":"Labels!AD8","v":"MAR"},{"$f":"Labels!AE8","v":"APR"},{"$f":"Labels!AF8","v":"MAY"},{"$f":"Labels!AG8","v":"JUN"},{"$f":"Labels!AH8","v":"JUL"},{"$f":"Labels!AI8","v":"AUG"},{"$f":"Labels!AJ8","v":"SEP"},{"$f":"Labels!AK8","v":"OCT"},{"$f":"Labels!AL8","v":"NOV"},{"$f":"Labels!AM8","v":"DEC"},{"$f":"Labels!AN8","v":"JAN"},{"$f":"Labels!AO8","v":"FEB"},{"$f":"Labels!AP8","v":"MAR"},{"$f":"Labels!AQ8","v":"APR"},{"$f":"Labels!AR8","v":"MAY"},{"$f":"Labels!AS8","v":"JUN"},{"$f":"Labels!AT8","v":"JUL"},{"$f":"Labels!AU8","v":"AUG"},{"$f":"Labels!AV8","v":"SEP"},{"$f":"Labels!AW8","v":"OCT"},{"$f":"Labels!AX8","v":"NOV"},{"$f":"Labels!AY8","v":"DEC"},{"$f":"Labels!AZ8","v":"JAN"},{"$f":"Labels!BA8","v":"FEB"},{"$f":"Labels!BB8","v":"MAR"},{"$f":"Labels!BC8","v":"APR"},{"$f":"Labels!BD8","v":"MAY"},{"$f":"Labels!BE8","v":"JUN"},{"$f":"Labels!BF8","v":"JUL"},{"$f":"Labels!BG8","v":"AUG"},{"$f":"Labels!BH8","v":"SEP"},{"$f":"Labels!BI8","v":"OCT"},{"$f":"Labels!BJ8","v":"NOV"},{"$f":"Labels!BK8","v":"DEC"},{"$f":"Labels!BL8","v":"JAN"},{"$f":"Labels!BM8","v":"FEB"},{"$f":"Labels!BN8","v":"MAR"},{"$f":"Labels!BO8","v":"APR"},{"$f":"Labels!BP8","v":"MAY"},{"$f":"Labels!BQ8","v":"JUN"},{"$f":"Labels!BR8","v":"JUL"},{"$f":"Labels!BS8","v":"AUG"},{"$f":"Labels!BT8","v":"SEP"},{"$f":"Labels!BU8","v":"OCT"},{"$f":"Labels!BV8","v":"NOV"},{"$f":"Labels!BW8","v":"DEC"},null,null,{"$f":"Labels!BZ8","v":"TOTAL"},{"$f":"Labels!CA8","v":"TOTAL"},{"$f":"Labels!CB8","v":"TOTAL"},{"$f":"Labels!CC8","v":"TOTAL"},{"$f":"Labels!CD8","v":"TOTAL"},{"$f":"Labels!CE8","v":"TOTAL"},{"$f":"Labels!CF8","v":"TOTAL"},{"$f":"Labels!CG8","v":"TOTAL"},{"$f":"Labels!CH8","v":"TOTAL"},{"$f":"Labels!CI8","v":"TOTAL"},{"$f":"Labels!CJ8","v":"TOTAL"},{"$f":"Labels!CK8","v":"TOTAL"}]
[null,{"$f":"Labels!B9","v":"NPS REPORTING SECTION"}]
[null,{"$f":"Labels!B10","v":"Beginning of Reporting Section"}]
[]
[null,{"$f":"Labels!B12","v":"SUMMARY"}]
[]
[{"$f":"B14","v":"Return on Average Common Equity"},{"$f":"Labels!B14","v":"Return on Average Common Equity"},null,{"$f":"IF(ISERROR(D139/D195),0,D139/D195)","v":1.1885041891402926E-2},{"$f":"IF(ISERROR(E139/(SUM(D195:E195)/2)),0,E139/(SUM(D195:E195)/2))","v":1.6602975043726584E-2},{"$f":"IF(ISERROR(F139/(SUM(D195:F195)/3)),0,F139/(SUM(D195:F195)/3))","v":1.2219650116128248E-2},{"$f":"IF(ISERROR(G139/(SUM(D195:G195)/4)),0,G139/(SUM(D195:G195)/4))","v":1.268396211448509E-2},{"$f":"IF(ISERROR(H139/(SUM(D195:H195)/5)),0,H139/(SUM(D195:H195)/5))","v":1.117977357437918E-2},{"$f":"IF(ISERROR(I139/(SUM(D195:I195)/6)),0,I139/(SUM(D195:I195)/6))","v":3.4143463525553312E-3},{"$f":"IF(ISERROR(J139/(SUM(D195:J195)/7)),0,J139/(SUM(D195:J195)/7))","v":1.1775730208531867E-2},{"$f":"IF(ISERROR(K139/(SUM(D195:K195)/8)),0,K139/(SUM(D195:K195)/8))","v":1.3139879883908284E-2},{"$f":"IF(ISERROR(L139/(SUM(D195:L195)/9)),0,L139/(SUM(D195:L195)/9))","v":7.6173286757087195E-3},{"$f":"IF(ISERROR(M139/(SUM(D195:M195)/10)),0,M139/(SUM(D195:M195)/10))","v":8.3047311955907234E-3},{"$f":"IF(ISERROR(N139/(SUM(D195:N195)/11)),0,N139/(SUM(D195:N195)/11))","v":1.6092272176007765E-2},{"$f":"IF(ISERROR(O139/(SUM(D195:O195)/12)),0,O139/(SUM(D195:O195)/12))","v":1.615779942767976E-2},{"$f":"IF(ISERROR(P139/((P195+D195)/2)),0,P139/((P195+D195)/2))","v":1.5063796602456325E-2},1.7385668924422875E-2,1.3789723979034264E-2,1.4983856257315471E-2,1.0179397641703444E-2,1.4024885607006071E-2,1.3385329884827176E-2,1.2969907313246596E-2,1.4327403190101074E-2,1.5735619696141297E-2,1.8466936134081249E-2,1.5510996275602052E-2,1.652641657529088E-2,1.5960459179361963E-2,1.5422724847843315E-2,1.5489664803580711E-2,1.5878266334738982E-2,1.4008780306741377E-2,1.3738188987268838E-2,1.4444868140945467E-2,1.6232343595786156E-2,1.4055787832140962E-2,1.6116495858188414E-2,1.7068589562675585E-2,1.7402894176516043E-2,1.6677479405519089E-2,1.6912049431022841E-2,1.6788284858757888E-2,1.5154671657488034E-2,1.3163167368083853E-2,1.4933869326056826E-2,1.5146791118306902E-2,{"$f":"IF(ISERROR(AV139/((AV195+AJ195)/2)),0,AV139/((AV195+AJ195)/2))","v":1.7227412932140303E-2},1.6809891984857085E-2,1.7383754185003545E-2,1.8981923657184738E-2,1.7486240611015311E-2,1.9697394465653564E-2,1.8916785340548387E-2,1.7749728786841144E-2,1.9068172416981301E-2,1.9812415133803597E-2,1.1532675732504719E-2,1.7913289952109914E-2,1.6891296742324723E-2,1.7119427676180642E-2,1.9930780064747307E-2,1.8665351797078865E-2,1.8675574636263494E-2,1.8003904228016909E-2,1.8221702363316182E-2,1.8558540677701359E-2,1.9134851857494233E-2,1.8902000130765272E-2,1.6654407611682357E-2,1.6268628319175152E-2,1.7370082742970978E-2,1.8565784685307733E-2,1.9360669831371233E-2,1.8873440918059897E-2,null,null,null,{"$f":"IF(ISERROR(CA139/((CA195+BZ195)/2)),0,CA139/((CA195+BZ195)/2))","v":0.13430431519798991},0.16403393203366251,0.176541525844542,0.19324643944362085,0.21521933561578632,0.22062659145847313,0.21110629291020633,0.22639243133169365,0.28943381651357758,0.3162018810422334,0.33666567151684323]
["Base Case Return on Equity %",{"$f":"Labels!B15","v":"Base Case Return on Equity %"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B15,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B15,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B15,AJ$1385:AJ$1424)*AJ$351,SUMIF($A$542:$A$1382,$B15,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B15,BP$1385:BP$1424)*BP$351,SUMIF($A$542:$A$1382,$B15,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(CA$6=\"Actual\",SUMIF($A$1385:$A$1424,$B15,CA$1385:CA$1424)*CA$351,SUMIF($A$542:$A$1382,$B15,CA$542:CA$1382)*CA$351)","v":0},0,0,0,0,0,0,0,0,0,0]
["End of Period Return on Equity %",{"$f":"Labels!B16","v":"End of Period Return on Equity %"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(D139:O139)/O195),0,(SUM(D139:O139)/O195))","v":0.12528565280171844},0.1298587119770449,0.13166580683511359,0.13448655461762243,0.13413265418981077,0.13579600747062728,0.14468490495719313,0.14882293291239701,0.1433331191635604,0.14822353305591693,0.15218671993794053,0.15568103472646305,0.1563823707763165,0.16063085262964774,0.1619359481727897,0.1664900559172047,0.16879788365112336,0.17224592925154725,0.17289908967478615,0.17420916362539643,0.17200611096401397,0.17468834753512,0.17023368428640476,0.16956166211359716,0.17332947677238669,0.17728022841062263,0.18063829527515646,0.18477892445566646,0.18861758764961084,0.18647287997238529,0.186544104828682,0.18714295226186217,{"$f":"IF(ISERROR(SUM(AJ139:AU139)/AU195),0,(SUM(AJ139:AU139)/AU195))","v":0.18258805661009794},0.18180412799051912,0.18564609168095297,0.18952365267698226,0.19390331732802191,0.1964448452548079,0.20203684943363123,0.20686122390681513,0.21007807168467021,0.21592807717835533,0.21961844339193037,0.21680060336167375,0.2163214415155493,0.21362095590187935,0.2138003079296561,0.21833517791930576,0.22015171601622494,0.22399211702421726,0.22485688563713052,0.2261311552572573,0.22953640811442053,0.23237768861993791,0.22989438412023161,0.23283942896970358,0.23407293225807174,0.23775619484160135,0.23655488996666379,0.24084350376319971,0.22903549315025337,null,null,null,{"$f":"IF(ISERROR(CA139/CA195),0,(CA139/CA195))","v":0.12528565280171852},0.15638237077631653,0.17332947677238666,0.19390331732802185,0.22015171601622494,0.2290354931502534,0.21882134616488194,0.23648798372536869,0.29569647443377151,0.32265020324415461,0.34085417238723381]
["EBITDA",{"$f":"Labels!B17","v":"EBITDA"},null,{"$f":"D109+D91","v":41.618049999999997},52.452189999999995,41.896790000000003,44.77814,40.449310000000004,22.543200000000002,42.968259999999994,46.42897,34.344190000000005,36.58578,56.284660000000002,56.604140000000001,54.569630000000004,60.315809999999985,52.062250000000006,56.057669999999987,43.170750000000005,53.315249999999999,52.005389999999984,52.501819999999988,58.229590000000009,63.874430000000004,72.022959999999998,63.550210000000007,66.511579999999981,64.846099999999993,64.872460000000004,64.526180000000011,64.674069999999986,58.774380000000008,59.405939999999987,64.319949999999992,{"$f":"AJ109+AJ91","v":69.252569999999992},64.619420000000005,71.085920000000016,73.670989999999989,74.015950000000004,72.859880000000004,71.979390000000009,71.422110000000004,67.61527000000001,62.023280000000007,67.791859999999986,68.639049999999997,78.538800000000009,78.283990000000003,79.055560000000014,82.619129999999998,76.855229999999992,80.902829999999994,80.580740000000006,76.270420000000001,77.84478,80.565370000000001,65.70132000000001,78.823790000000002,78.623719999999992,78.605559999999997,86.880499999999984,83.379660000000001,81.702769999999987,79.560039999999987,78.791809999999984,79.343080000000015,{"$f":"BP109+BP91","v":81.030360000000002},82.460790000000003,75.698652354734634,74.680916930986044,77.749173525212285,81.741874493455356,82.997968195819595,82.471425559243059,null,null,null,{"$f":"CA109+CA91","v":516.95368000000008},681.67576000000008,786.55955999999992,874.84427000000005,945.03392000000008,958.22886105945099,918.43812691560584,934.36893160511909,943.4050102441629,953.9314684009621,956.81414685086463]
["EBIT",{"$f":"Labels!B18","v":"EBIT"},null,{"$f":"D109","v":27.992219999999996},38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,42.770789999999991,{"$f":"AJ109","v":47.368169999999999},42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,52.398870000000009,{"$f":"BP109","v":54.086129999999997},55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"CA109","v":338.70479000000012},465.49134000000004,532.23914999999988,590.44822999999997,635.64544999999998,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608186,715.77982819056012]
["Net Income (NI)",{"$f":"Labels!B19","v":"Net Income (NI)"},null,{"$f":"D139","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"AJ139","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"BP139","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"CA139","v":208.11814814163068},286.50299026399614,329.54282544332398,366.16951222179785,397.51680512759839,384.26616049541383,342.1229618159316,339.46847043326107,406.85308556137647,426.54212014423581,439.66775946605156]
["YTD Net Income",{"$f":"Labels!B20","v":"YTD Net Income"},null,{"$f":"SUM($D139:D139)","v":17.193955684468822},{"$f":"SUM($D139:E139)","v":41.057325711406321},{"$f":"SUM($D139:F139)","v":58.578498320968734},{"$f":"SUM($D139:G139)","v":76.959941726621977},{"$f":"SUM($D139:H139)","v":93.250870343176146},{"$f":"SUM($D139:I139)","v":98.248947178566723},{"$f":"SUM($D139:J139)","v":115.57189452116401},{"$f":"SUM($D139:K139)","v":135.01806500590934},{"$f":"SUM($D139:L139)","v":146.35331311304293},{"$f":"SUM($D139:M139)","v":158.86439608218981},{"$f":"SUM($D139:N139)","v":183.34734732519365},{"$f":"SUM($D139:O139)","v":208.11814814163054},{"$f":"SUM($P139:P139)","v":23.322790547461679},{"$f":"SUM($P139:Q139)","v":50.070748761836782},{"$f":"SUM($P139:R139)","v":71.22780425188779},{"$f":"SUM($P139:S139)","v":95.065323367507858},{"$f":"SUM($P139:T139)","v":111.1145152198976},{"$f":"SUM($P139:U139)","v":133.40414291686557},{"$f":"SUM($P139:V139)","v":154.65658211518374},{"$f":"SUM($P139:W139)","v":175.92301670481837},{"$f":"SUM($P139:X139)","v":199.68645186250396},{"$f":"SUM($P139:Y139)","v":227.13188039828535},{"$f":"SUM($P139:Z139)","v":259.41135891773462},{"$f":"SUM($P139:AA139)","v":286.50299026399608},{"$f":"SUM($AB139:AB139)","v":28.645174140615783},{"$f":"SUM($AB139:AC139)","v":56.227794701340713},{"$f":"SUM($AB139:AD139)","v":82.687243845993009},{"$f":"SUM($AB139:AE139)","v":109.55986654596124},{"$f":"SUM($AB139:AF139)","v":137.17837557890331},{"$f":"SUM($AB139:AG139)","v":161.70887669225144},{"$f":"SUM($AB139:AH139)","v":185.63723904614179},{"$f":"SUM($AB139:AI139)","v":211.71841880863619},{"$f":"SUM($AB139:AJ139)","v":241.27808316767772},{"$f":"SUM($AB139:AK139)","v":267.53743855562357},{"$f":"SUM($AB139:AL139)","v":297.68158937487846},{"$f":"SUM($AB139:AM139)","v":329.54282544332403},{"$f":"SUM($AN139:AN139)","v":32.155568861076453},{"$f":"SUM($AN139:AO139)","v":62.738960577358355},{"$f":"SUM($AN139:AP139)","v":93.445643694691938},{"$f":"SUM($AN139:AQ139)","v":123.70945108423545},{"$f":"SUM($AN139:AR139)","v":151.42979590464137},{"$f":"SUM($AN139:AS139)","v":175.52764260410274},{"$f":"SUM($AN139:AT139)","v":202.97604178350582},{"$f":"SUM($AN139:AU139)","v":231.66282416952419},{"$f":"SUM($AN139:AV139)","v":264.55720750872797},{"$f":"SUM($AN139:AW139)","v":296.94896885763393},{"$f":"SUM($AN139:AX139)","v":330.20195832225738},{"$f":"SUM($AN139:AY139)","v":366.16951222179796},{"$f":"SUM($AZ139:AZ139)","v":32.748967761901604},{"$f":"SUM($AZ139:BA139)","v":69.237654425458786},{"$f":"SUM($AZ139:BB139)","v":103.87629214449008},{"$f":"SUM($AZ139:BC139)","v":136.03760481826922},{"$f":"SUM($AZ139:BD139)","v":170.63095574642409},{"$f":"SUM($AZ139:BE139)","v":206.79158423726497},{"$f":"SUM($AZ139:BF139)","v":227.88145241331006},{"$f":"SUM($AZ139:BG139)","v":261.4181460999252},{"$f":"SUM($AZ139:BH139)","v":293.42649365257978},{"$f":"SUM($AZ139:BI139)","v":325.79177435927829},{"$f":"SUM($AZ139:BJ139)","v":363.04131995927958},{"$f":"SUM($AZ139:BK139)","v":397.51680512759839},{"$f":"SUM($BL139:BL139)","v":34.060009528125171},{"$f":"SUM($BL139:BM139)","v":66.467972621419307},{"$f":"SUM($BL139:BN139)","v":98.868939508525045},{"$f":"SUM($BL139:BO139)","v":131.47293814644502},{"$f":"SUM($BL139:BP139)","v":164.66914773462798},{"$f":"SUM($BL139:BQ139)","v":197.74215504222923},{"$f":"SUM($BL139:BR139)","v":226.94638686924264},{"$f":"SUM($BL139:BS139)","v":255.44077319912839},{"$f":"SUM($BL139:BT139)","v":285.74184926752343},{"$f":"SUM($BL139:BU139)","v":318.19390611089784},{"$f":"SUM($BL139:BV139)","v":351.3942177754675},{"$f":"SUM($BL139:BW139)","v":384.26616049541377}]
[]
[null,{"$f":"Labels!B22","v":"Capital Structure:"}]
[{"$f":"B23","v":"Debt %"},{"$f":"Labels!B23","v":"Debt %"},null,{"$f":"IF(ISERROR((D211+D221)/(D213+D221)),0,(D211+D221)/(D213+D221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR((AJ211+AJ221)/(AJ213+AJ221)),0,(AJ211+AJ221)/(AJ213+AJ221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR((BP211+BP221)/(BP213+BP221)),0,(BP211+BP221)/(BP213+BP221))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(ISERROR((CA211+CA221)/(CA213+CA221)),0,(CA211+CA221)/(CA213+CA221))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"B24","v":"Preferred %"},{"$f":"Labels!B24","v":"Preferred %"},null,{"$f":"IF(ISERROR(D197/(D213+D221)),0,D197/(D213+D221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AJ197/(AJ213+AJ221)),0,AJ197/(AJ213+AJ221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(BP197/(BP213+BP221)),0,BP197/(BP213+BP221))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(ISERROR(CA197/(CA213+CA221)),0,CA197/(CA213+CA221))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"B25","v":"Trust Preferred %"},{"$f":"Labels!B25","v":"Trust Preferred %"},null,{"$f":"IF(ISERROR(D198/(D213+D221)),0,D198/(D213+D221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AJ198/(AJ213+AJ221)),0,AJ198/(AJ213+AJ221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(BP198/(BP213+BP221)),0,BP198/(BP213+BP221))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(ISERROR(CA198/(CA213+CA221)),0,CA198/(CA213+CA221))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"B26","v":"Equity %"},{"$f":"Labels!B26","v":"Equity %"},null,{"$f":"IF(ISERROR(D195/(D221+D213)),0,D195/(D221+D213))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(AJ195/(AJ221+AJ213)),0,AJ195/(AJ221+AJ213))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(BP195/(BP221+BP213)),0,BP195/(BP221+BP213))","v":1},1,1,1,1,1,1,1,null,null,null,{"$f":"IF(ISERROR(CA195/(CA221+CA213)),0,CA195/(CA221+CA213))","v":1},1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"Labels!B28","v":"Rating Agency Ratios / Other Measures:"}]
[{"$f":"B29","v":"RA Debt %"},{"$f":"Labels!B29","v":"RA Debt %"},null,{"$f":"IF(ISERROR((D211+D221+D37)/(D213+D221+D37)),0,(D211+D221+D37)/(D213+D221+D37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR((AJ211+AJ221+AJ37)/(AJ213+AJ221+AJ37)),0,(AJ211+AJ221+AJ37)/(AJ213+AJ221+AJ37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR((BP211+BP221+BP37)/(BP213+BP221+BP37)),0,(BP211+BP221+BP37)/(BP213+BP221+BP37))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(ISERROR((CA211+CA221+CA37)/(CA213+CA221+CA37)),0,(CA211+CA221+CA37)/(CA213+CA221+CA37))","v":0},0,0,0,0,0,0,0,0,0,0]
["RA Preferred %",{"$f":"Labels!B30","v":"RA Preferred %"},null,{"$f":"IF(ISERROR(D197/(D213+D221+D37)),0,D197/(D213+D221+D37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AJ197/(AJ213+AJ221+AJ37)),0,AJ197/(AJ213+AJ221+AJ37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(BP197/(BP213+BP221+BP37)),0,BP197/(BP213+BP221+BP37))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(ISERROR(CA197/(CA213+CA221+CA37)),0,CA197/(CA213+CA221+CA37))","v":0},0,0,0,0,0,0,0,0,0,0]
["RA Trust Preferred %",{"$f":"Labels!B31","v":"RA Trust Preferred %"},null,{"$f":"IF(ISERROR(D198/(D213+D221+D37)),0,D198/(D213+D221+D37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AJ198/(AJ213+AJ221+AJ37)),0,AJ198/(AJ213+AJ221+AJ37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(BP198/(BP213+BP221+BP37)),0,BP198/(BP213+BP221+BP37))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(ISERROR(CA198/(CA213+CA221+CA37)),0,CA198/(CA213+CA221+CA37))","v":0},0,0,0,0,0,0,0,0,0,0]
["RA Equity %",{"$f":"Labels!B32","v":"RA Equity %"},null,{"$f":"IF(ISERROR(D195/(D221+D213+D37)),0,D195/(D221+D213+D37))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(AJ195/(AJ221+AJ213+AJ37)),0,AJ195/(AJ221+AJ213+AJ37))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(BP195/(BP221+BP213+BP37)),0,BP195/(BP221+BP213+BP37))","v":1},1,1,1,1,1,1,1,null,null,null,{"$f":"IF(ISERROR(CA195/(CA221+CA213+CA37)),0,CA195/(CA221+CA213+CA37))","v":1},1,1,1,1,1,1,1,1,1,1]
["Funds From Operations Interest Coverage",{"$f":"Labels!B33","v":"Funds From Operations Interest Coverage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Funds From Operations to Avg Debt %",{"$f":"Labels!B34","v":"Funds From Operations to Avg Debt %"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Interest Coverage",{"$f":"Labels!B35","v":"Pre-Tax Interest Coverage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["CF to Net Construction Expenditures %",{"$f":"Labels!B36","v":"CF to Net Construction Expenditures %"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Imputed Debt Balance",{"$f":"Labels!B37","v":"Imputed Debt Balance"},{"$f":"IF(C$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,C$1385:C$1424)*C$351,SUMIF($A$542:$A$1382,$B37,C$542:C$1382)*C$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,AI$1385:AI$1424)*AI$351,SUMIF($A$542:$A$1382,$B37,AI$542:AI$1382)*AI$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,BO$1385:BO$1424)*BO$351,SUMIF($A$542:$A$1382,$B37,BO$542:BO$1382)*BO$351)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"O37","v":0},{"$f":"AA37","v":0},{"$f":"AM37","v":0},{"$f":"AY37","v":0},{"$f":"BK37","v":0},{"$f":"BW37","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B37,CG$542:CG$1382)*CG$351)","v":0},{"$f":"IF(CH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,CH$1385:CH$1424)*CH$351,SUMIF($A$542:$A$1382,$B37,CH$542:CH$1382)*CH$351)","v":0},{"$f":"IF(CI$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,CI$1385:CI$1424)*CI$351,SUMIF($A$542:$A$1382,$B37,CI$542:CI$1382)*CI$351)","v":0},{"$f":"IF(CJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,CJ$1385:CJ$1424)*CJ$351,SUMIF($A$542:$A$1382,$B37,CJ$542:CJ$1382)*CJ$351)","v":0},{"$f":"IF(CK$6=\"Actual\",SUMIF($A$1385:$A$1424,$B37,CK$1385:CK$1424)*CK$351,SUMIF($A$542:$A$1382,$B37,CK$542:CK$1382)*CK$351)","v":0}]
[]
[null,{"$f":"Labels!B39","v":"INCOME STATEMENT"}]
[]
[null,{"$f":"Labels!B41","v":"Operating Revenues:"}]
[{"$f":"B42","v":"Recurring Revenue"},{"$f":"Labels!B42","v":"Recurring Revenue"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B42,D$542:D$1382)*D$351)","v":51.744729999999997},54.158459999999998,55.474980000000002,53.758890000000001,55.436730000000004,55.567639999999997,56.747949999999996,59.82255,60.465890000000002,61.207259999999998,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B42,N$542:N$1382)*N$351)","v":65.428809999999999},65.816199999999995,65.447119999999998,65.125619999999998,64.866330000000005,65.698759999999993,64.823160000000001,67.267240000000001,67.819459999999992,68.652239999999992,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B42,X$542:X$1382)*X$351)","v":69.985280000000003},71.454660000000004,74.232780000000005,75.36048000000001,77.104919999999993,74.32907999999999,75.779700000000005,77.768340000000023,76.758179999999996,76.073250000000002,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B42,AH$542:AH$1382)*AH$351)","v":76.835279999999997},81.816059999999993,79.297460000000001,82.956029999999998,83.15167000000001,84.093869999999995,83.753360000000001,83.971580000000003,85.439660000000003,84.436729999999997,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B42,AR$542:AR$1382)*AR$351)","v":82.990580000000008},84.257390000000001,84.909279999999995,87.009140000000002,88.195189999999997,90.125330000000005,92.371100000000013,91.169380000000004,88.850679999999997,89.767229999999998,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B42,BB$542:BB$1382)*BB$351)","v":89.169690000000003},91.030110000000008,88.473869999999991,91.982240000000004,90.162710000000004,94.057550000000006,91.588719999999995,95.363830000000007,95.073979999999992,95.535080000000008,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B42,BL$542:BL$1382)*BL$351)","v":93.527779999999993},93.960039999999992,95.546669999999992,93.808580000000006,94.933419999999998,94.418179999999992,96.009887999999989,95.562271999999993,96.848063866666664,97.249906267222229,97.137562324442129,96.879254481423629,null,null,null,{"$f":"SUM(D42:O42)","v":695.63009},{"$f":"SUM(P42:AA42)","v":820.73313000000007},{"$f":"SUM(AB42:AM42)","v":945.96384},{"$f":"SUM(AN42:AY42)","v":1038.6287200000002},{"$f":"SUM(AZ42:BK42)","v":1101.0556899999999},{"$f":"SUM(BL42:BW42)","v":1145.8816169397546},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B42,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B42,CG$542:CG$1382)*CG$351)","v":1132.5868105716106},1147.0242815635884,1158.3122880449005,1165.8400226601702,1170.8517090794332]
["One - Time Revenue",{"$f":"Labels!B43","v":"One - Time Revenue"},null,6.3224699999999991,2.8988400000000003,0.69972000000000001,2.0741700000000001,3.4736100000000003,2.6989200000000002,1.4744099999999998,3.6485400000000001,8.596560000000002,6.3079800000000006,3.44862,1.0245900000000001,0.99959999999999993,0.64973999999999998,0.97460999999999987,1.2495000000000001,1.4244300000000001,2.8738500000000005,2.37405,4.4732099999999999,5.4503099999999991,3.4985999999999997,5.89764,2.9988000000000001,1.39944,0.62475000000000003,0.84965999999999997,0.39984000000000103,2.1241500000000002,3.02379,3.7484999999999999,4.0733699999999997,3.8234699999999999,3.5735700000000001,3.8234699999999999,0.87120000000000009,0.79967999999999995,0.74969999999999992,0.59975999999999996,0.47481000000000001,1.2744899999999999,3.2736900000000002,4.3482599999999998,3.4236300000000002,6.2474999999999996,3.0487800000000003,0.54977999999999994,0.22491,0.52478999999999998,0.12495000000000001,0.57477,0.94962000000000002,1.47441,3.64554,4.02339,1.93821,4.9480200000000005,2.6239499999999998,1.39944,0.92462999999999995,0.42482999999999999,0.19991999999999999,0.69372,0.47481000000000001,1.39944,2.94882,3.1667327999999997,2.9908031999999998,4.0463807999999997,1.9352255999999999,0.70371839999999997,0.35185919999999998,null,null,null,42.668430000000001,32.864339999999999,28.335210000000004,25.014989999999997,23.151720000000001,19.336259999999999,15.393839999999999,14.564992994243603,14.370467899509407,13.217745527408665,13.468474984252413]
["Service Contract Revenue",{"$f":"Labels!B44","v":"Service Contract Revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Energy Sales Revenue",{"$f":"Labels!B45","v":"Energy Sales Revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit Premium",{"$f":"Labels!B46","v":"Tax Credit Premium"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Demand Revenue",{"$f":"Labels!B47","v":"Demand Revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Usage Revenue",{"$f":"Labels!B48","v":"Usage Revenue"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Equipment Sales",{"$f":"Labels!B49","v":"Equipment Sales"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B50","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B51","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B52","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B53","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Other Revenues",{"$f":"Labels!B54","v":"Other Revenues"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B55","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Total Revenues",{"$f":"Labels!B56","v":"Total Revenues"},null,{"$f":"SUM(D42:D55)","v":58.0672},57.057299999999998,56.174700000000001,55.833060000000003,58.910340000000005,58.266559999999998,58.222359999999995,63.471089999999997,69.062449999999998,67.515240000000006,68.877430000000004,66.840789999999998,66.446719999999999,65.775359999999992,65.840940000000003,66.948259999999991,66.247590000000002,70.141090000000005,70.193509999999989,73.125449999999987,75.435590000000005,74.95326,80.130420000000001,78.359280000000012,78.504359999999991,74.953829999999996,76.629360000000005,78.168180000000021,78.882329999999996,79.097040000000007,80.58377999999999,85.88942999999999,{"$f":"SUM(AJ42:AJ55)","v":83.120930000000001},86.529600000000002,86.97514000000001,84.965069999999997,84.553039999999996,84.721280000000007,86.039420000000007,84.911540000000002,84.265070000000009,87.531080000000003,89.257539999999992,90.432770000000005,94.442689999999999,93.174109999999999,92.920880000000011,91.394289999999998,89.375469999999993,89.892179999999996,89.744460000000004,91.979730000000004,89.948279999999997,95.627780000000001,94.18610000000001,95.995760000000004,96.536739999999995,97.987780000000001,96.47341999999999,96.459710000000001,93.952609999999993,94.159959999999998,96.240389999999991,94.283390000000011,{"$f":"SUM(BP42:BP55)","v":96.332859999999997},97.36699999999999,99.176620799999995,98.553075199999995,100.89444466666666,99.185131867222225,97.841280724442129,97.231113681423636,null,null,null,{"$f":"SUM(CA42:CA55)","v":738.29852000000005},853.59747000000004,974.29904999999997,1063.6437100000001,1124.20741,1165.2178769397547,1147.9806505716106,1161.5892745578319,1172.6827559444098,1179.0577681875789,1184.3201840636857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB59:AM59)","v":45.20111}]
[null,{"$f":"Labels!B58","v":"Operating & Maintenance Expenses:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB59/$AM$57","v":1.6136771862460899E-2},1.7158870656052476E-2,1.526068718223955E-2,0.11319080438511357,0.10261009076989482,0.20002296403783004,0.12279410837477223,0.1881256898337231,0.16085644799430809,2.6278115736538328E-2,1.9747302665797366E-2,{"$f":"AM59/$AM$57","v":1.781814650126955E-2},{"$f":"AN59/$CD$59","v":1.5065857674182122E-2},{"$f":"AO59/$CD$59","v":1.7623226124649526E-2},8.5846901050065025E-2,6.8077974511996028E-2,9.0520622371276366E-2,0.26619248068436568,0.13482724823892778,0.13917651431115124,7.6112156263910838E-2,5.4365825902793458E-2,2.6095596433340858E-2,2.6095596433340858E-2]
[{"$f":"B59","v":"Marketing & Enrollment Costs"},{"$f":"Labels!B59","v":"Marketing & Enrollment Costs"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B59,D$542:D$1382)*D$351)","v":0.93400000000000005},0.94059999999999999,0.87939999999999996,0.98138999999999998,5.2206299999999999,22.33989,2.3835999999999999,3.3952900000000001,7.1378000000000004,6.8296500000000009,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B59,N$542:N$1382)*N$351)","v":1.012},1.1790399999999999,0.77139999999999997,0.73539999999999994,0.7762,1.6308399999999998,11.216809999999999,5.9849199999999989,8.6434700000000007,8.2414900000000006,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B59,X$542:X$1382)*X$351)","v":4.0516500000000004},1.4875499999999999,0.96099999999999997,1.22418,0.72939999999999994,0.77560000000000007,0.68979999999999997,5.1163500000000006,4.63809,9.0412599999999994,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B59,AH$542:AH$1382)*AH$351)","v":5.5504300000000004},8.5034899999999993,7.2708899999999996,1.1878,0.89260000000000006,0.8054,0.69279999999999997,0.81040000000000001,3.9476499999999999,3.1305500000000004,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B59,AR$542:AR$1382)*AR$351)","v":4.1625699999999997},12.240800000000002,{"$f":"2.2+3+1","v":6.2},{"$f":"3+2.4+1","v":6.4},{"$f":"2.5+1","v":3.5},{"$f":"2+0.5","v":2.5},1.2,1.2,0.7006,0.71920000000000006,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B59,BB$542:BB$1382)*BB$351)","v":0},1.5201199999999999,1.96225,2.0451999999999999,13.596630000000001,4.2861799999999999,2.3421999999999996,1.99678,0.88867999999999991,0.82,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B59,BL$542:BL$1382)*BL$351)","v":0.77260000000000006},0.74920000000000009,4.1234500000000001,1.37917,4.2974600000000001,4.0939199999999998,7.7859707909680722,7.7859707909680722,7.7859707909680722,2.4786108939879345,0,0,null,null,null,{"$f":"SUM(D59:O59)","v":53.233290000000004},{"$f":"SUM(P59:AA59)","v":45.724909999999994},{"$f":"SUM(AB59:AM59)","v":45.20111},{"$f":"SUM(AN59:AY59)","v":45.984770000000012},{"$f":"SUM(AZ59:BK59)","v":30.877839999999999},{"$f":"SUM(BL59:BW59)","v":41.252323266892148},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B59,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B59,CG$542:CG$1382)*CG$351)","v":46.099380968643871},41.8495183302839,40.945605885401648,36.567635711451871,37.265565034807352]
["Removal & Cancellation Costs",{"$f":"Labels!B60","v":"Removal & Cancellation Costs"},null,7.9087500000000004,0.83025000000000004,5.7824999999999998,4.2862499999999999,7.7850000000000001,0,16.155000000000001,7.4924999999999997,11.7585,13.9626,-0.63375000000000004,11.883749999999999,5.9175000000000004,-0.10125000000000001,6.7824999999999998,2.8224999999999998,6.3159999999999998,5.14,2.5842499999999999,6.6719499999999998,4.8607500000000003,3.4,2.1974999999999998,4.43,7.7675000000000001,4.9862500000000001,4.7125000000000004,3.2124999999999999,4.375,5.5750000000000002,9.9124999999999996,5.6375000000000002,0.2,12.3,5.65,5.5250000000000004,4.5875000000000004,5.0875000000000004,5.0374999999999996,5.5875000000000004,5.4,6.6875,7.7374999999999998,6.9124999999999996,4.9874999999999998,4.5875000000000004,4.125,2.1375000000000002,5.4,4.875,3.5375000000000001,5.6749999999999998,5.5750000000000002,7.27,5.5049999999999999,7.0625,7.3375000000000004,7.8722799999999999,4.4152200000000006,3.9,5.0750000000000002,7.0750000000000002,7.4622600000000006,6.3375000000000004,7.335,4.7750000000000004,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,null,null,null,87.211349999999982,51.021700000000003,69.853750000000019,62.875,68.425000000000011,75.918746819542022,74.618742287154689,75.503302846259075,76.224379136386645,76.638754932192626,76.980811964139576]
["Replacements & Claims",{"$f":"Labels!B61","v":"Replacements & Claims"},null,0.34594999999999998,5.6000000000000001E-2,0.17,0.14000000000000001,0.05,0.9,0,0.2,1.3036800000000002,0.38700000000000001,0,0,0.2,0.5,0,0,0,0.375,1.1499999999999999,0.24299999999999999,0.14599999999999999,0.35699999999999998,4.6149999999999997E-2,0.45,0.39800000000000002,0.01,0.58899999999999997,0.2,0,4.9270000000000001E-2,0.60624999999999996,0.82799999999999996,0.36510000000000004,0.30299999999999999,0,0.32,0,0,0,0,0,0.185,0.20499999999999999,0.52400000000000002,0.47617999999999999,0.8,7.5240000000000001E-2,0,0,0,0,3.2101899999999999,0,0.6,0.50514999999999999,1.61121,0.8,0.63500000000000001,0,0.43099999999999999,0.28499999999999998,2.7480000000000001E-2,0.57252000000000003,0.2475,0.1,0.46500000000000002,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,null,null,null,3.5526300000000002,3.4671499999999993,3.6686199999999998,2.2654199999999998,7.7925499999999994,4.0272838042795085,8.0358645540012734,9.2927141964626561,11.726827559444098,11.790577681875789,11.843201840636857]
["Sales / Training / Commission",{"$f":"Labels!B62","v":"Sales / Training / Commission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Billing & Printing Costs & Postage",{"$f":"Labels!B63","v":"Billing & Printing Costs & Postage"},null,0.40464,0.42216000000000004,0.43151999999999996,0.41952,0,0,0.44151999999999997,0.46432000000000001,0.47143999999999997,0.47448000000000001,0.50672000000000006,0.51080000000000003,0.50744,0.50344,0.50048000000000004,0.50872000000000006,0.50336000000000003,0.52232000000000001,0.52112000000000003,0.53039999999999998,0.54024000000000005,0.55279999999999996,0.57208000000000003,0.58032000000000006,0.59511999999999998,0.57320000000000004,0.58279999999999998,0.59839999999999993,0.59311999999999998,0.58832000000000007,0.59063999999999994,0.62791999999999992,0.60920000000000007,0.63632,0.64255999999999991,0.64584000000000008,0.64312000000000002,0.64455999999999991,0.65720000000000001,0.64791999999999994,0.65879999999999994,0.66920000000000002,0.65200000000000002,0.66767999999999994,0.6764,0.69096000000000002,0.70784000000000002,0.69872000000000001,0.68191999999999997,0,1.3731199999999999,0.69888000000000006,0.67879999999999996,0.70848,0.69176000000000004,0.72104000000000001,0.70304,0.73336000000000001,0.72920000000000007,0.73208000000000006,0.71855999999999998,0.72208000000000006,0.73232000000000008,0.72111999999999998,0.72839999999999994,0.72551999999999994,0.91886800000000002,0.93123138333333344,0.93509525256944459,0.93401502235040523,0.93153129309061189,0.92835391270273449,null,null,null,4.5471199999999996,6.3427199999999999,7.2834399999999988,8.0144000000000002,8.4516799999999996,9.9270948640465289,10.890257793957794,11.029079630419121,11.13761815427789,11.210000217886252,11.258189510379168]
["Fuel Expenses",{"$f":"Labels!B64","v":"Fuel Expenses"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Repair & Maintance Expenses",{"$f":"Labels!B65","v":"Repair & Maintance Expenses"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Equipment Costs & Inventory",{"$f":"Labels!B66","v":"Equipment Costs & Inventory"},null,3.1150000000000002,-0.66500000000000004,3.57,0.42,0.28000000000000003,1.2949999999999999,1.05,1.925,3.22,7.07,1.365,0.215,0.45,0,0.42,0.52500000000000002,0.17499999999999999,0.73,0.53,0.42,0.84,1.425,0.78,0.84,0.72499999999999998,-0.03,0,0.24,0.31,1.05,0.4,0.68,0.4,3.3892099999999998,3.6821999999999999,-0.14000000000000001,0.4,0.02,0.56000000000000005,0.2,0.35,1.81,2.5505299999999997,1.9128700000000001,1.96,2.3199999999999998,1.4218,0,0.76153999999999999,0.25,0.04,0.24,0.44,0.8,1.2,0.52,2.96,2.3043899999999997,0.21561000000000013,1.2,1.04,0.32,0.57619000000000009,0.96,-0.28000000000000003,0.28000000000000003,1.0531840000000001,1.4248959999999999,0.68147199999999997,0.247808,0.123904,6.1952E-2,null,null,null,22.86,7.1349999999999998,10.706409999999998,13.5052,10.93154,6.4894060000000007,5.4208000000000007,5.1289291056159945,5.0604288721761819,4.6545082289394264,4.7428003145826834]
["Lease Payment",{"$f":"Labels!B67","v":"Lease Payment"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Partnership Sharing Expense",{"$f":"Labels!B68","v":"Partnership Sharing Expense"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["General & Adminstration Expenses",{"$f":"Labels!B69","v":"General & Adminstration Expenses"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B69,D$542:D$1382)*D$351)","v":2.9188400000000003},2.6315200000000001,2.8604299999999996,4.0606900000000001,3.3350399999999998,3.1941000000000002,2.0916899999999998,2.9976500000000001,4.104779999999999,2.6030500000000001,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B69,N$542:N$1382)*N$351)","v":2.7213099999999999},2.94252,3.3851800000000001,3.3043099999999996,4.8023800000000003,3.4443500000000005,3.3378000000000001,3.5769300000000004,3.4184100000000002,3.9790700000000001,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B69,X$542:X$1382)*X$351)","v":6.2879499999999995},3.33955,3.05226,6.6952199999999999,1.3102700000000003,3.3610899999999999,4.5821799999999993,3.46502,3.5611100000000002,3.5433699999999999,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B69,AH$542:AH$1382)*AH$351)","v":3.5971099999999998},4.7925300000000002,4.3295400000000015,3.5613200000000003,3.5344800000000003,4.1921099999999996,3.4699300000000002,4.6633500000000012,3.3545899999999995,3.4294199999999999,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B69,AR$542:AR$1382)*AR$351)","v":3.5138400000000005},3.35642,3.5396299999999998,4.8038999999999996,3.7363199999999996,3.51763,3.5631200000000001,4.1499199999999998,4.4488699999999994,2.7073700000000001,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B69,BB$542:BB$1382)*BB$351)","v":2.7643500000000003},2.9595799999999999,3.0231500000000002,2.9927000000000001,4.6953799999999992,3.3851600000000004,3.3424,3.3230400000000002,2.9352100000000001,5.3071199999999994,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B69,BL$542:BL$1382)*BL$351)","v":3.8784899999999998},5.2024999999999997,3.5747,3.75129,2.7195899999999997,3.9662299999999999,4.2455181928950232,4.2455181928950232,4.2455181928950232,4.2455181928950232,4.2455181928950232,4.2455181928950232,null,null,null,36.461619999999996,48.62341,43.830130000000004,45.09807,41.884329999999999,48.565909157370129,{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B69,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B69,CG$542:CG$1382)*CG$351)","v":52.708335955756183},54.532127714207633,56.419752184204903,58.373443510652073,60.39551403352489]
["Other Miscellanous",{"$f":"Labels!B70","v":"Other Miscellanous"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Distribution Network Access Fee",{"$f":"Labels!B71","v":"Distribution Network Access Fee"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Legal",{"$f":"Labels!B72","v":"Legal"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Other Expenses",{"$f":"Labels!B73","v":"Other Expenses"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Other O&M Expense",{"$f":"Labels!B74","v":"Other O&M Expense"},null,0.67667999999999995,0.25886000000000003,0.45862000000000003,0.56000000000000005,1.67927,7.8808199999999999,-6.9550199999999993,0.46429000000000004,6.5696199999999996,-0.50422999999999996,7.51349,-6.597570000000001,0.49071000000000004,0.37717000000000001,0.29102,1.8325799999999999,1.40364,0.37890000000000001,1.2193800000000001,0.41892000000000007,0.29452,0.39676,0.38547999999999993,0.47626999999999997,0.31362000000000001,0.28925000000000001,0.28908000000000006,0.58739999999999992,0.55767000000000011,0.30270999999999998,0.34873000000000004,0.26379000000000002,0.46972000000000003,0.35990999999999995,1.32901,-0.26587999999999995,0.54027999999999998,0.34632000000000007,0.32447000000000004,0.29657,2.3689299999999998,0.36442000000000002,0.38709000000000005,0.30360000000000004,0.38107000000000008,0.28683000000000003,2.5899800000000002,0.38350000000000001,0.26808000000000004,0.28247000000000005,1.2983699999999998,1.2560799999999999,0.27811000000000002,0.49936999999999998,2.04827,-0.57668999999999992,0.27112000000000003,2.3587600000000002,0.27376999999999996,0.45268000000000008,0.22808,0.31341000000000002,0.22808,1.3717999999999999,0.22808,0.42780000000000001,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,12.004830000000002,7.9653500000000008,4.8450100000000003,8.5730599999999999,8.7103900000000003,6.7972500000000009,8,8,8,8,8]
["Southern Company Support",{"$f":"Labels!B75","v":"Southern Company Support"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B76","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Total Operating & Maintenance Expenses",{"$f":"Labels!B77","v":"Total Operating & Maintenance Expenses"},null,{"$f":"SUM(D59:D76)","v":16.303860000000004},4.4743900000000005,14.152469999999997,10.867850000000001,18.34994,35.609809999999996,15.166790000000004,16.939049999999998,34.565819999999995,30.822550000000003,12.484770000000001,10.13354,11.72223,5.31907,13.572579999999999,10.763990000000002,22.95261,16.708070000000003,18.066630000000004,20.504830000000002,17.02111,10.95866,7.9944700000000006,14.69599,11.83891,9.9653899999999993,11.445359999999999,13.419670000000002,14.034990000000002,20.149930000000001,21.005659999999999,21.333229999999997,{"$f":"SUM(AJ59:AJ76)","v":13.644450000000003},21.737560000000002,15.73085,11.082470000000001,10.333629999999999,11.572130000000001,13.881409999999999,13.29196,16.454139999999999,25.313339999999997,21.271749999999997,21.524550000000001,15.717469999999997,14.702920000000001,13.682980000000001,8.5696399999999997,12.261009999999999,8.8340399999999999,9.0133399999999995,15.559850000000001,11.957310000000001,14.915750000000001,28.242189999999997,17.009399999999999,17.756260000000001,19.223609999999997,9.4576900000000013,12.842880000000001,11.997730000000001,14.40967,17.26952,14.768380000000001,{"$f":"SUM(BP59:BP76)","v":15.128530000000001},14.733469999999997,21.368336087833352,21.752411471166685,21.012851340402797,15.270747213203617,12.665748589955889,12.600619209568011,null,null,null,{"$f":"SUM(CA59:CA76)","v":219.87083999999996},170.28024000000002,185.38847000000001,186.31592000000001,177.07333,192.97801391213034,205.77338155951384,205.33567182324836,209.51461179189135,207.23492028299802,210.48608269807056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P79-P81","v":1.3388733196671341}]
[null,{"$f":"Labels!B79","v":"Other Operating Expenses / (Income):"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4937333196671341]
[{"$f":"B80","v":"Insurance Cost"},{"$f":"Labels!B80","v":"Insurance Cost"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B80,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B80,N$542:N$1382)*N$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B80,X$542:X$1382)*X$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B80,AH$542:AH$1382)*AH$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B80,AR$542:AR$1382)*AR$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B80,BB$542:BB$1382)*BB$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B80,BL$542:BL$1382)*BL$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D80:O80)","v":0},{"$f":"SUM(P80:AA80)","v":0},{"$f":"SUM(AB80:AM80)","v":0},{"$f":"SUM(AN80:AY80)","v":0},{"$f":"SUM(AZ80:BK80)","v":0},{"$f":"SUM(BL80:BW80)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B80,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B80,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
[{"$f":"B81","v":"Taxes Other Than Income"},{"$f":"Labels!B81","v":"Taxes Other Than Income"},null,0.14529,0.13072,0.12544,0.18706999999999999,0.11109000000000001,0.11355000000000001,8.7309999999999999E-2,0.10307000000000001,0.15243999999999999,0.10691000000000001,0.108,0.10311000000000001,0.15486,0.14047999999999999,0.20610999999999999,0.12659999999999999,0.12423000000000001,0.11777,0.12149,0.1188,0.18489,0.12017,0.11299000000000001,0.11308,0.15387000000000001,0.14233999999999999,0.31154000000000004,0.22233,0.17327000000000004,0.17272999999999999,0.17218,0.23625000000000002,0.22391,0.17262000000000002,0.15837000000000001,0.21160999999999999,0.20346000000000003,0.28927000000000003,0.17861999999999997,0.19746999999999998,0.19566000000000003,0.19445999999999999,0.19393000000000002,0.26916999999999996,0.18642,0.18720000000000001,0.18233999999999997,0.20551999999999998,0.25923000000000002,0.15531,0.15038000000000001,0.14946000000000001,0.14618999999999999,0.14665999999999998,0.24259,0.16257000000000002,0.15676000000000001,0.15861,0.13522999999999999,0.23716999999999999,0.25211,0.19025,0.17906,0.17193,0.17396999999999999,0.17274,1.6279680574320001,1.6329117978472714,1.6365366970515687,1.6797447845632516,1.6730917153333094,1.6631432532764558,null,null,null,{"$f":"SUM(D81:O81)","v":1.4740000000000002},{"$f":"SUM(P81:AA81)","v":1.64147},{"$f":"SUM(AB81:AM81)","v":2.3510200000000001},{"$f":"SUM(AN81:AY81)","v":2.4835199999999995},{"$f":"SUM(AZ81:BK81)","v":2.1001600000000002},{"$f":"SUM(BL81:BW81)","v":11.053456305503857},18.029238843632832,16.076724756675311,13.899720128633444,11.996090662680906,11.098353594432114]
[{"$f":"B82","v":"Bad Debt Expense"},{"$f":"Labels!B82","v":"Bad Debt Expense"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48166429999999999,0.48683499999999996,0.49588310399999996,0.49276537599999998,0.5044722233333333,0.49592565933611116,null,null,null,{"$f":"SUM(D82:O82)","v":0},{"$f":"SUM(P82:AA82)","v":0},{"$f":"SUM(AB82:AM82)","v":0},{"$f":"SUM(AN82:AY82)","v":0},{"$f":"SUM(AZ82:BK82)","v":0},{"$f":"SUM(BL82:BW82)","v":2.9575456626694443},5.7399032528580527,5.8079463727891598,5.8634137797220491,5.8952888409378943,5.9216009203184283]
[{"$f":"B83","v":"Hide"},{"$f":"Labels!B83","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D83:O83)","v":0},{"$f":"SUM(P83:AA83)","v":0},{"$f":"SUM(AB83:AM83)","v":0},{"$f":"SUM(AN83:AY83)","v":0},{"$f":"SUM(AZ83:BK83)","v":0},{"$f":"SUM(BL83:BW83)","v":0},0,0,0,0,0]
[{"$f":"B84","v":"Total Other Operating Expenses"},{"$f":"Labels!B84","v":"Total Other Operating Expenses"},null,{"$f":"SUM(D80:D83)","v":0.14529},0.13072,0.12544,0.18706999999999999,0.11109000000000001,0.11355000000000001,8.7309999999999999E-2,0.10307000000000001,0.15243999999999999,0.10691000000000001,0.108,0.10311000000000001,0.15486,0.14047999999999999,0.20610999999999999,0.12659999999999999,0.12423000000000001,0.11777,0.12149,0.1188,0.18489,0.12017,0.11299000000000001,0.11308,0.15387000000000001,0.14233999999999999,0.31154000000000004,0.22233,0.17327000000000004,0.17272999999999999,0.17218,0.23625000000000002,{"$f":"SUM(AJ80:AJ83)","v":0.22391},0.17262000000000002,0.15837000000000001,0.21160999999999999,0.20346000000000003,0.28927000000000003,0.17861999999999997,0.19746999999999998,0.19566000000000003,0.19445999999999999,0.19393000000000002,0.26916999999999996,0.18642,0.18720000000000001,0.18233999999999997,0.20551999999999998,0.25923000000000002,0.15531,0.15038000000000001,0.14946000000000001,0.14618999999999999,0.14665999999999998,0.24259,0.16257000000000002,0.15676000000000001,0.15861,0.13522999999999999,0.23716999999999999,0.25211,0.19025,0.17906,0.17193,{"$f":"SUM(BP80:BP83)","v":0.17396999999999999},0.17274,2.1096323574319999,2.1197467978472715,2.1324198010515687,2.1725101605632515,2.1775639386666428,2.1590689126125668,null,null,null,{"$f":"SUM(CA80:CA83)","v":1.4740000000000002},1.64147,2.3510200000000001,2.4835199999999995,2.1001600000000002,14.011001968173302,23.769142096490885,21.884671129464472,19.763133908355492,17.891379503618801,17.019954514750541]
[]
[null,{"$f":"Labels!B86","v":"Depreciation & Amortization:"}]
[{"$f":"B87","v":"Depreciation"},{"$f":"Labels!B87","v":"Depreciation"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B87,D$542:D$1382)*D$351)","v":13.625830000000001},13.582459999999999,13.50484,14.19168,14.26008,14.447469999999999,14.71381,15.068949999999999,15.29074,16.418569999999999,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B87,N$542:N$1382)*N$351)","v":16.542000000000002},16.602460000000001,16.647030000000001,16.7807,16.85829,17.378139999999998,17.335000000000001,17.626449999999998,17.603619999999999,18.39284,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B87,X$542:X$1382)*X$351)","v":18.770350000000001},19.366,19.606999999999999,19.818999999999999,19.866199999999999,19.955950000000001,21.111339999999998,20.096229999999998,20.529579999999999,20.753399999999999,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B87,AH$542:AH$1382)*AH$351)","v":20.941800000000001},21.549160000000001,21.884399999999999,22.422740000000001,22.569310000000002,22.6403,22.640999999999998,22.677320000000002,22.710709999999999,22.736999999999998,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B87,AR$542:AR$1382)*AR$351)","v":23.109390000000001},23.27825,23.58428,24.253509999999999,24.69323,24.852920000000001,24.918189999999999,24.940239999999999,24.96987,24.991140000000001,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B87,BB$542:BB$1382)*BB$351)","v":24.99935},25.051069999999999,25.118849999999998,25.53952,25.70533,26.1433,26.522559999999999,26.731369999999998,26.78734,26.828769999999999,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B87,BL$542:BL$1382)*BL$351)","v":26.843240000000002},26.858820000000001,26.918240000000001,26.944210000000002,26.944230000000001,27.210760000000001,28.154115395819844,28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,null,null,null,{"$f":"SUM(D87:O87)","v":178.24888999999999},{"$f":"SUM(P87:AA87)","v":216.18441999999999},{"$f":"SUM(AB87:AM87)","v":254.32041000000001},{"$f":"SUM(AN87:AY87)","v":284.39604000000003},{"$f":"SUM(AZ87:BK87)","v":309.38847000000004},{"$f":"SUM(BL87:BW87)","v":333.39812652028206},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B87,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B87,CG$542:CG$1382)*CG$351)","v":361.46138810253035},381.71370908454753,281.04752459275647,259.52020239488024,241.03431866030451]
[{"$f":"B88","v":"Hide"},{"$f":"Labels!B88","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D88:O88)","v":0},{"$f":"SUM(P88:AA88)","v":0},{"$f":"SUM(AB88:AM88)","v":0},{"$f":"SUM(AN88:AY88)","v":0},{"$f":"SUM(AZ88:BK88)","v":0},{"$f":"SUM(BL88:BW88)","v":0},0,0,0,0,0]
[{"$f":"B89","v":"Amortization"},{"$f":"Labels!B89","v":"Amortization"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D89:O89)","v":0},{"$f":"SUM(P89:AA89)","v":0},{"$f":"SUM(AB89:AM89)","v":0},{"$f":"SUM(AN89:AY89)","v":0},{"$f":"SUM(AZ89:BK89)","v":0},{"$f":"SUM(BL89:BW89)","v":0},0,0,0,0,0]
[{"$f":"B90","v":"Hide"},{"$f":"Labels!B90","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D90:O90)","v":0},{"$f":"SUM(P90:AA90)","v":0},{"$f":"SUM(AB90:AM90)","v":0},{"$f":"SUM(AN90:AY90)","v":0},{"$f":"SUM(AZ90:BK90)","v":0},{"$f":"SUM(BL90:BW90)","v":0},0,0,0,0,0]
[{"$f":"B91","v":"Total Depreciation & Amortization"},{"$f":"Labels!B91","v":"Total Depreciation & Amortization"},null,{"$f":"SUM(D87:D90)","v":13.625830000000001},13.582459999999999,13.50484,14.19168,14.26008,14.447469999999999,14.71381,15.068949999999999,15.29074,16.418569999999999,16.542000000000002,16.602460000000001,16.647030000000001,16.7807,16.85829,17.378139999999998,17.335000000000001,17.626449999999998,17.603619999999999,18.39284,18.770350000000001,19.366,19.606999999999999,19.818999999999999,19.866199999999999,19.955950000000001,21.111339999999998,20.096229999999998,20.529579999999999,20.753399999999999,20.941800000000001,21.549160000000001,{"$f":"SUM(AJ87:AJ90)","v":21.884399999999999},22.422740000000001,22.569310000000002,22.6403,22.640999999999998,22.677320000000002,22.710709999999999,22.736999999999998,23.109390000000001,23.27825,23.58428,24.253509999999999,24.69323,24.852920000000001,24.918189999999999,24.940239999999999,24.96987,24.991140000000001,24.99935,25.051069999999999,25.118849999999998,25.53952,25.70533,26.1433,26.522559999999999,26.731369999999998,26.78734,26.828769999999999,26.843240000000002,26.858820000000001,26.918240000000001,26.944210000000002,{"$f":"SUM(BP87:BP90)","v":26.944230000000001},27.210760000000001,28.154115395819844,28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,null,null,null,{"$f":"SUM(CA87:CA90)","v":178.24888999999999},216.18441999999999,254.32041000000001,284.39604000000003,309.38847000000004,333.39812652028206,361.46138810253035,381.71370908454753,281.04752459275647,259.52020239488024,241.03431866030451]
[]
[{"$f":"B93","v":"Total Operating Expenses"},{"$f":"Labels!B93","v":"Total Operating Expenses"},null,{"$f":"D77+D84+D91","v":30.074980000000004},18.187570000000001,27.782749999999997,25.246600000000001,32.721110000000003,50.170829999999995,29.967910000000003,32.111069999999998,50.008999999999993,47.348030000000001,29.134770000000003,26.839109999999998,28.52412,22.24025,30.636980000000001,28.268729999999998,40.411839999999998,34.452290000000005,35.791740000000004,39.016469999999998,35.976349999999996,30.44483,27.714460000000003,34.628070000000001,31.858979999999999,30.063680000000002,32.86824,33.738230000000001,34.737840000000006,41.076059999999998,42.119640000000004,43.118639999999999,{"$f":"AJ77+AJ84+AJ91","v":35.752760000000002},44.332920000000001,38.458530000000003,33.934380000000004,33.178089999999997,34.538720000000005,36.770739999999996,36.226429999999993,39.759190000000004,48.786049999999996,45.049959999999999,46.047229999999999,40.597119999999997,39.743040000000001,38.78351,33.715400000000002,37.490110000000001,33.980490000000003,34.163069999999998,40.760379999999998,37.222349999999999,40.601930000000003,54.190109999999997,43.315269999999998,44.435580000000002,46.113589999999995,36.38026,39.908819999999999,39.09308,41.458740000000006,44.366820000000004,41.884520000000002,{"$f":"BP77+BP84+BP91","v":42.246729999999999},42.116969999999995,51.632083841085198,52.164167866038696,51.564243497118355,46.353130494207356,43.791119284361322,43.715537417774847,null,null,null,{"$f":"CA77+CA84+CA91","v":399.59372999999994},388.10613000000001,442.05990000000003,473.19548000000003,488.56196,540.38714240058573,591.00391175853508,608.93405203726036,510.32527029300331,484.64650218149706,468.54035587312558]
[]
[{"$f":"B95","v":"Total Operating Income"},{"$f":"Labels!B95","v":"Total Operating Income"},null,{"$f":"D56-D93","v":27.992219999999996},38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,42.770789999999991,{"$f":"AJ56-AJ93","v":47.368169999999999},42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,52.398870000000009,{"$f":"BP56-BP93","v":54.086129999999997},55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"CA56-CA93","v":338.70479000000012},465.49134000000004,532.23914999999988,590.44822999999997,635.64544999999998,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608186,715.77982819056012]
[]
[null,{"$f":"Labels!B97","v":"Other Income:"}]
[{"$f":"B98","v":"Hide"},{"$f":"Labels!B98","v":"Hide"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B98,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B98,N$542:N$1382)*N$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B98,X$542:X$1382)*X$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B98,AH$542:AH$1382)*AH$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B98,AR$542:AR$1382)*AR$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B98,BB$542:BB$1382)*BB$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B98,BL$542:BL$1382)*BL$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D98:O98)","v":0},{"$f":"SUM(P98:AA98)","v":0},{"$f":"SUM(AB98:AM98)","v":0},{"$f":"SUM(AN98:AY98)","v":0},{"$f":"SUM(AZ98:BK98)","v":0},{"$f":"SUM(BL98:BW98)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B98,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B98,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Hide",{"$f":"Labels!B99","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D99:O99)","v":0},{"$f":"SUM(P99:AA99)","v":0},{"$f":"SUM(AB99:AM99)","v":0},{"$f":"SUM(AN99:AY99)","v":0},{"$f":"SUM(AZ99:BK99)","v":0},{"$f":"SUM(BL99:BW99)","v":0},0,0,0,0,0]
["Temporary Cash Interest Income",{"$f":"Labels!B100","v":"Temporary Cash Interest Income"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D100:O100)","v":0},{"$f":"SUM(P100:AA100)","v":0},{"$f":"SUM(AB100:AM100)","v":0},{"$f":"SUM(AN100:AY100)","v":0},{"$f":"SUM(AZ100:BK100)","v":0},{"$f":"SUM(BL100:BW100)","v":0},0,0,0,0,0]
["Hide",{"$f":"Labels!B101","v":"Hide"}]
["Hide",{"$f":"Labels!B102","v":"Hide"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B102,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B102,N$542:N$1382)*N$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B102,X$542:X$1382)*X$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B102,AH$542:AH$1382)*AH$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B102,AR$542:AR$1382)*AR$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B102,BB$542:BB$1382)*BB$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B102,BL$542:BL$1382)*BL$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D102:O102)","v":0},{"$f":"SUM(P102:AA102)","v":0},{"$f":"SUM(AB102:AM102)","v":0},{"$f":"SUM(AN102:AY102)","v":0},{"$f":"SUM(AZ102:BK102)","v":0},{"$f":"SUM(BL102:BW102)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B102,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B102,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Asset Sales, Net",{"$f":"Labels!B103","v":"Asset Sales, Net"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D103:O103)","v":0},{"$f":"SUM(P103:AA103)","v":0},{"$f":"SUM(AB103:AM103)","v":0},{"$f":"SUM(AN103:AY103)","v":0},{"$f":"SUM(AZ103:BK103)","v":0},{"$f":"SUM(BL103:BW103)","v":0},0,0,0,0,0]
["Other Income",{"$f":"Labels!B104","v":"Other Income"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D104:O104)","v":0},{"$f":"SUM(P104:AA104)","v":0},{"$f":"SUM(AB104:AM104)","v":0},{"$f":"SUM(AN104:AY104)","v":0},{"$f":"SUM(AZ104:BK104)","v":0},{"$f":"SUM(BL104:BW104)","v":0},0,0,0,0,0]
["Hide",{"$f":"Labels!B105","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D105:O105)","v":0},{"$f":"SUM(P105:AA105)","v":0},{"$f":"SUM(AB105:AM105)","v":0},{"$f":"SUM(AN105:AY105)","v":0},{"$f":"SUM(AZ105:BK105)","v":0},{"$f":"SUM(BL105:BW105)","v":0},0,0,0,0,0]
["Hide",{"$f":"Labels!B106","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D106:O106)","v":0},{"$f":"SUM(P106:AA106)","v":0},{"$f":"SUM(AB106:AM106)","v":0},{"$f":"SUM(AN106:AY106)","v":0},{"$f":"SUM(AZ106:BK106)","v":0},{"$f":"SUM(BL106:BW106)","v":0},0,0,0,0,0]
["Total Other Income",{"$f":"Labels!B107","v":"Total Other Income"},null,{"$f":"SUM(D98:D106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ98:AJ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP98:BP106)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(CA98:CA106)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B109","v":"Earnings Before Interest & Taxes (EBIT)"},{"$f":"Labels!B109","v":"Earnings Before Interest & Taxes (EBIT)"},null,{"$f":"D95+D107","v":27.992219999999996},38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,42.770789999999991,{"$f":"AJ95+AJ107","v":47.368169999999999},42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,52.398870000000009,{"$f":"BP95+BP107","v":54.086129999999997},55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"CA95+CA107","v":338.70479000000012},465.49134000000004,532.23914999999988,590.44822999999997,635.64544999999998,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608186,715.77982819056012]
[]
[null,{"$f":"Labels!B111","v":"Interest Expenses:"}]
[{"$f":"B112","v":"Long Term Debt Interest Expense"},{"$f":"Labels!B112","v":"Long Term Debt Interest Expense"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B112,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B112,N$542:N$1382)*N$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B112,X$542:X$1382)*X$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B112,AH$542:AH$1382)*AH$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B112,AR$542:AR$1382)*AR$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B112,BB$542:BB$1382)*BB$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B112,BL$542:BL$1382)*BL$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D112:O112)","v":0},{"$f":"SUM(P112:AA112)","v":0},{"$f":"SUM(AB112:AM112)","v":0},{"$f":"SUM(AN112:AY112)","v":0},{"$f":"SUM(AZ112:BK112)","v":0},{"$f":"SUM(BL112:BW112)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B112,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B112,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Hide",{"$f":"Labels!B113","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B114","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B115","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B116","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B117","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Trust Preferred Dividends",{"$f":"Labels!B118","v":"Trust Preferred Dividends"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B119","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B120","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B121","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Interest During Construction",{"$f":"Labels!B122","v":"Interest During Construction"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B123","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B124","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B125","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Total Net Interest Expenses",{"$f":"Labels!B126","v":"Total Net Interest Expenses"},null,{"$f":"SUM(D112:D125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ112:AJ125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP112:BP125)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(CA112:CA125)","v":0},0,{"$f":"SUM(CC112:CC125)","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"B128","v":"Earnings Before Taxes (EBT)"},{"$f":"Labels!B128","v":"Earnings Before Taxes (EBT)"},null,{"$f":"D109-D126","v":27.992219999999996},38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,42.770789999999991,{"$f":"AJ109-AJ126","v":47.368169999999999},42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,52.398870000000009,{"$f":"BP109-BP126","v":54.086129999999997},55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"CA109-CA126","v":338.70479000000012},465.49134000000004,532.23914999999988,590.44822999999997,635.64544999999998,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608186,715.77982819056012]
[]
[null,{"$f":"Labels!B130","v":"Income Taxes:"}]
[{"$f":"B131","v":"State Income Taxes"},{"$f":"Labels!B131","v":"State Income Taxes"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B131,D$542:D$1382)*D$351)","v":1.5395006555643942},2.1395225271260734,1.550171737291864,1.7401590443956998,1.4119662520538667,0.44161739035566233,1.5585490091317593,1.6985919986928475,1.1002487825727161,1.0915565727012058,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B131,N$542:N$1382)*N$351)","v":2.1762884302305716},2.1715847421165266,2.0818096021745482,2.3936599502070517,2.0022800260391218,2.1166522602271454,1.3952230664606438,1.9099520880398007,1.875544665733891,1.8308719335472932,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B131,X$542:X$1382)*X$351)","v":2.2381638820243865},2.4327306362699055,2.8711858311289622,2.3723261212183506,2.5666666912998024,2.467416479972627,2.4670177780951024,2.5031664469977657,2.1621960180169246,0.95986820482848156,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B131,AH$542:AH$1382)*AH$351)","v":1.9018030669313433},2.1836114259547963,2.2261218121866979,2.0739349855479352,2.3901979175114794,2.4944390971863091,2.5012194750316841,2.550273638531741,2.415727493491338,2.3973175623241967,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B131,AR$542:AR$1382)*AR$351)","v":2.1843130428024167},1.9060510132356723,2.1808905409206956,2.0428880758871908,2.7263909034436353,2.9405529751810398,2.7402293935414943,2.8487703869643566,2.5108723867378457,2.5484784246791508,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B131,BB$542:BB$1382)*BB$351)","v":2.7478868428958374},2.5005919462987363,2.3791636512099013,2.4752978887614714,2.4806519595320062,2.5118442516738413,2.750451959947533,2.5755065932423427,3.0157344213405017,2.9143254318188023,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B131,BL$542:BL$1382)*BL$351)","v":2.7458876610129583},2.6790490102002766,2.5707065284549846,2.6132570007456741,2.7578248194135848,2.9277387070154983,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D131:O131)","v":18.619757142233187},{"$f":"SUM(P131:AA131)","v":25.520400063071097},{"$f":"SUM(AB131:AM131)","v":26.396439924529265},{"$f":"SUM(AN131:AY131)","v":29.434624501355461},{"$f":"SUM(AZ131:BK131)","v":31.410805758137968},{"$f":"SUM(BL131:BW131)","v":16.294463726842977},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B131,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B131,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
[{"$f":"B132","v":"Federal Income Taxes"},{"$f":"Labels!B132","v":"Federal Income Taxes"},null,9.25876365996678,12.866837445936428,9.32060565314573,10.464857549951063,8.4863351313919662,2.6560357742537688,9.3729536482709364,10.215257516561817,6.6179531102936835,6.564570458151902,13.083420326765578,13.059294441446578,12.517999850363777,14.393491835417837,12.04462448390988,12.725358624152781,8.3913350811496183,11.489220214992228,11.273786135947923,11.011673476818057,13.457640960290037,14.630270827948703,17.265295649421766,14.267252532520187,15.433539168084403,14.840112959302429,14.834653077252606,15.05416085303402,14.363784949040998,12.530610681823404,12.633974579178286,14.505998811550782,15.582383828771782,13.863389626506208,15.98226126323366,16.675014834368085,16.718161663891863,17.048894645186355,16.146269389175085,16.023985048132296,14.601222136791675,12.741132287302966,14.578290279676224,13.655869538094441,18.224795757352613,18.098755675912987,18.144151141835071,18.862565713495041,16.625519851360544,16.874524911763661,18.19486543807287,16.557445379922129,15.753415420635219,16.389923620397649,16.425469864422933,16.631952061711015,17.342360487397865,16.933402700059169,19.827879978658189,19.161079399862398,18.053632810861863,17.614207896505583,16.901896584439257,17.181614361334351,18.132095592403427,19.249283985383265,18.340305131901381,17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,null,null,null,{"$f":"SUM(D132:O132)","v":111.96688471613624},{"$f":"SUM(P132:AA132)","v":153.4679496729328},{"$f":"SUM(AB132:AM132)","v":176.29988463214667},{"$f":"SUM(AN132:AY132)","v":194.84409327684662},{"$f":"SUM(AZ132:BK132)","v":206.71783911426363},{"$f":"SUM(BL132:BW132)","v":224.27011031691211},214.85377699714385,213.18675208731048,255.50440009003003,267.86914586184605,276.11206872450856]
[{"$f":"B133","v":"Total Income Taxes"},{"$f":"Labels!B133","v":"Total Income Taxes"},null,{"$f":"SUM(D131:D132)","v":10.798264315531174},15.006359973062501,10.870777390437594,12.205016594346763,9.8983013834458333,3.0976531646094312,10.931502657402696,11.913849515254665,7.7182018928664,7.6561270308531082,15.259708756996151,15.230879183563104,14.599809452538326,16.787151785624889,14.046904509949002,14.842010884379926,9.7865581476102612,13.399172303032028,13.149330801681813,12.84254541036535,15.695804842314423,17.063001464218608,20.136481480550728,16.639578653738539,18.000205859384206,17.307529439275058,17.301670855347709,17.557327300031787,16.525980967057922,13.490478886651886,14.535777646109629,16.68961023750558,{"$f":"SUM(AJ131:AJ132)","v":17.808505640958479},15.937324612054145,18.372459180745139,19.169453931554393,19.219381138923545,19.599168283718097,18.561996882666424,18.421302610456493,16.785535179594092,14.647183300538638,16.759180820596921,15.698757613981632,20.95118666079625,21.039308651094025,20.884380535376565,21.711336100459398,19.136392238098388,19.423003336442811,20.942752280968708,19.058037326220866,18.132579071845122,18.86522150915912,18.90612182395494,19.143796313384858,20.092812447345398,19.50890929330151,22.843614399998689,22.075404831681201,20.799520471874821,20.29325690670586,19.472603112894241,19.794871362080023,{"$f":"SUM(BP131:BP132)","v":20.889920411817013},22.177022692398765,18.340305131901381,17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,null,null,null,{"$f":"SUM(CA131:CA132)","v":130.58664185836943},178.9883497360039,202.69632455667593,224.27871777820209,238.12864487240159,240.5645740437551,214.85377699714385,213.18675208731048,255.50440009003003,267.86914586184605,276.11206872450856]
[]
[{"$f":"B135","v":"Earnings After Taxes (EAT)"},{"$f":"Labels!B135","v":"Earnings After Taxes (EAT)"},null,{"$f":"D128-D133","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"AJ128-AJ133","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"BP128-BP133","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"CA128-CA133","v":208.11814814163068},286.50299026399614,329.54282544332398,366.16951222179785,397.51680512759839,384.26616049541383,342.1229618159316,339.46847043326107,406.85308556137647,426.54212014423581,439.66775946605156]
[{"$f":"B136","v":"Hide"},{"$f":"Labels!B136","v":"Hide"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B136,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,N$1385:N$1424)*N$351,SUMIF($A$542:$A$1382,$B136,N$542:N$1382)*N$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,X$1385:X$1424)*X$351,SUMIF($A$542:$A$1382,$B136,X$542:X$1382)*X$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,AH$1385:AH$1424)*AH$351,SUMIF($A$542:$A$1382,$B136,AH$542:AH$1382)*AH$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,AR$1385:AR$1424)*AR$351,SUMIF($A$542:$A$1382,$B136,AR$542:AR$1382)*AR$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,BB$1385:BB$1424)*BB$351,SUMIF($A$542:$A$1382,$B136,BB$542:BB$1382)*BB$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,BL$1385:BL$1424)*BL$351,SUMIF($A$542:$A$1382,$B136,BL$542:BL$1382)*BL$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D136:O136)","v":0},{"$f":"SUM(P136:AA136)","v":0},{"$f":"SUM(AB136:AM136)","v":0},{"$f":"SUM(AN136:AY136)","v":0},{"$f":"SUM(AZ136:BK136)","v":0},{"$f":"SUM(BL136:BW136)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B136,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B136,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
[{"$f":"B137","v":"Hide"},{"$f":"Labels!B137","v":"Hide"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D137:O137)","v":0},{"$f":"SUM(P137:AA137)","v":0},{"$f":"SUM(AB137:AM137)","v":0},{"$f":"SUM(AN137:AY137)","v":0},{"$f":"SUM(AZ137:BK137)","v":0},{"$f":"SUM(BL137:BW137)","v":0},0,0,0,0,0]
[{"$f":"B138","v":"Preferred Dividends"},{"$f":"Labels!B138","v":"Preferred Dividends"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D138:O138)","v":0},{"$f":"SUM(P138:AA138)","v":0},{"$f":"SUM(AB138:AM138)","v":0},{"$f":"SUM(AN138:AY138)","v":0},{"$f":"SUM(AZ138:BK138)","v":0},{"$f":"SUM(BL138:BW138)","v":0},0,0,0,0,0]
[{"$f":"B139","v":"Net Income"},{"$f":"Labels!B139","v":"Net Income"},null,{"$f":"D135-SUM(D136:D138)","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"AJ135-SUM(AJ136:AJ138)","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"BP135-SUM(BP136:BP138)","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"CA135-SUM(CA136:CA138)","v":208.11814814163068},286.50299026399614,329.54282544332398,366.16951222179785,397.51680512759839,384.26616049541383,342.1229618159316,339.46847043326107,406.85308556137647,426.54212014423581,439.66775946605156]
[]
[null,{"$f":"Labels!B141","v":"BALANCE SHEET"}]
[]
[null,{"$f":"Labels!B143","v":"Assets:"}]
[null,{"$f":"Labels!B144","v":"Property, Plant and Equipment:"}]
[{"$f":"B145","v":"Plant in Service"},{"$f":"Labels!B145","v":"Plant in Service"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B145,D$1385:D$1424)*D$351,C145+SUMIF($A$542:$A$1382,$B145,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B145,AJ$1385:AJ$1424)*AJ$351,AI145+SUMIF($A$542:$A$1382,$B145,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B145,BP$1385:BP$1424)*BP$351,BO145+SUMIF($A$542:$A$1382,$B145,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C145","v":0},{"$f":"O145","v":0},{"$f":"AA145","v":0},{"$f":"AM145","v":0},{"$f":"AY145","v":0},{"$f":"BK145","v":0},{"$f":"BW145","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B145,CG$1385:CG$1424)*CG$351,CF145+SUMIF($A$542:$A$1382,$B145,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Land",{"$f":"Labels!B146","v":"Land"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B146,D$1385:D$1424)*D$351,C146+SUMIF($A$542:$A$1382,$B146,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B146,AJ$1385:AJ$1424)*AJ$351,AI146+SUMIF($A$542:$A$1382,$B146,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B146,BP$1385:BP$1424)*BP$351,BO146+SUMIF($A$542:$A$1382,$B146,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"Labels!B147","v":"Equipment"},1612.83753,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B147,D$1385:D$1424)*D$351,C147+SUMIF($A$542:$A$1382,$B147,D$542:D$1382)*D$351)","v":1635.09844},1629.8931600000001,1620.5802100000001,1702.9994099999999,1711.2074399999999,1733.6938399999999,1765.6551300000001,1808.2723599999999,1834.8878400000001,1970.22759,1985.0550000000001,1992.298,1997.64276,2013.68795,2022.9927399999999,2085.3787400000001,2080.2750000000001,2115.1755199999998,2112.4315200000001,2207.1440400000001,2252.4399600000002,2324.0029300000001,2352.9271699999999,2379.4003899999998,2383.9450000000002,2394.41347,2397.9378499999998,2411.5461500000001,2463.5471299999999,2490.4059000000002,2513.01577,2585.8982799999999,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B147,AJ$1385:AJ$1424)*AJ$351,AI147+SUMIF($A$542:$A$1382,$B147,AJ$542:AJ$1382)*AJ$351)","v":2612.1925799999999},2676.79585,2694.38285,2702.9046499999999,2702.9769999999999,2707.3416499999998,2711.3496500000001,2714.585,2759.1980400000002,2779.4530399999999,2816.1784699999998,2896.4890099999998,2949.2521900000002,2968.4133099999999,2971.0531299999998,2973.6996600000002,2977.25866,2979.8034600000001,2980.79216,2986.9982799999998,2995.1348600000001,3045.6109000000001,3065.5080600000001,3118.0668900000001,3163.57897,3188.63519,3195.3526499999998,3200.3246600000002,3202.0626600000001,3203.9256599999999,3211.0557699999999,3214.1779799999999,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B147,BP$1385:BP$1424)*BP$351,BO147+SUMIF($A$542:$A$1382,$B147,BP$542:BP$1382)*BP$351)","v":3214.1779799999999},3246.15933,3307.0036297522433,3323.5509338968309,3338.7864649335406,3397.6945567067205,3402.2465929425166,3403.2116977251744,null,null,1612.83753,1992.298,2379.4003899999998,2702.9046499999999,2973.6996600000002,3200.3246600000002,3403.2116977251744,3614.6044177251742,3817.1184932451483,4019.4718482001408,4208.0036161858716,4402.6411866030448]
["Other Non-Depreciable",{"$f":"Labels!B148","v":"Other Non-Depreciable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B148,D$1385:D$1424)*D$351,C148+SUMIF($A$542:$A$1382,$B148,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B148,AJ$1385:AJ$1424)*AJ$351,AI148+SUMIF($A$542:$A$1382,$B148,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B148,BP$1385:BP$1424)*BP$351,BO148+SUMIF($A$542:$A$1382,$B148,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Accumulated Depreciation",{"$f":"Labels!B149","v":"Accumulated Depreciation"},-174.78391999999997,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B149,D$1385:D$1424)*D$351,C149+SUMIF($A$542:$A$1382,$B149,D$542:D$1382)*D$351)","v":-188.40974999999997},-201.99220999999997,-193.61314999999999,-207.80482999999998,-222.06490999999997,-236.51237999999998,-251.22618999999997,-266.29513999999995,-281.58587999999997,-298.00444999999996,-314.54644999999994,-331.14890999999994,-347.79593999999997,-364.57664,-381.43493000000001,-398.81306999999998,-416.14806999999996,-433.77451999999994,-451.37813999999992,-469.77097999999989,-488.5413299999999,-507.90732999999989,-527.51432999999986,-547.33332999999982,-567.19952999999987,-587.1554799999999,-608.26681999999994,-628.36304999999993,-648.89262999999994,-669.64602999999988,-690.58782999999994,-712.13698999999997,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B149,AJ$1385:AJ$1424)*AJ$351,AI149+SUMIF($A$542:$A$1382,$B149,AJ$542:AJ$1382)*AJ$351)","v":-734.02139},-756.44412999999997,-779.01343999999995,-801.65373999999997,-824.29473999999993,-846.97205999999994,-869.68276999999989,-892.41976999999986,-915.52915999999982,-938.80740999999978,-962.39168999999981,-986.64519999999982,-1011.3384299999998,-1036.1913499999998,-1061.1095399999999,-1086.0497799999998,-1111.0196499999997,-1136.0107899999998,-1161.0101399999999,-1186.0612099999998,-1211.1800599999999,-1236.71958,-1262.42491,-1288.5682099999999,-1315.0907699999998,-1341.8221399999998,-1368.6094799999998,-1395.4382499999999,-1422.2814899999998,-1449.1403099999998,-1476.0585499999997,-1503.0027599999999,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B149,BP$1385:BP$1424)*BP$351,BO149+SUMIF($A$542:$A$1382,$B149,BP$542:BP$1382)*BP$351)","v":-1529.9469899999999},-1557.1577499999999,-1585.2828756687795,-1613.5458955387642,-1641.935878167388,-1670.8167615607883,-1699.735578589487,-1728.6624381580411,null,null,-174.78391999999997,-331.14890999999994,-547.33332999999982,-801.65373999999997,-1086.0497799999998,-1395.4382499999999,-1728.6624381580411,-2090.1267881386043,-2471.8463509495605,-2752.9035176871557,-3012.4237200820357,-3253.4580387423402]
["CWIP",{"$f":"Labels!B150","v":"CWIP"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B150,D$1385:D$1424)*D$351,C150+SUMIF($A$542:$A$1382,$B150,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B150,AJ$1385:AJ$1424)*AJ$351,AI150+SUMIF($A$542:$A$1382,$B150,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B150,BP$1385:BP$1424)*BP$351,BO150+SUMIF($A$542:$A$1382,$B150,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PP&E- Net",{"$f":"Labels!B151","v":"Total PP&E- Net"},1438.0536099999999,{"$f":"SUM(D145:D150)","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999999,1497.18146,1514.4289400000002,1541.97722,1553.3019600000002,1672.2231400000001,1670.50855,1661.1490900000001,1649.84682,1649.11131,1641.5578099999998,1686.5656700000002,1664.1269300000001,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579900000001,1789.67103,1783.1831000000002,1814.6545000000001,1820.7598700000003,1822.42794,{"$f":"SUM(AI145:AI150)","v":1873.7612899999999},1878.17119,1920.3517200000001,1915.36941,1901.25091,1878.68226,1860.3695899999998,1841.6668800000002,1822.1652300000001,1843.6688800000004,1840.64563,1853.7867799999999,1909.8438099999998,1937.9137600000004,1932.2219600000001,1909.9435899999999,1887.6498800000004,1866.2390100000002,1843.7926700000003,1819.7820200000001,1800.9370699999999,1783.9548000000002,1808.8913200000002,1803.0831500000002,1829.4986800000001,1848.4882000000002,1846.8130500000002,1826.74317,1804.8864100000003,1779.7811700000002,1754.7853500000001,1734.9972200000002,{"$f":"SUM(BO145:BO150)","v":1711.1752200000001},1684.23099,1689.0015800000001,1721.7207540834638,1710.0050383580667,1696.8505867661527,1726.8777951459322,1702.5110143530296,1674.5492595671333,null,null,{"$f":"SUM(BZ145:BZ150)","v":1438.0536099999999},1661.1490900000001,1832.0670599999999,1901.25091,1887.6498800000004,1804.8864100000003,1674.5492595671333,1524.4776295865699,1345.2721422955879,1266.5683305129851,1195.5798961038358,1149.1831478607046]
[]
[null,{"$f":"Labels!B153","v":"Other Property & Investments:"}]
[{"$f":"B154","v":"Investment in Subsidiaries"},{"$f":"Labels!B154","v":"Investment in Subsidiaries"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B154,D$1385:D$1424)*D$351,C154+SUMIF($A$542:$A$1382,$B154,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B154,AJ$1385:AJ$1424)*AJ$351,AI154+SUMIF($A$542:$A$1382,$B154,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B154,BP$1385:BP$1424)*BP$351,BO154+SUMIF($A$542:$A$1382,$B154,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C154","v":0},{"$f":"O154","v":0},{"$f":"AA154","v":0},{"$f":"AM154","v":0},{"$f":"AY154","v":0},{"$f":"BK154","v":0},{"$f":"BW154","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B154,CG$1385:CG$1424)*CG$351,CF154+SUMIF($A$542:$A$1382,$B154,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Undistributed Earnings of Subsidiaries",{"$f":"Labels!B155","v":"Undistributed Earnings of Subsidiaries"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B155,D$1385:D$1424)*D$351,C155+SUMIF($A$542:$A$1382,$B155,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B155,AJ$1385:AJ$1424)*AJ$351,AI155+SUMIF($A$542:$A$1382,$B155,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B155,BP$1385:BP$1424)*BP$351,BO155+SUMIF($A$542:$A$1382,$B155,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Investment in Associated Companies",{"$f":"Labels!B156","v":"Investment in Associated Companies"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B156,D$1385:D$1424)*D$351,C156+SUMIF($A$542:$A$1382,$B156,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B156,AJ$1385:AJ$1424)*AJ$351,AI156+SUMIF($A$542:$A$1382,$B156,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B156,BP$1385:BP$1424)*BP$351,BO156+SUMIF($A$542:$A$1382,$B156,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Goodwill",{"$f":"Labels!B157","v":"Goodwill"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B157,D$1385:D$1424)*D$351,C157+SUMIF($A$542:$A$1382,$B157,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B157,AJ$1385:AJ$1424)*AJ$351,AI157+SUMIF($A$542:$A$1382,$B157,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B157,BP$1385:BP$1424)*BP$351,BO157+SUMIF($A$542:$A$1382,$B157,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Intangibles",{"$f":"Labels!B158","v":"Intangibles"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B158,D$1385:D$1424)*D$351,C158+SUMIF($A$542:$A$1382,$B158,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B158,AJ$1385:AJ$1424)*AJ$351,AI158+SUMIF($A$542:$A$1382,$B158,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B158,BP$1385:BP$1424)*BP$351,BO158+SUMIF($A$542:$A$1382,$B158,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Property & Investments",{"$f":"Labels!B159","v":"Other Property & Investments"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B159,D$1385:D$1424)*D$351,C159+SUMIF($A$542:$A$1382,$B159,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B159,AJ$1385:AJ$1424)*AJ$351,AI159+SUMIF($A$542:$A$1382,$B159,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B159,BP$1385:BP$1424)*BP$351,BO159+SUMIF($A$542:$A$1382,$B159,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Other Property & Investments",{"$f":"Labels!B160","v":"Total Other Property & Investments"},0,{"$f":"SUM(D154:D159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI154:AI159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO154:BO159)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BZ154:BZ159)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Labels!B162","v":"Current Assets:"}]
[{"$f":"B163","v":"Cash"},{"$f":"Labels!B163","v":"Cash"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B163,D$1385:D$1424)*D$351,C163+SUMIF($A$542:$A$1382,$B163,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B163,AJ$1385:AJ$1424)*AJ$351,AI163+SUMIF($A$542:$A$1382,$B163,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B163,BP$1385:BP$1424)*BP$351,BO163+SUMIF($A$542:$A$1382,$B163,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C163","v":0},{"$f":"O163","v":0},{"$f":"AA163","v":0},{"$f":"AM163","v":0},{"$f":"AY163","v":0},{"$f":"BK163","v":0},{"$f":"BW163","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B163,CG$1385:CG$1424)*CG$351,CF163+SUMIF($A$542:$A$1382,$B163,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Temporary Cash Investments",{"$f":"Labels!B164","v":"Temporary Cash Investments"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B164,D$1385:D$1424)*D$351,C164+SUMIF($A$542:$A$1382,$B164,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B164,AJ$1385:AJ$1424)*AJ$351,AI164+SUMIF($A$542:$A$1382,$B164,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B164,BP$1385:BP$1424)*BP$351,BO164+SUMIF($A$542:$A$1382,$B164,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Special Deposits",{"$f":"Labels!B165","v":"Special Deposits"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B165,D$1385:D$1424)*D$351,C165+SUMIF($A$542:$A$1382,$B165,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B165,AJ$1385:AJ$1424)*AJ$351,AI165+SUMIF($A$542:$A$1382,$B165,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B165,BP$1385:BP$1424)*BP$351,BO165+SUMIF($A$542:$A$1382,$B165,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Accounts Receivable",{"$f":"Labels!B166","v":"Accounts Receivable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B166,D$1385:D$1424)*D$351,C166+SUMIF($A$542:$A$1382,$B166,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B166,AJ$1385:AJ$1424)*AJ$351,AI166+SUMIF($A$542:$A$1382,$B166,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B166,BP$1385:BP$1424)*BP$351,BO166+SUMIF($A$542:$A$1382,$B166,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Accounts Receivable - Affiliated Companies",{"$f":"Labels!B167","v":"Accounts Receivable - Affiliated Companies"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B167,D$1385:D$1424)*D$351,C167+SUMIF($A$542:$A$1382,$B167,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B167,AJ$1385:AJ$1424)*AJ$351,AI167+SUMIF($A$542:$A$1382,$B167,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B167,BP$1385:BP$1424)*BP$351,BO167+SUMIF($A$542:$A$1382,$B167,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B168","v":"Hide"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B168,D$1385:D$1424)*D$351,C168+SUMIF($A$542:$A$1382,$B168,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B168,AJ$1385:AJ$1424)*AJ$351,AI168+SUMIF($A$542:$A$1382,$B168,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B168,BP$1385:BP$1424)*BP$351,BO168+SUMIF($A$542:$A$1382,$B168,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B169","v":"Hide"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B169,D$1385:D$1424)*D$351,C169+SUMIF($A$542:$A$1382,$B169,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B169,AJ$1385:AJ$1424)*AJ$351,AI169+SUMIF($A$542:$A$1382,$B169,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B169,BP$1385:BP$1424)*BP$351,BO169+SUMIF($A$542:$A$1382,$B169,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B170","v":"Hide"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B170,D$1385:D$1424)*D$351,C170+SUMIF($A$542:$A$1382,$B170,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B170,AJ$1385:AJ$1424)*AJ$351,AI170+SUMIF($A$542:$A$1382,$B170,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B170,BP$1385:BP$1424)*BP$351,BO170+SUMIF($A$542:$A$1382,$B170,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B171","v":"Hide"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B171,D$1385:D$1424)*D$351,C171+SUMIF($A$542:$A$1382,$B171,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B171,AJ$1385:AJ$1424)*AJ$351,AI171+SUMIF($A$542:$A$1382,$B171,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B171,BP$1385:BP$1424)*BP$351,BO171+SUMIF($A$542:$A$1382,$B171,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Inventories - Other",{"$f":"Labels!B172","v":"Inventories - Other"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B172,D$1385:D$1424)*D$351,C172+SUMIF($A$542:$A$1382,$B172,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B172,AJ$1385:AJ$1424)*AJ$351,AI172+SUMIF($A$542:$A$1382,$B172,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B172,BP$1385:BP$1424)*BP$351,BO172+SUMIF($A$542:$A$1382,$B172,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Prepayments",{"$f":"Labels!B173","v":"Prepayments"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B173,D$1385:D$1424)*D$351,C173+SUMIF($A$542:$A$1382,$B173,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B173,AJ$1385:AJ$1424)*AJ$351,AI173+SUMIF($A$542:$A$1382,$B173,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B173,BP$1385:BP$1424)*BP$351,BO173+SUMIF($A$542:$A$1382,$B173,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Income Taxes Receivable",{"$f":"Labels!B174","v":"Income Taxes Receivable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B174,D$1385:D$1424)*D$351,C174+SUMIF($A$542:$A$1382,$B174,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B174,AJ$1385:AJ$1424)*AJ$351,AI174+SUMIF($A$542:$A$1382,$B174,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B174,BP$1385:BP$1424)*BP$351,BO174+SUMIF($A$542:$A$1382,$B174,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Intercompany Loans Receivable",{"$f":"Labels!B175","v":"Intercompany Loans Receivable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B175,D$1385:D$1424)*D$351,C175+SUMIF($A$542:$A$1382,$B175,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B175,AJ$1385:AJ$1424)*AJ$351,AI175+SUMIF($A$542:$A$1382,$B175,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B175,BP$1385:BP$1424)*BP$351,BO175+SUMIF($A$542:$A$1382,$B175,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Current Assets",{"$f":"Labels!B176","v":"Other Current Assets"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B176,D$1385:D$1424)*D$351,C176+SUMIF($A$542:$A$1382,$B176,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B176,AJ$1385:AJ$1424)*AJ$351,AI176+SUMIF($A$542:$A$1382,$B176,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B176,BP$1385:BP$1424)*BP$351,BO176+SUMIF($A$542:$A$1382,$B176,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Current Assets",{"$f":"Labels!B177","v":"Total Current Assets"},0,{"$f":"SUM(D163:D176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI163:AI176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO163:BO176)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BZ163:BZ176)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Labels!B179","v":"Deferred Debits:"}]
[{"$f":"B180","v":"Deferred Taxes - Asset"},{"$f":"Labels!B180","v":"Deferred Taxes - Asset"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B180,D$1385:D$1424)*D$351,C180+SUMIF($A$542:$A$1382,$B180,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B180,AJ$1385:AJ$1424)*AJ$351,AI180+SUMIF($A$542:$A$1382,$B180,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B180,BP$1385:BP$1424)*BP$351,BO180+SUMIF($A$542:$A$1382,$B180,BP$542:BP$1382)*BP$351)","v":0},0,0.23059824676725427,0.51438918164929959,0.84715600067642782,1.3692877897160933,1.9060524785720823,2.445919577177321,null,null,{"$f":"C180","v":0},{"$f":"O180","v":0},{"$f":"AA180","v":0},{"$f":"AM180","v":0},{"$f":"AY180","v":0},{"$f":"BK180","v":0},{"$f":"BW180","v":2.445919577177321},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B180,CG$1385:CG$1424)*CG$351,CF180+SUMIF($A$542:$A$1382,$B180,CG$542:CG$1382)*CG$351)","v":38.240167662566776},89.422494536741979,108.58328302876343,125.65266437617628,139.95379213259963]
[{"$f":"B181","v":"Deferred Debt Costs, Net"},{"$f":"Labels!B181","v":"Deferred Debt Costs, Net"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B181,D$1385:D$1424)*D$351,C181+SUMIF($A$542:$A$1382,$B181,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B181,AJ$1385:AJ$1424)*AJ$351,AI181+SUMIF($A$542:$A$1382,$B181,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B181,BP$1385:BP$1424)*BP$351,BO181+SUMIF($A$542:$A$1382,$B181,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C181","v":0},{"$f":"O181","v":0},{"$f":"AA181","v":0},{"$f":"AM181","v":0},{"$f":"AY181","v":0},{"$f":"BK181","v":0},{"$f":"BW181","v":0},0,0,0,0,0]
[{"$f":"B182","v":"Other Deferred Debits"},{"$f":"Labels!B182","v":"Other Deferred Debits"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B182,D$1385:D$1424)*D$351,C182+SUMIF($A$542:$A$1382,$B182,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B182,AJ$1385:AJ$1424)*AJ$351,AI182+SUMIF($A$542:$A$1382,$B182,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B182,BP$1385:BP$1424)*BP$351,BO182+SUMIF($A$542:$A$1382,$B182,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C182","v":0},{"$f":"O182","v":0},{"$f":"AA182","v":0},{"$f":"AM182","v":0},{"$f":"AY182","v":0},{"$f":"BK182","v":0},{"$f":"BW182","v":0},0,0,0,0,0]
[{"$f":"B183","v":"Total Deferred Debits"},{"$f":"Labels!B183","v":"Total Deferred Debits"},0,{"$f":"SUM(D180:D182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI180:AI182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO180:BO182)","v":0},0,0,0.23059824676725427,0.51438918164929959,0.84715600067642782,1.3692877897160933,1.9060524785720823,2.445919577177321,null,null,{"$f":"SUM(BZ180:BZ182)","v":0},0,0,0,0,0,2.445919577177321,38.240167662566776,89.422494536741979,108.58328302876343,125.65266437617628,139.95379213259963]
[]
[{"$f":"B185","v":"Hide"},{"$f":"Labels!B185","v":"Hide"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,D$1385:D$1424)*D$351,C185+SUMIF($A$542:$A$1382,$B185,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,AJ$1385:AJ$1424)*AJ$351,AI185+SUMIF($A$542:$A$1382,$B185,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,BP$1385:BP$1424)*BP$351,BO185+SUMIF($A$542:$A$1382,$B185,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C185","v":0},{"$f":"O185","v":0},{"$f":"AA185","v":0},{"$f":"AM185","v":0},{"$f":"AY185","v":0},{"$f":"BK185","v":0},{"$f":"BW185","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,CG$1385:CG$1424)*CG$351,CF185+SUMIF($A$542:$A$1382,$B185,CG$542:CG$1382)*CG$351)","v":0},{"$f":"IF(CH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,CH$1385:CH$1424)*CH$351,CG185+SUMIF($A$542:$A$1382,$B185,CH$542:CH$1382)*CH$351)","v":0},{"$f":"IF(CI$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,CI$1385:CI$1424)*CI$351,CH185+SUMIF($A$542:$A$1382,$B185,CI$542:CI$1382)*CI$351)","v":0},{"$f":"IF(CJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,CJ$1385:CJ$1424)*CJ$351,CI185+SUMIF($A$542:$A$1382,$B185,CJ$542:CJ$1382)*CJ$351)","v":0},{"$f":"IF(CK$6=\"Actual\",SUMIF($A$1385:$A$1424,$B185,CK$1385:CK$1424)*CK$351,CJ185+SUMIF($A$542:$A$1382,$B185,CK$542:CK$1382)*CK$351)","v":0}]
[{"$f":"B186","v":"Total Assets"},{"$f":"Labels!B186","v":"Total Assets"},1438.0536099999999,{"$f":"D151+D160+D177+D183+D185","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999999,1497.18146,1514.4289400000002,1541.97722,1553.3019600000002,1672.2231400000001,1670.50855,1661.1490900000001,1649.84682,1649.11131,1641.5578099999998,1686.5656700000002,1664.1269300000001,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579900000001,1789.67103,1783.1831000000002,1814.6545000000001,1820.7598700000003,1822.42794,{"$f":"AI151+AI160+AI177+AI183+AI185","v":1873.7612899999999},1878.17119,1920.3517200000001,1915.36941,1901.25091,1878.68226,1860.3695899999998,1841.6668800000002,1822.1652300000001,1843.6688800000004,1840.64563,1853.7867799999999,1909.8438099999998,1937.9137600000004,1932.2219600000001,1909.9435899999999,1887.6498800000004,1866.2390100000002,1843.7926700000003,1819.7820200000001,1800.9370699999999,1783.9548000000002,1808.8913200000002,1803.0831500000002,1829.4986800000001,1848.4882000000002,1846.8130500000002,1826.74317,1804.8864100000003,1779.7811700000002,1754.7853500000001,1734.9972200000002,{"$f":"BO151+BO160+BO177+BO183+BO185","v":1711.1752200000001},1684.23099,1689.0015800000001,1721.951352330231,1710.5194275397159,1697.6977427668292,1728.2470829356482,1704.4170668316017,1676.9951791443107,null,null,{"$f":"BZ151+BZ160+BZ177+BZ183+BZ185","v":1438.0536099999999},1661.1490900000001,1832.0670599999999,1901.25091,1887.6498800000004,1804.8864100000003,1676.9951791443107,1562.7177972491368,1434.6946368323299,1375.1516135417485,1321.2325604800121,1289.1369399933042]
[]
[null,{"$f":"Labels!B188","v":"Capitalization & Liabilities:"}]
[null,{"$f":"Labels!B189","v":"Common Equity:"}]
[{"$f":"B190","v":"Common Stock"},{"$f":"Labels!B190","v":"Common Stock"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B190,D$1385:D$1424)*D$351,C190+SUMIF($A$542:$A$1382,$B190,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B190,AJ$1385:AJ$1424)*AJ$351,AI190+SUMIF($A$542:$A$1382,$B190,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B190,BP$1385:BP$1424)*BP$351,BO190+SUMIF($A$542:$A$1382,$B190,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C190","v":0},{"$f":"O190","v":0},{"$f":"AA190","v":0},{"$f":"AM190","v":0},{"$f":"AY190","v":0},{"$f":"BK190","v":0},{"$f":"BW190","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B190,CG$1385:CG$1424)*CG$351,CF190+SUMIF($A$542:$A$1382,$B190,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Other Paid in Capital",{"$f":"Labels!B191","v":"Other Paid in Capital"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B191,D$1385:D$1424)*D$351,C191+SUMIF($A$542:$A$1382,$B191,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B191,AJ$1385:AJ$1424)*AJ$351,AI191+SUMIF($A$542:$A$1382,$B191,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B191,BP$1385:BP$1424)*BP$351,BO191+SUMIF($A$542:$A$1382,$B191,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C191","v":0},{"$f":"O191","v":0},{"$f":"AA191","v":0},{"$f":"AM191","v":0},{"$f":"AY191","v":0},{"$f":"BK191","v":0},{"$f":"BW191","v":0},0,0,0,0,0]
["Other Equity",{"$f":"Labels!B192","v":"Other Equity"},1219.5332393807396,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B192,D$1385:D$1424)*D$351,C192+SUMIF($A$542:$A$1382,$B192,D$542:D$1382)*D$351)","v":1210.9743636962708},1168.3232536693336,1149.8681910597711,1199.7142676541175,1177.3712890375632,1180.4121422021728,1180.3366748595759,1188.4387843748302,1188.4282762676969,1294.8383732985499,1268.6408320555458,1234.5105712391091,1199.8855106916471,1172.4020424772721,1143.691486987221,1164.8618278716012,1126.3738960192115,1121.3583383222433,1079.7582791239256,1134.811524534291,1137.5736593766053,1162.325200840824,1139.3629623213744,1118.9255509751129,1074.9587868344975,1037.8886862737722,993.84227712911979,960.48172442915177,964.33461539620964,945.90948428286174,923.64919192897105,948.90136216647647,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B192,AJ$1385:AJ$1424)*AJ$351,AI192+SUMIF($A$542:$A$1382,$B192,AJ$542:AJ$1382)*AJ$351)","v":923.75159780743502},939.67277241948921,904.54631160023428,858.56657553178866,803.84235667071221,754.94629495442996,705.53690183709682,655.77144444755322,649.55474962714766,622.4336529276859,607.90463374828278,639.72782136226442,633.42918802306122,593.90783667415485,537.49897720953118,479.55898330999116,425.39914554808934,366.46411888453213,307.81483116550066,256.80856849172142,205.23294756356677,194.00883907272578,167.11080089668076,159.98963721006567,146.97080965741111,112.93037895071257,55.610953350711043,-0.72129181760737993,-59.886541345732667,-117.29032443902679,-169.47942132613252,-225.90541996405273,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B192,BP$1385:BP$1424)*BP$351,BO192+SUMIF($A$542:$A$1382,$B192,BP$542:BP$1382)*BP$351)","v":-286.0458595522357},-314.34827685983691,-330.07570478402135,-389.08733663252815,-452.48262308234303,-476.2412578514427,-555.60538879106048,-512.87868316871072,null,null,{"$f":"C192","v":1219.5332393807396},{"$f":"O192","v":1234.5105712391091},{"$f":"AA192","v":1118.9255509751129},{"$f":"AM192","v":858.56657553178866},{"$f":"AY192","v":479.55898330999116},{"$f":"BK192","v":-0.72129181760737993},{"$f":"BW192","v":-512.87868316871072},-969.27902687981623,-1436.7706577298841,-1903.166766581842,-2383.6279397878143,-2855.3913197405736]
["Other Non-Cash Equity",{"$f":"Labels!B193","v":"Other Non-Cash Equity"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B193,D$1385:D$1424)*D$351,C193+SUMIF($A$542:$A$1382,$B193,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B193,AJ$1385:AJ$1424)*AJ$351,AI193+SUMIF($A$542:$A$1382,$B193,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B193,BP$1385:BP$1424)*BP$351,BO193+SUMIF($A$542:$A$1382,$B193,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C193","v":0},{"$f":"O193","v":0},{"$f":"AA193","v":0},{"$f":"AM193","v":0},{"$f":"AY193","v":0},{"$f":"BK193","v":0},{"$f":"BW193","v":0},0,0,0,0,0]
["Retained Earnings",{"$f":"Labels!B194","v":"Retained Earnings"},218.52037061926035,{"$f":"D252","v":235.71432630372917},259.57769633066664,277.09886894022907,295.48031234588228,311.77124096243642,316.769317797827,334.09226514042427,353.5384356251696,364.87368373230322,377.38476670145013,401.867717944454,426.63851876089092,449.96130930835261,476.70926752272771,497.86632301277871,521.70384212839872,537.75303398078847,560.04266167775643,581.29510087607457,602.5615354657092,626.32497062339473,653.77039915917612,686.04987767862542,713.14150902488689,741.78668316550272,769.3693037262276,795.82875287087995,822.7013755708482,850.31988460379023,874.85038571713835,898.77874807102876,924.85992783352322,{"$f":"AJ252","v":954.41959219256478},980.67894758051068,1010.8230983997655,1042.6843344682111,1074.8399033292876,1105.4232950455696,1136.1299781629032,1166.3937855524466,1194.1141303728525,1218.2119770723139,1245.660376251717,1274.3471586377354,1307.2415419769393,1339.6333033258452,1372.8862927904686,1408.8538466900093,1441.6028144519109,1478.0915011154682,1512.7301388344995,1544.8914515082786,1579.4848024364335,1615.6454309272744,1636.7352991033194,1670.2719927899345,1702.2803403425892,1734.6456210492877,1771.895166649289,1806.3706518176077,1840.4306613457329,1872.8386244390269,1905.2395913261328,1937.8435899640529,{"$f":"BP252","v":1971.0397995522358},2004.1128068598371,2033.3170386868505,2061.8114250167364,2092.1125010851315,2124.564557928506,2157.7648695930757,2190.6368123130219,null,null,{"$f":"C194","v":218.52037061926035},{"$f":"O194","v":426.63851876089092},{"$f":"AA194","v":713.14150902488689},{"$f":"AM194","v":1042.6843344682111},{"$f":"AY194","v":1408.8538466900093},{"$f":"BK194","v":1806.3706518176077},{"$f":"BW194","v":2190.6368123130219},{"$f":"CG252","v":2532.7597741289528},{"$f":"CH252","v":2872.2282445622141},{"$f":"CI252","v":3279.0813301235903},{"$f":"CJ252","v":3705.6234502678262},{"$f":"CK252","v":4145.2912097338776}]
["Total Common Equity",{"$f":"Labels!B195","v":"Total Common Equity"},1438.0536099999999,{"$f":"SUM(D190:D194)","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,{"$f":"SUM(AI190:AI194)","v":1873.7612899999997},1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,{"$f":"SUM(BO190:BO194)","v":1711.9381700000001},1684.9939400000001,1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,{"$f":"SUM(BZ190:BZ194)","v":1438.0536099999999},1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[{"$f":"B197","v":"Preferred Stock"},{"$f":"Labels!B197","v":"Preferred Stock"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B197,D$1385:D$1424)*D$351,C197+SUMIF($A$542:$A$1382,$B197,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B197,AJ$1385:AJ$1424)*AJ$351,AI197+SUMIF($A$542:$A$1382,$B197,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B197,BP$1385:BP$1424)*BP$351,BO197+SUMIF($A$542:$A$1382,$B197,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C197","v":0},{"$f":"O197","v":0},{"$f":"AA197","v":0},{"$f":"AM197","v":0},{"$f":"AY197","v":0},{"$f":"BK197","v":0},{"$f":"BW197","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B197,CG$1385:CG$1424)*CG$351,CF197+SUMIF($A$542:$A$1382,$B197,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
[{"$f":"B198","v":"Trust Preferred Securities"},{"$f":"Labels!B198","v":"Trust Preferred Securities"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B198,D$1385:D$1424)*D$351,C198+SUMIF($A$542:$A$1382,$B198,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B198,AJ$1385:AJ$1424)*AJ$351,AI198+SUMIF($A$542:$A$1382,$B198,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B198,BP$1385:BP$1424)*BP$351,BO198+SUMIF($A$542:$A$1382,$B198,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C198","v":0},{"$f":"O198","v":0},{"$f":"AA198","v":0},{"$f":"AM198","v":0},{"$f":"AY198","v":0},{"$f":"BK198","v":0},{"$f":"BW198","v":0},0,0,0,0,0]
[]
[{"$f":"B200","v":"Total Equity"},{"$f":"Labels!B200","v":"Total Equity"},1438.0536099999999,{"$f":"D195+D197+D198","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,{"$f":"AI195+AI197+AI198","v":1873.7612899999997},1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,{"$f":"BO195+BO197+BO198","v":1711.9381700000001},1684.9939400000001,1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,{"$f":"BZ195+BZ197+BZ198","v":1438.0536099999999},1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[null,{"$f":"Labels!B202","v":"Long Term Debt:"}]
[{"$f":"B203","v":"Long Term Debt"},{"$f":"Labels!B203","v":"Long Term Debt"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B203,D$1385:D$1424)*D$351,C203+SUMIF($A$542:$A$1382,$B203,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B203,AJ$1385:AJ$1424)*AJ$351,AI203+SUMIF($A$542:$A$1382,$B203,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B203,BP$1385:BP$1424)*BP$351,BO203+SUMIF($A$542:$A$1382,$B203,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C203","v":0},{"$f":"O203","v":0},{"$f":"AA203","v":0},{"$f":"AM203","v":0},{"$f":"AY203","v":0},{"$f":"BK203","v":0},{"$f":"BW203","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B203,CG$1385:CG$1424)*CG$351,CF203+SUMIF($A$542:$A$1382,$B203,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["First Mortgage Bonds",{"$f":"Labels!B204","v":"First Mortgage Bonds"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B204,D$1385:D$1424)*D$351,C204+SUMIF($A$542:$A$1382,$B204,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B204,AJ$1385:AJ$1424)*AJ$351,AI204+SUMIF($A$542:$A$1382,$B204,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B204,BP$1385:BP$1424)*BP$351,BO204+SUMIF($A$542:$A$1382,$B204,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pollution Control Bonds",{"$f":"Labels!B205","v":"Pollution Control Bonds"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B205,D$1385:D$1424)*D$351,C205+SUMIF($A$542:$A$1382,$B205,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B205,AJ$1385:AJ$1424)*AJ$351,AI205+SUMIF($A$542:$A$1382,$B205,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B205,BP$1385:BP$1424)*BP$351,BO205+SUMIF($A$542:$A$1382,$B205,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Senior Notes",{"$f":"Labels!B206","v":"Senior Notes"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B206,D$1385:D$1424)*D$351,C206+SUMIF($A$542:$A$1382,$B206,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B206,AJ$1385:AJ$1424)*AJ$351,AI206+SUMIF($A$542:$A$1382,$B206,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B206,BP$1385:BP$1424)*BP$351,BO206+SUMIF($A$542:$A$1382,$B206,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Capitalized Leases",{"$f":"Labels!B207","v":"Capitalized Leases"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B207,D$1385:D$1424)*D$351,C207+SUMIF($A$542:$A$1382,$B207,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B207,AJ$1385:AJ$1424)*AJ$351,AI207+SUMIF($A$542:$A$1382,$B207,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B207,BP$1385:BP$1424)*BP$351,BO207+SUMIF($A$542:$A$1382,$B207,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Long Term Debt",{"$f":"Labels!B208","v":"Other Long Term Debt"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B208,D$1385:D$1424)*D$351,C208+SUMIF($A$542:$A$1382,$B208,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B208,AJ$1385:AJ$1424)*AJ$351,AI208+SUMIF($A$542:$A$1382,$B208,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B208,BP$1385:BP$1424)*BP$351,BO208+SUMIF($A$542:$A$1382,$B208,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Intercompany Debt",{"$f":"Labels!B209","v":"Intercompany Debt"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B209,D$1385:D$1424)*D$351,C209+SUMIF($A$542:$A$1382,$B209,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B209,AJ$1385:AJ$1424)*AJ$351,AI209+SUMIF($A$542:$A$1382,$B209,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B209,BP$1385:BP$1424)*BP$351,BO209+SUMIF($A$542:$A$1382,$B209,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Unamortized Debt Discount/Premium",{"$f":"Labels!B210","v":"Unamortized Debt Discount/Premium"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B210,D$1385:D$1424)*D$351,C210+SUMIF($A$542:$A$1382,$B210,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B210,AJ$1385:AJ$1424)*AJ$351,AI210+SUMIF($A$542:$A$1382,$B210,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B210,BP$1385:BP$1424)*BP$351,BO210+SUMIF($A$542:$A$1382,$B210,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Long Term Debt",{"$f":"Labels!B211","v":"Total Long Term Debt"},0,{"$f":"SUM(D203:D210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI203:AI210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO203:BO210)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BZ203:BZ210)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B213","v":"Total Capitalization"},{"$f":"Labels!B213","v":"Total Capitalization"},1438.0536099999999,{"$f":"D195+D197+D198+D211","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,{"$f":"AI195+AI197+AI198+AI211","v":1873.7612899999997},1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,{"$f":"BO195+BO197+BO198+BO211","v":1711.9381700000001},1684.9939400000001,1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,{"$f":"BZ195+BZ197+BZ198+BZ211","v":1438.0536099999999},1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[{"$f":"B215","v":"Minority Interest Equity"},{"$f":"Labels!B215","v":"Minority Interest Equity"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,D$1385:D$1424)*D$351,C215+SUMIF($A$542:$A$1382,$B215,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,AJ$1385:AJ$1424)*AJ$351,AI215+SUMIF($A$542:$A$1382,$B215,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,BP$1385:BP$1424)*BP$351,BO215+SUMIF($A$542:$A$1382,$B215,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C215","v":0},{"$f":"O215","v":0},{"$f":"AA215","v":0},{"$f":"AM215","v":0},{"$f":"AY215","v":0},{"$f":"BK215","v":0},{"$f":"BW215","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,CG$1385:CG$1424)*CG$351,CF215+SUMIF($A$542:$A$1382,$B215,CG$542:CG$1382)*CG$351)","v":0},{"$f":"IF(CH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,CH$1385:CH$1424)*CH$351,CG215+SUMIF($A$542:$A$1382,$B215,CH$542:CH$1382)*CH$351)","v":0},{"$f":"IF(CI$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,CI$1385:CI$1424)*CI$351,CH215+SUMIF($A$542:$A$1382,$B215,CI$542:CI$1382)*CI$351)","v":0},{"$f":"IF(CJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,CJ$1385:CJ$1424)*CJ$351,CI215+SUMIF($A$542:$A$1382,$B215,CJ$542:CJ$1382)*CJ$351)","v":0},{"$f":"IF(CK$6=\"Actual\",SUMIF($A$1385:$A$1424,$B215,CK$1385:CK$1424)*CK$351,CJ215+SUMIF($A$542:$A$1382,$B215,CK$542:CK$1382)*CK$351)","v":0}]
[]
[null,{"$f":"Labels!B217","v":"Current Liabilities:"}]
[null,{"$f":"Labels!B218","v":"Short Term Debt:"}]
[{"$f":"B219","v":"Short Term Debt"},{"$f":"Labels!B219","v":"Short Term Debt"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B219,D$1385:D$1424)*D$351,C219+SUMIF($A$542:$A$1382,$B219,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B219,AJ$1385:AJ$1424)*AJ$351,AI219+SUMIF($A$542:$A$1382,$B219,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B219,BP$1385:BP$1424)*BP$351,BO219+SUMIF($A$542:$A$1382,$B219,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C219","v":0},{"$f":"O219","v":0},{"$f":"AA219","v":0},{"$f":"AM219","v":0},{"$f":"AY219","v":0},{"$f":"BK219","v":0},{"$f":"BW219","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B219,CG$1385:CG$1424)*CG$351,CF219+SUMIF($A$542:$A$1382,$B219,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
[{"$f":"B220","v":"Hide"},{"$f":"Labels!B220","v":"Hide"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B220,D$1385:D$1424)*D$351,C220+SUMIF($A$542:$A$1382,$B220,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B220,AJ$1385:AJ$1424)*AJ$351,AI220+SUMIF($A$542:$A$1382,$B220,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B220,BP$1385:BP$1424)*BP$351,BO220+SUMIF($A$542:$A$1382,$B220,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C220","v":0},{"$f":"O220","v":0},{"$f":"AA220","v":0},{"$f":"AM220","v":0},{"$f":"AY220","v":0},{"$f":"BK220","v":0},{"$f":"BW220","v":0},0,0,0,0,0]
[{"$f":"B221","v":"Total Short Term Debt"},{"$f":"Labels!B221","v":"Total Short Term Debt"},0,{"$f":"SUM(D219:D220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI219:AI220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO219:BO220)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BZ219:BZ220)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Labels!B223","v":"Other Current Liabilities:"}]
[{"$f":"B224","v":"Accounts Payable"},{"$f":"Labels!B224","v":"Accounts Payable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B224,D$1385:D$1424)*D$351,C224+SUMIF($A$542:$A$1382,$B224,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B224,AJ$1385:AJ$1424)*AJ$351,AI224+SUMIF($A$542:$A$1382,$B224,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B224,BP$1385:BP$1424)*BP$351,BO224+SUMIF($A$542:$A$1382,$B224,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C224","v":0},{"$f":"O224","v":0},{"$f":"AA224","v":0},{"$f":"AM224","v":0},{"$f":"AY224","v":0},{"$f":"BK224","v":0},{"$f":"BW224","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B224,CG$1385:CG$1424)*CG$351,CF224+SUMIF($A$542:$A$1382,$B224,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Accounts Payable Associated Companies",{"$f":"Labels!B225","v":"Accounts Payable Associated Companies"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B225,D$1385:D$1424)*D$351,C225+SUMIF($A$542:$A$1382,$B225,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B225,AJ$1385:AJ$1424)*AJ$351,AI225+SUMIF($A$542:$A$1382,$B225,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B225,BP$1385:BP$1424)*BP$351,BO225+SUMIF($A$542:$A$1382,$B225,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest Accrued",{"$f":"Labels!B226","v":"Interest Accrued"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B226,D$1385:D$1424)*D$351,C226+SUMIF($A$542:$A$1382,$B226,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B226,AJ$1385:AJ$1424)*AJ$351,AI226+SUMIF($A$542:$A$1382,$B226,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B226,BP$1385:BP$1424)*BP$351,BO226+SUMIF($A$542:$A$1382,$B226,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest Accrued Associated Companies",{"$f":"Labels!B227","v":"Interest Accrued Associated Companies"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B227,D$1385:D$1424)*D$351,C227+SUMIF($A$542:$A$1382,$B227,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B227,AJ$1385:AJ$1424)*AJ$351,AI227+SUMIF($A$542:$A$1382,$B227,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B227,BP$1385:BP$1424)*BP$351,BO227+SUMIF($A$542:$A$1382,$B227,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Income Taxes Payable",{"$f":"Labels!B228","v":"Income Taxes Payable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B228,D$1385:D$1424)*D$351,C228+SUMIF($A$542:$A$1382,$B228,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B228,AJ$1385:AJ$1424)*AJ$351,AI228+SUMIF($A$542:$A$1382,$B228,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B228,BP$1385:BP$1424)*BP$351,BO228+SUMIF($A$542:$A$1382,$B228,BP$542:BP$1382)*BP$351)","v":0},0,18.570903378668635,36.749215317626252,56.111107237806635,77.01318355648678,98.399798020853936,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Tax Liabilities",{"$f":"Labels!B229","v":"Other Tax Liabilities"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B229,D$1385:D$1424)*D$351,C229+SUMIF($A$542:$A$1382,$B229,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B229,AJ$1385:AJ$1424)*AJ$351,AI229+SUMIF($A$542:$A$1382,$B229,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B229,BP$1385:BP$1424)*BP$351,BO229+SUMIF($A$542:$A$1382,$B229,BP$542:BP$1382)*BP$351)","v":0},0,0.90206504873311577,1.8090738378815026,2.719707526234187,3.6735493020985541,4.620738008732979,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Current Liabilities",{"$f":"Labels!B230","v":"Other Current Liabilities"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B230,D$1385:D$1424)*D$351,C230+SUMIF($A$542:$A$1382,$B230,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B230,AJ$1385:AJ$1424)*AJ$351,AI230+SUMIF($A$542:$A$1382,$B230,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B230,BP$1385:BP$1424)*BP$351,BO230+SUMIF($A$542:$A$1382,$B230,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Dividends Payable",{"$f":"Labels!B231","v":"Dividends Payable"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B231,D$1385:D$1424)*D$351,C231+SUMIF($A$542:$A$1382,$B231,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B231,AJ$1385:AJ$1424)*AJ$351,AI231+SUMIF($A$542:$A$1382,$B231,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B231,BP$1385:BP$1424)*BP$351,BO231+SUMIF($A$542:$A$1382,$B231,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Other Current Liabilities",{"$f":"Labels!B232","v":"Total Other Current Liabilities"},0,{"$f":"SUM(D224:D231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI224:AI231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO224:BO231)","v":0},0,0,19.472968427401753,38.558289155507751,58.830814764040824,80.68673285858533,103.02053602958692,0,null,null,{"$f":"SUM(BZ224:BZ231)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B234","v":"Total Current Liabilities"},{"$f":"Labels!B234","v":"Total Current Liabilities"},0,{"$f":"D221+D232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI221+AI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO221+BO232","v":0},0,0,19.472968427401753,38.558289155507751,58.830814764040824,80.68673285858533,103.02053602958692,0,null,null,{"$f":"BZ221+BZ232","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Labels!B236","v":"Deferred Credits:"}]
[{"$f":"B237","v":"Deferred Taxes - Liability"},{"$f":"Labels!B237","v":"Deferred Taxes - Liability"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B237,D$1385:D$1424)*D$351,C237+SUMIF($A$542:$A$1382,$B237,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B237,AJ$1385:AJ$1424)*AJ$351,AI237+SUMIF($A$542:$A$1382,$B237,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B237,BP$1385:BP$1424)*BP$351,BO237+SUMIF($A$542:$A$1382,$B237,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C237","v":0},{"$f":"O237","v":0},{"$f":"AA237","v":0},{"$f":"AM237","v":0},{"$f":"AY237","v":0},{"$f":"BK237","v":0},{"$f":"BW237","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B237,CG$1385:CG$1424)*CG$351,CF237+SUMIF($A$542:$A$1382,$B237,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
[{"$f":"B238","v":"Unamortized ITC"},{"$f":"Labels!B238","v":"Unamortized ITC"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B238,D$1385:D$1424)*D$351,C238+SUMIF($A$542:$A$1382,$B238,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B238,AJ$1385:AJ$1424)*AJ$351,AI238+SUMIF($A$542:$A$1382,$B238,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B238,BP$1385:BP$1424)*BP$351,BO238+SUMIF($A$542:$A$1382,$B238,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C238","v":0},{"$f":"O238","v":0},{"$f":"AA238","v":0},{"$f":"AM238","v":0},{"$f":"AY238","v":0},{"$f":"BK238","v":0},{"$f":"BW238","v":0},0,0,0,0,0]
[{"$f":"B239","v":"Unrealized Income"},{"$f":"Labels!B239","v":"Unrealized Income"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B239,D$1385:D$1424)*D$351,C239+SUMIF($A$542:$A$1382,$B239,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B239,AJ$1385:AJ$1424)*AJ$351,AI239+SUMIF($A$542:$A$1382,$B239,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B239,BP$1385:BP$1424)*BP$351,BO239+SUMIF($A$542:$A$1382,$B239,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C239","v":0},{"$f":"O239","v":0},{"$f":"AA239","v":0},{"$f":"AM239","v":0},{"$f":"AY239","v":0},{"$f":"BK239","v":0},{"$f":"BW239","v":0},0,0,0,0,0]
[{"$f":"B240","v":"Other Deferred Credits"},{"$f":"Labels!B240","v":"Other Deferred Credits"},0,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B240,D$1385:D$1424)*D$351,C240+SUMIF($A$542:$A$1382,$B240,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B240,AJ$1385:AJ$1424)*AJ$351,AI240+SUMIF($A$542:$A$1382,$B240,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B240,BP$1385:BP$1424)*BP$351,BO240+SUMIF($A$542:$A$1382,$B240,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C240","v":0},{"$f":"O240","v":0},{"$f":"AA240","v":0},{"$f":"AM240","v":0},{"$f":"AY240","v":0},{"$f":"BK240","v":0},{"$f":"BW240","v":0},0,0,0,0,0]
[{"$f":"B241","v":"Total Deferred Credits"},{"$f":"Labels!B241","v":"Total Deferred Credits"},0,{"$f":"SUM(D237:D240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI237:AI240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO237:BO240)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BZ237:BZ240)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B243","v":"Total Capitalization & Liabilities"},{"$f":"Labels!B243","v":"Total Capitalization & Liabilities"},1438.0536099999999,{"$f":"D213+D215+D234+D241","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,{"$f":"AI213+AI215+AI234+AI241","v":1873.7612899999997},1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,{"$f":"BO213+BO215+BO234+BO241","v":1711.9381700000001},1684.9939400000001,1689.7645300000001,1722.714302330231,1711.282377539716,1698.4606927668292,1729.0100329356487,1705.1800168316022,1677.7581291443112,null,null,{"$f":"BZ213+BZ215+BZ234+BZ241","v":1438.0536099999999},1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[{"$f":"B245","v":"Balance Sheet Difference"},{"$f":"Labels!B245","v":"Balance Sheet Difference"},{"$f":"C186-C243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI186-AI243","v":0},0,0,0,0,0,0,0,0,0,0,0.22177000000010594,-4.2311700000000201,-2.7569700000001376,-1.3191799999999603,-0.4416799999999057,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,{"$f":"BO186-BO243","v":-0.7629500000000462},-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76295000000050095,-0.76295000000050095,null,null,{"$f":"BZ186-BZ243","v":0},0,0,0,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76294999999981883,-0.7629500000000462,-0.76294999999981883,-0.76294999999981883,-0.76294999999981883]
[]
[null,{"$f":"Labels!B247","v":"Retained Earnings:"}]
[null,{"$f":"Labels!B248","v":"Beginning Balance"},null,{"$f":"C252","v":218.52037061926035},235.71432630372917,259.57769633066664,277.09886894022907,295.48031234588228,311.77124096243642,316.769317797827,334.09226514042427,353.5384356251696,364.87368373230322,377.38476670145013,401.867717944454,426.63851876089092,449.96130930835261,476.70926752272771,497.86632301277871,521.70384212839872,537.75303398078847,560.04266167775643,581.29510087607457,602.5615354657092,626.32497062339473,653.77039915917612,686.04987767862542,713.14150902488689,741.78668316550272,769.3693037262276,795.82875287087995,822.7013755708482,850.31988460379023,874.85038571713835,898.77874807102876,{"$f":"AI252","v":924.85992783352322},954.41959219256478,980.67894758051068,1010.8230983997655,1042.6843344682111,1074.8399033292876,1105.4232950455696,1136.1299781629032,1166.3937855524466,1194.1141303728525,1218.2119770723139,1245.660376251717,1274.3471586377354,1307.2415419769393,1339.6333033258452,1372.8862927904686,1408.8538466900093,1441.6028144519109,1478.0915011154682,1512.7301388344995,1544.8914515082786,1579.4848024364335,1615.6454309272744,1636.7352991033194,1670.2719927899345,1702.2803403425892,1734.6456210492877,1771.895166649289,1806.3706518176077,1840.4306613457329,1872.8386244390269,1905.2395913261328,{"$f":"BO252","v":1937.8435899640529},1971.0397995522358,2004.1128068598371,2033.3170386868505,2061.8114250167364,2092.1125010851315,2124.564557928506,2157.7648695930757,null,null,null,{"$f":"D248","v":218.52037061926035},{"$f":"P248","v":426.63851876089092},{"$f":"AB248","v":713.14150902488689},{"$f":"AN248","v":1042.6843344682111},{"$f":"AZ248","v":1408.8538466900093},{"$f":"BL248","v":1806.3706518176077},{"$f":"CF252","v":2190.6368123130214},{"$f":"CG252","v":2532.7597741289528},{"$f":"CH252","v":2872.2282445622141},{"$f":"CI252","v":3279.0813301235903},{"$f":"CJ252","v":3705.6234502678262}]
[{"$f":"B249","v":"Net Income/(Loss)"},{"$f":"Labels!B249","v":"Net Income/(Loss)"},null,{"$f":"D139","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"AJ139","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"BP139","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"SUM(D249:O249)","v":208.11814814163054},{"$f":"SUM(P249:AA249)","v":286.50299026399608},{"$f":"SUM(AB249:AM249)","v":329.54282544332403},{"$f":"SUM(AN249:AY249)","v":366.16951222179796},{"$f":"SUM(AZ249:BK249)","v":397.51680512759839},{"$f":"SUM(BL249:BW249)","v":384.26616049541377},{"$f":"CG139","v":342.1229618159316},{"$f":"CH139","v":339.46847043326107},{"$f":"CI139","v":406.85308556137647},{"$f":"CJ139","v":426.54212014423581},{"$f":"CK139","v":439.66775946605156}]
[{"$f":"B250","v":"Dividends"},{"$f":"Labels!B250","v":"Dividends"},null,{"$f":"IF(D$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,D$1385:D$1424)*D$351,-SUMIF($A$542:$A$1382,$B250,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,AJ$1385:AJ$1424)*AJ$351,-SUMIF($A$542:$A$1382,$B250,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,BP$1385:BP$1424)*BP$351,-SUMIF($A$542:$A$1382,$B250,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D250:O250)","v":0},{"$f":"SUM(P250:AA250)","v":0},{"$f":"SUM(AB250:AM250)","v":0},{"$f":"SUM(AN250:AY250)","v":0},{"$f":"SUM(AZ250:BK250)","v":0},{"$f":"SUM(BL250:BW250)","v":0},{"$f":"IF(CG$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,CG$1385:CG$1424)*CG$351,-SUMIF($A$542:$A$1382,$B250,CG$542:CG$1382)*CG$351)","v":0},{"$f":"IF(CH$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,CH$1385:CH$1424)*CH$351,-SUMIF($A$542:$A$1382,$B250,CH$542:CH$1382)*CH$351)","v":0},{"$f":"IF(CI$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,CI$1385:CI$1424)*CI$351,-SUMIF($A$542:$A$1382,$B250,CI$542:CI$1382)*CI$351)","v":0},{"$f":"IF(CJ$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,CJ$1385:CJ$1424)*CJ$351,-SUMIF($A$542:$A$1382,$B250,CJ$542:CJ$1382)*CJ$351)","v":0},{"$f":"IF(CK$6=\"Actual\",-SUMIF($A$1385:$A$1424,$B250,CK$1385:CK$1424)*CK$351,-SUMIF($A$542:$A$1382,$B250,CK$542:CK$1382)*CK$351)","v":0}]
[{"$f":"B251","v":"Adjustments"},{"$f":"Labels!B251","v":"Adjustments"},null,{"$f":"IF(D$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,D$1385:D$1424)*D$351,SUMIF($A$542:$A$1382,$B251,D$542:D$1382)*D$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,AJ$1385:AJ$1424)*AJ$351,SUMIF($A$542:$A$1382,$B251,AJ$542:AJ$1382)*AJ$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,BP$1385:BP$1424)*BP$351,SUMIF($A$542:$A$1382,$B251,BP$542:BP$1382)*BP$351)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D251:O251)","v":0},{"$f":"SUM(P251:AA251)","v":0},{"$f":"SUM(AB251:AM251)","v":0},{"$f":"SUM(AN251:AY251)","v":0},{"$f":"SUM(AZ251:BK251)","v":0},{"$f":"SUM(BL251:BW251)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B251,CG$542:CG$1382)*CG$351)","v":0},{"$f":"IF(CH$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,CH$1385:CH$1424)*CH$351,SUMIF($A$542:$A$1382,$B251,CH$542:CH$1382)*CH$351)","v":0},{"$f":"IF(CI$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,CI$1385:CI$1424)*CI$351,SUMIF($A$542:$A$1382,$B251,CI$542:CI$1382)*CI$351)","v":0},{"$f":"IF(CJ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,CJ$1385:CJ$1424)*CJ$351,SUMIF($A$542:$A$1382,$B251,CJ$542:CJ$1382)*CJ$351)","v":0},{"$f":"IF(CK$6=\"Actual\",SUMIF($A$1385:$A$1424,$B251,CK$1385:CK$1424)*CK$351,SUMIF($A$542:$A$1382,$B251,CK$542:CK$1382)*CK$351)","v":0}]
[null,{"$f":"Labels!B252","v":"Ending Balance"},{"$f":"C194","v":218.52037061926035},{"$f":"SUM(D248:D251)","v":235.71432630372917},259.57769633066664,277.09886894022907,295.48031234588228,311.77124096243642,316.769317797827,334.09226514042427,353.5384356251696,364.87368373230322,377.38476670145013,401.867717944454,426.63851876089092,449.96130930835261,476.70926752272771,497.86632301277871,521.70384212839872,537.75303398078847,560.04266167775643,581.29510087607457,602.5615354657092,626.32497062339473,653.77039915917612,686.04987767862542,713.14150902488689,741.78668316550272,769.3693037262276,795.82875287087995,822.7013755708482,850.31988460379023,874.85038571713835,898.77874807102876,924.85992783352322,{"$f":"SUM(AJ248:AJ251)","v":954.41959219256478},980.67894758051068,1010.8230983997655,1042.6843344682111,1074.8399033292876,1105.4232950455696,1136.1299781629032,1166.3937855524466,1194.1141303728525,1218.2119770723139,1245.660376251717,1274.3471586377354,1307.2415419769393,1339.6333033258452,1372.8862927904686,1408.8538466900093,1441.6028144519109,1478.0915011154682,1512.7301388344995,1544.8914515082786,1579.4848024364335,1615.6454309272744,1636.7352991033194,1670.2719927899345,1702.2803403425892,1734.6456210492877,1771.895166649289,1806.3706518176077,1840.4306613457329,1872.8386244390269,1905.2395913261328,1937.8435899640529,{"$f":"SUM(BP248:BP251)","v":1971.0397995522358},2004.1128068598371,2033.3170386868505,2061.8114250167364,2092.1125010851315,2124.564557928506,2157.7648695930757,2190.6368123130219,null,null,{"$f":"C252","v":218.52037061926035},{"$f":"SUM(CA248:CA251)","v":426.63851876089086},713.141509024887,1042.6843344682109,1408.853846690009,1806.3706518176077,2190.6368123130214,2532.7597741289528,2872.2282445622141,3279.0813301235903,3705.6234502678262,4145.2912097338776]
[]
[]
[null,{"$f":"Labels!B255","v":"CASH FLOW STATEMENT"}]
[]
[{"$f":"B257","v":"Net Income Before Preferred Dividends"},{"$f":"Labels!B257","v":"Net Income Before Preferred Dividends"},null,{"$f":"D139+D138","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"AJ139+AJ138","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"BP139+BP138","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"SUM(D257:O257)","v":208.11814814163054},{"$f":"SUM(P257:AA257)","v":286.50299026399608},{"$f":"SUM(AB257:AM257)","v":329.54282544332403},{"$f":"SUM(AN257:AY257)","v":366.16951222179796},{"$f":"SUM(AZ257:BK257)","v":397.51680512759839},{"$f":"SUM(BL257:BW257)","v":384.26616049541377},{"$f":"CG139+CG138","v":342.1229618159316},{"$f":"CH139+CH138","v":339.46847043326107},{"$f":"CI139+CI138","v":406.85308556137647},{"$f":"CJ139+CJ138","v":426.54212014423581},{"$f":"CK139+CK138","v":439.66775946605156}]
[{"$f":"B258","v":"Minority Interest Expense"},{"$f":"Labels!B258","v":"Minority Interest Expense"},null,{"$f":"D136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP136","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D258:O258)","v":0},{"$f":"SUM(P258:AA258)","v":0},{"$f":"SUM(AB258:AM258)","v":0},{"$f":"SUM(AN258:AY258)","v":0},{"$f":"SUM(AZ258:BK258)","v":0},{"$f":"SUM(BL258:BW258)","v":0},{"$f":"CG136","v":0},{"$f":"CH136","v":0},{"$f":"CI136","v":0},{"$f":"CJ136","v":0},{"$f":"CK136","v":0}]
[]
[null,{"$f":"Labels!B260","v":"Principal Non-Cash Items:"}]
[{"$f":"B261","v":"Depreciation & Amortization"},{"$f":"Labels!B261","v":"Depreciation & Amortization"},null,{"$f":"D91+D125","v":13.625830000000001},13.582459999999999,13.50484,14.19168,14.26008,14.447469999999999,14.71381,15.068949999999999,15.29074,16.418569999999999,16.542000000000002,16.602460000000001,16.647030000000001,16.7807,16.85829,17.378139999999998,17.335000000000001,17.626449999999998,17.603619999999999,18.39284,18.770350000000001,19.366,19.606999999999999,19.818999999999999,19.866199999999999,19.955950000000001,21.111339999999998,20.096229999999998,20.529579999999999,20.753399999999999,20.941800000000001,21.549160000000001,{"$f":"AJ91+AJ125","v":21.884399999999999},22.422740000000001,22.569310000000002,22.6403,22.640999999999998,22.677320000000002,22.710709999999999,22.736999999999998,23.109390000000001,23.27825,23.58428,24.253509999999999,24.69323,24.852920000000001,24.918189999999999,24.940239999999999,24.96987,24.991140000000001,24.99935,25.051069999999999,25.118849999999998,25.53952,25.70533,26.1433,26.522559999999999,26.731369999999998,26.78734,26.828769999999999,26.843240000000002,26.858820000000001,26.918240000000001,26.944210000000002,{"$f":"BP91+BP125","v":26.944230000000001},27.210760000000001,28.154115395819844,28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,null,null,null,{"$f":"SUM(D261:O261)","v":178.24888999999999},{"$f":"SUM(P261:AA261)","v":216.18441999999999},{"$f":"SUM(AB261:AM261)","v":254.32041000000001},{"$f":"SUM(AN261:AY261)","v":284.39604000000003},{"$f":"SUM(AZ261:BK261)","v":309.38847000000004},{"$f":"SUM(BL261:BW261)","v":333.39812652028206},{"$f":"CG91+CG125","v":361.46138810253035},{"$f":"CH91+CH125","v":381.71370908454753},{"$f":"CI91+CI125","v":281.04752459275647},{"$f":"CJ91+CJ125","v":259.52020239488024},{"$f":"CK91+CK125","v":241.03431866030451}]
["Change in Deferred Taxes",{"$f":"Labels!B262","v":"Change in Deferred Taxes"},null,{"$f":"D237-C237+C180-D180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ237-AI237+AI180-AJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP237-BO237+BO180-BP180","v":0},0,-0.23059824676725427,-0.28379093488204532,-0.33276681902712824,-0.52213178903966551,-0.53676468885598894,-0.53986709860523874,null,null,null,0,0,0,0,0,-2.445919577177321,{"$f":"CG237-CF237+CF180-CG180","v":-35.794248085389455},{"$f":"CH237-CG237+CG180-CH180","v":-51.182326874175203},{"$f":"CI237-CH237+CH180-CI180","v":-19.160788492021453},{"$f":"CJ237-CI237+CI180-CJ180","v":-17.069381347412843},{"$f":"CK237-CJ237+CJ180-CK180","v":-14.301127756423355}]
["Equity in Undistributed Earnings",{"$f":"Labels!B263","v":"Equity in Undistributed Earnings"},null,{"$f":"C155-D155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155-AJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO155-BP155","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"CF155-CG155","v":0},{"$f":"CG155-CH155","v":0},{"$f":"CH155-CI155","v":0},{"$f":"CI155-CJ155","v":0},{"$f":"CJ155-CK155","v":0}]
["Gain/Loss on Disposal of Assets",{"$f":"Labels!B264","v":"Gain/Loss on Disposal of Assets"},null,{"$f":"-D103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP103","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"-CG103","v":0},{"$f":"-CH103","v":0},{"$f":"-CI103","v":0},{"$f":"-CJ103","v":0},{"$f":"-CK103","v":0}]
["Other Deferred Debits and Credits",{"$f":"Labels!B265","v":"Other Deferred Debits and Credits"},null,{"$f":"(D241-C241+C237-D237)+(C183-D183+D180-C180)-D125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ241-AI241+AI237-AJ237)+(AI183-AJ183+AJ180-AI180)-AJ125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP241-BO241+BO237-BP237)+(BO183-BP183+BP180-BO180)-BP125","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"(CG241-CF241+CF237-CG237)+(CF183-CG183+CG180-CF180)-CG125","v":0},{"$f":"(CH241-CG241+CG237-CH237)+(CG183-CH183+CH180-CG180)-CH125","v":0},{"$f":"(CI241-CH241+CH237-CI237)+(CH183-CI183+CI180-CH180)-CI125","v":0},{"$f":"(CJ241-CI241+CI237-CJ237)+(CI183-CJ183+CJ180-CI180)-CJ125","v":0},{"$f":"(CK241-CJ241+CJ237-CK237)+(CJ183-CK183+CK180-CJ180)-CK125","v":0}]
["Changes in Current Assets and Liabilities",{"$f":"Labels!B266","v":"Changes in Current Assets and Liabilities"},null,{"$f":"SUM(C165:C176)-SUM(D165:D176)+SUM(D224:D230)-SUM(C224:C230)-D231+C231+D349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI165:AI176)-SUM(AJ165:AJ176)+SUM(AJ224:AJ230)-SUM(AI224:AI230)-AJ231+AI231+AJ349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO165:BO176)-SUM(BP165:BP176)+SUM(BP224:BP230)-SUM(BO224:BO230)-BP231+BO231+BP349","v":0},0,19.472968427401753,19.085320728105998,20.272525608533073,21.855918094544506,22.333803171001591,-103.02053602958692,null,null,null,0,0,0,0,0,0,{"$f":"SUM(CF165:CF176)-SUM(CG165:CG176)+SUM(CG224:CG230)-SUM(CF224:CF230)-CG231+CF231+CG349","v":0},{"$f":"SUM(CG165:CG176)-SUM(CH165:CH176)+SUM(CH224:CH230)-SUM(CG224:CG230)-CH231+CG231+CH349","v":0},{"$f":"SUM(CH165:CH176)-SUM(CI165:CI176)+SUM(CI224:CI230)-SUM(CH224:CH230)-CI231+CH231+CI349","v":0},{"$f":"SUM(CI165:CI176)-SUM(CJ165:CJ176)+SUM(CJ224:CJ230)-SUM(CI224:CI230)-CJ231+CI231+CJ349","v":0},{"$f":"SUM(CJ165:CJ176)-SUM(CK165:CK176)+SUM(CK224:CK230)-SUM(CJ224:CJ230)-CK231+CJ231+CK349","v":0}]
["Net Cash Provided from Operations",{"$f":"Labels!B267","v":"Net Cash Provided from Operations"},null,{"$f":"SUM(D257:D266)","v":30.819785684468822},37.445830026937493,31.026012609562414,32.573123405653241,30.551008616554171,19.445546835390573,32.036757342597298,34.515120484745331,26.625988107133605,28.929652969146893,41.024951243003855,41.373260816436897,39.96982054746168,43.528658214375099,38.015345490051004,41.21565911562007,33.384191852389748,39.916077696967974,38.856059198318171,39.659274589634634,42.533785157685585,46.811428535781396,51.88647851944927,46.910631346261468,48.511374140615786,47.538570560724935,47.570789144652295,46.968852699968231,48.148089032942067,45.283901113348122,44.870162353890358,47.630339762494415,{"$f":"SUM(AJ257:AJ266)","v":51.444064359041519},48.682095387945857,52.71346081925487,54.501536068445603,54.796568861076452,53.260711716281904,53.417393117333589,53.00080738954351,50.829734820405918,47.376096699461371,51.032679179403075,52.940292386018371,57.587613339203756,57.244681348905971,58.171179464623449,60.907793899540593,57.718837761901604,61.479826663557184,59.637987719031294,57.212382673779132,59.712200928154871,61.700148490840874,46.795198176045076,59.679993686615148,58.530907552654597,59.096650706698497,64.036885600001298,61.304255168318797,60.903249528125173,59.26678309329413,59.31920688710575,59.548208637919984,{"$f":"SUM(BP257:BP266)","v":60.140439588182986},60.283767307601231,76.600717403467755,75.587925720134422,78.659807213564974,82.695716269319703,83.945156902454031,-41.732611112651625,null,null,null,{"$f":"SUM(CA257:CA266)","v":386.36703814163053},502.68741026399607,583.86323544332402,650.56555222179804,706.90527512759843,715.21836743851861,667.79010183307253,669.9998526436334,668.73982166211147,668.99294119170327,666.40095036993273]
[]
[null,{"$f":"Labels!B269","v":"Investing Activities:"}]
[{"$f":"B270","v":"Gross Capital Expenditures"},{"$f":"Labels!B270","v":"Gross Capital Expenditures"},null,{"$f":"(C145-D145)+(C146-D146)+(C147-D147)+(C148-D148)+(C150-D150)-D350","v":-22.260909999999967},5.2052799999999024,9.3129500000000007,-82.419199999999819,-8.2080300000000079,-22.486400000000003,-31.96129000000019,-42.617229999999836,-26.615480000000161,-135.33974999999987,-14.8274100000001,-7.2429999999999382,-5.3447599999999511,-16.045190000000048,-9.3047899999999117,-62.386000000000195,5.1037400000000162,-34.900519999999688,2.7439999999996871,-94.71252000000004,-45.295920000000024,-71.56296999999995,-28.924239999999827,-26.473219999999856,-4.5446100000003753,-10.468469999999797,-3.5243799999998373,-13.608300000000327,-52.000979999999799,-26.858770000000277,-22.609869999999773,-72.882509999999911,{"$f":"(AI145-AJ145)+(AI146-AJ146)+(AI147-AJ147)+(AI148-AJ148)+(AI150-AJ150)-AJ350","v":-26.294300000000021},-64.603270000000066,-17.586999999999989,-8.5217999999999847,-7.2349999999914871E-2,-4.3646499999999833,-4.0080000000002656,-3.2353499999999258,-44.613040000000183,-20.254999999999654,-36.72542999999996,-80.310539999999946,-52.763180000000375,-19.161119999999755,-2.6398199999998724,-2.646530000000439,-3.5589999999997417,-2.544800000000123,-0.98869999999988067,-6.206119999999828,-8.1365800000003219,-50.476040000000012,-19.897159999999985,-52.558829999999944,-45.512079999999969,-25.056219999999939,-6.7174599999998463,-4.9720100000004095,-1.737999999999829,-1.862999999999829,-7.1301100000000588,-3.1222099999999955,{"$f":"(BO145-BP145)+(BO146-BP146)+(BO147-BP147)+(BO148-BP148)+(BO150-BP150)-BP350","v":0},-31.98135000000002,-60.844299752243387,-16.547304144587542,-15.235531036709745,-58.908091773179876,-4.5520362357960948,-0.96510478265781785,null,null,null,{"$f":"SUM(D270:O270)","v":-379.46046999999999},{"$f":"SUM(P270:AA270)","v":-387.10238999999979},{"$f":"SUM(AB270:AM270)","v":-323.50426000000016},{"$f":"SUM(AN270:AY270)","v":-270.79501000000027},{"$f":"SUM(AZ270:BK270)","v":-226.625},{"$f":"SUM(BL270:BW270)","v":-202.8870377251742},{"$f":"(CF145-CG145)+(CF146-CG146)+(CF147-CG147)+(CF148-CG148)+(CF150-CG150)-CG350","v":-211.39271999999983},{"$f":"(CG145-CH145)+(CG146-CH146)+(CG147-CH147)+(CG148-CH148)+(CG150-CH150)-CH350","v":-202.51407551997409},{"$f":"(CH145-CI145)+(CH146-CI146)+(CH147-CI147)+(CH148-CI148)+(CH150-CI150)-CI350","v":-202.35335495499248},{"$f":"(CI145-CJ145)+(CI146-CJ146)+(CI147-CJ147)+(CI148-CJ148)+(CI150-CJ150)-CJ350","v":-188.53176798573077},{"$f":"(CJ145-CK145)+(CJ146-CK146)+(CJ147-CK147)+(CJ148-CK148)+(CJ150-CK150)-CK350","v":-194.63757041717327}]
["Investment in Subsidiaries & Associated Companies",{"$f":"Labels!B271","v":"Investment in Subsidiaries & Associated Companies"},null,{"$f":"(C154-D154)+(C156-D156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI154-AJ154)+(AI156-AJ156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BO154-BP154)+(BO156-BP156)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"(CF154-CG154)+(CF156-CG156)","v":0},{"$f":"(CG154-CH154)+(CG156-CH156)","v":0},{"$f":"(CH154-CI154)+(CH156-CI156)","v":0},{"$f":"(CI154-CJ154)+(CI156-CJ156)","v":0},{"$f":"(CJ154-CK154)+(CJ156-CK156)","v":0}]
["Hide",{"$f":"Labels!B272","v":"Hide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B273","v":"Hide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Sales of Assets",{"$f":"Labels!B274","v":"Sales of Assets"},null,{"$f":"D348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP348","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"CG348","v":0},{"$f":"CH348","v":0},{"$f":"CI348","v":0},{"$f":"CJ348","v":0},{"$f":"CK348","v":0}]
["Other Investing",{"$f":"Labels!B275","v":"Other Investing"},null,{"$f":"(C157-D157)+(C158-D158)+(C159-D159)-D88-D89-D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AI157-AJ157)+(AI158-AJ158)+(AI159-AJ159)-AJ88-AJ89-AJ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BO157-BP157)+(BO158-BP158)+(BO159-BP159)-BP88-BP89-BP90","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"(CF157-CG157)+(CF158-CG158)+(CF159-CG159)-CG88-CG89-CG90","v":0},{"$f":"(CG157-CH157)+(CG158-CH158)+(CG159-CH159)-CH88-CH89-CH90","v":0},{"$f":"(CH157-CI157)+(CH158-CI158)+(CH159-CI159)-CI88-CI89-CI90","v":0},{"$f":"(CI157-CJ157)+(CI158-CJ158)+(CI159-CJ159)-CJ88-CJ89-CJ90","v":0},{"$f":"(CJ157-CK157)+(CJ158-CK158)+(CJ159-CK159)-CK88-CK89-CK90","v":0}]
["Net Cash Used for Investing",{"$f":"Labels!B276","v":"Net Cash Used for Investing"},null,{"$f":"SUM(D270:D275)","v":-22.260909999999967},5.2052799999999024,9.3129500000000007,-82.419199999999819,-8.2080300000000079,-22.486400000000003,-31.96129000000019,-42.617229999999836,-26.615480000000161,-135.33974999999987,-14.8274100000001,-7.2429999999999382,-5.3447599999999511,-16.045190000000048,-9.3047899999999117,-62.386000000000195,5.1037400000000162,-34.900519999999688,2.7439999999996871,-94.71252000000004,-45.295920000000024,-71.56296999999995,-28.924239999999827,-26.473219999999856,-4.5446100000003753,-10.468469999999797,-3.5243799999998373,-13.608300000000327,-52.000979999999799,-26.858770000000277,-22.609869999999773,-72.882509999999911,{"$f":"SUM(AJ270:AJ275)","v":-26.294300000000021},-64.603270000000066,-17.586999999999989,-8.5217999999999847,-7.2349999999914871E-2,-4.3646499999999833,-4.0080000000002656,-3.2353499999999258,-44.613040000000183,-20.254999999999654,-36.72542999999996,-80.310539999999946,-52.763180000000375,-19.161119999999755,-2.6398199999998724,-2.646530000000439,-3.5589999999997417,-2.544800000000123,-0.98869999999988067,-6.206119999999828,-8.1365800000003219,-50.476040000000012,-19.897159999999985,-52.558829999999944,-45.512079999999969,-25.056219999999939,-6.7174599999998463,-4.9720100000004095,-1.737999999999829,-1.862999999999829,-7.1301100000000588,-3.1222099999999955,{"$f":"SUM(BP270:BP275)","v":0},-31.98135000000002,-60.844299752243387,-16.547304144587542,-15.235531036709745,-58.908091773179876,-4.5520362357960948,-0.96510478265781785,null,null,null,{"$f":"SUM(CA270:CA275)","v":-379.46046999999999},-387.10238999999979,-323.50426000000016,-270.79501000000027,-226.625,-202.8870377251742,-211.39271999999983,-202.51407551997409,-202.35335495499248,-188.53176798573077,-194.63757041717327]
[]
[{"$f":"B278","v":"Free Cash Flow"},{"$f":"Labels!B278","v":"Free Cash Flow"},null,{"$f":"D267+D276","v":8.5588756844688554},42.651110026937396,40.338962609562415,-49.846076594346577,22.342978616554163,-3.0408531646094303,7.5467342597107745E-2,-8.1021095152545044,1.050810713344319E-2,-106.41009703085297,26.197541243003755,34.130260816436959,34.625060547461729,27.483468214375051,28.710555490051092,-21.170340884380124,38.487931852389764,5.0155576969682869,41.600059198317858,-55.053245410365406,-2.7621348423144383,-24.751541464218555,22.962238519449443,20.437411346261612,43.96676414061541,37.070100560725137,44.046409144652458,33.360552699967904,-3.852890967057732,18.425131113347845,22.260292353890584,-25.252170237505496,{"$f":"AJ267+AJ276","v":25.149764359041498},-15.921174612054209,35.126460819254881,45.979736068445618,54.724218861076537,48.89606171628192,49.409393117333323,49.765457389543585,6.2166948204057348,27.121096699461717,14.307249179403115,-27.370247613981576,4.8244333392033809,38.083561348906215,55.531359464623577,58.261263899540154,54.159837761901862,58.935026663557061,58.649287719031413,51.006262673779304,51.575620928154549,11.224108490840862,26.898038176045091,7.1211636866152048,13.018827552654628,34.040430706698558,57.319425600001452,56.332245168318387,59.165249528125344,57.403783093294301,52.189096887105691,56.425998637919989,{"$f":"BP267+BP276","v":60.140439588182986},28.30241730760121,15.756417651224368,59.040621575546879,63.42427617685523,23.787624496139827,79.393120666657936,-42.697715895309443,null,null,null,{"$f":"CA267+CA276","v":6.9065681416305438},115.58502026399628,260.35897544332386,379.77054222179777,480.28027512759843,512.33132971334442,456.3973818330727,467.48577712365932,466.38646670711898,480.4611732059725,471.76337995275946]
[]
[null,{"$f":"Labels!B280","v":"Financing Activities:"}]
[{"$f":"B281","v":"Common Stock Dividend Payments"},{"$f":"Labels!B281","v":"Common Stock Dividend Payments"},null,{"$f":"(D231-C231)+D250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ231-AI231)+AJ250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP231-BO231)+BP250","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D281:O281)","v":0},{"$f":"SUM(P281:AA281)","v":0},{"$f":"SUM(AB281:AM281)","v":0},{"$f":"SUM(AN281:AY281)","v":0},{"$f":"SUM(AZ281:BK281)","v":0},{"$f":"SUM(BL281:BW281)","v":0},{"$f":"(CG231-CF231)+CG250","v":0},{"$f":"(CH231-CG231)+CH250","v":0},{"$f":"(CI231-CH231)+CI250","v":0},{"$f":"(CJ231-CI231)+CJ250","v":0},{"$f":"(CK231-CJ231)+CK250","v":0}]
[{"$f":"B282","v":"Preferred Stock Dividend Payments"},{"$f":"Labels!B282","v":"Preferred Stock Dividend Payments"},null,{"$f":"-D138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP138","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D282:O282)","v":0},{"$f":"SUM(P282:AA282)","v":0},{"$f":"SUM(AB282:AM282)","v":0},{"$f":"SUM(AN282:AY282)","v":0},{"$f":"SUM(AZ282:BK282)","v":0},{"$f":"SUM(BL282:BW282)","v":0},{"$f":"-CG138","v":0},{"$f":"-CH138","v":0},{"$f":"-CI138","v":0},{"$f":"-CJ138","v":0},{"$f":"-CK138","v":0}]
[{"$f":"B283","v":"Net Free Cash Flow"},{"$f":"Labels!B283","v":"Net Free Cash Flow"},null,{"$f":"D278+SUM(D281:D282)","v":8.5588756844688554},42.651110026937396,40.338962609562415,-49.846076594346577,22.342978616554163,-3.0408531646094303,7.5467342597107745E-2,-8.1021095152545044,1.050810713344319E-2,-106.41009703085297,26.197541243003755,34.130260816436959,34.625060547461729,27.483468214375051,28.710555490051092,-21.170340884380124,38.487931852389764,5.0155576969682869,41.600059198317858,-55.053245410365406,-2.7621348423144383,-24.751541464218555,22.962238519449443,20.437411346261612,43.96676414061541,37.070100560725137,44.046409144652458,33.360552699967904,-3.852890967057732,18.425131113347845,22.260292353890584,-25.252170237505496,{"$f":"AJ278+SUM(AJ281:AJ282)","v":25.149764359041498},-15.921174612054209,35.126460819254881,45.979736068445618,54.724218861076537,48.89606171628192,49.409393117333323,49.765457389543585,6.2166948204057348,27.121096699461717,14.307249179403115,-27.370247613981576,4.8244333392033809,38.083561348906215,55.531359464623577,58.261263899540154,54.159837761901862,58.935026663557061,58.649287719031413,51.006262673779304,51.575620928154549,11.224108490840862,26.898038176045091,7.1211636866152048,13.018827552654628,34.040430706698558,57.319425600001452,56.332245168318387,59.165249528125344,57.403783093294301,52.189096887105691,56.425998637919989,{"$f":"BP278+SUM(BP281:BP282)","v":60.140439588182986},28.30241730760121,15.756417651224368,59.040621575546879,63.42427617685523,23.787624496139827,79.393120666657936,-42.697715895309443,null,null,null,{"$f":"CA278+SUM(CA281:CA282)","v":6.9065681416305438},115.58502026399628,260.35897544332386,379.77054222179777,480.28027512759843,512.33132971334442,456.3973818330727,467.48577712365932,466.38646670711898,480.4611732059725,471.76337995275946]
[]
[null,{"$f":"Labels!B285","v":"Proceeds from Financing:"}]
[{"$f":"B286","v":"Common Stock Sales"},{"$f":"Labels!B286","v":"Common Stock Sales"},null,{"$f":"IF(D190-C190>0,D190-C190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ190-AI190>0,AJ190-AI190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP190-BO190>0,BP190-BO190,0)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D286:O286)","v":0},{"$f":"SUM(P286:AA286)","v":0},{"$f":"SUM(AB286:AM286)","v":0},{"$f":"SUM(AN286:AY286)","v":0},{"$f":"SUM(AZ286:BK286)","v":0},{"$f":"SUM(BL286:BW286)","v":0},{"$f":"IF(CG190-CF190>0,CG190-CF190,0)","v":0},{"$f":"IF(CH190-CG190>0,CH190-CG190,0)","v":0},{"$f":"IF(CI190-CH190>0,CI190-CH190,0)","v":0},{"$f":"IF(CJ190-CI190>0,CJ190-CI190,0)","v":0},{"$f":"IF(CK190-CJ190>0,CK190-CJ190,0)","v":0}]
["Capital Contribution Issues",{"$f":"Labels!B287","v":"Capital Contribution Issues"},null,{"$f":"IF(D191-C191>0,D191-C191,0)+IF(D192-C192>0,D192-C192,0)-IF(D191-C191>0,D349,0)","v":0},0,0,49.846076594346414,0,3.0408531646096435,0,8.1021095152543694,0,106.41009703085297,0,0,0,0,0,21.170340884380266,0,0,0,55.053245410365435,2.7621348423142535,24.75154146421869,0,0,0,0,0,0,3.8528909670578741,0,0,25.252170237505425,{"$f":"IF(AJ191-AI191>0,AJ191-AI191,0)+IF(AJ192-AI192>0,AJ192-AI192,0)-IF(AJ191-AI191>0,AJ349,0)","v":0},15.921174612054187,0,0,0,0,0,0,0,0,0,31.823187613981645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP191-BO191>0,BP191-BO191,0)+IF(BP192-BO192>0,BP192-BO192,0)-IF(BP191-BO191>0,BP349,0)","v":0},0,0,0,0,0,0,42.726705622349755,null,null,null,167.39913630506339,103.73726260127864,45.026235816617486,31.823187613981645,0,42.726705622349755,{"$f":"IF(CG191-CF191>0,CG191-CF191,0)+IF(CG192-CF192>0,CG192-CF192,0)-IF(CG191-CF191>0,CG349,0)","v":0},{"$f":"IF(CH191-CG191>0,CH191-CG191,0)+IF(CH192-CG192>0,CH192-CG192,0)-IF(CH191-CG191>0,CH349,0)","v":0},{"$f":"IF(CI191-CH191>0,CI191-CH191,0)+IF(CI192-CH192>0,CI192-CH192,0)-IF(CI191-CH191>0,CI349,0)","v":0},{"$f":"IF(CJ191-CI191>0,CJ191-CI191,0)+IF(CJ192-CI192>0,CJ192-CI192,0)-IF(CJ191-CI191>0,CJ349,0)","v":0},{"$f":"IF(CK191-CJ191>0,CK191-CJ191,0)+IF(CK192-CJ192>0,CK192-CJ192,0)-IF(CK191-CJ191>0,CK349,0)","v":0}]
["Preferred Stock Issues",{"$f":"Labels!B288","v":"Preferred Stock Issues"},null,{"$f":"IF(D197-C197>0,D197-C197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ197-AI197>0,AJ197-AI197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP197-BO197>0,BP197-BO197,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG197-CF197>0,CG197-CF197,0)","v":0},0,0,0,0]
["Trust Preferred Issues",{"$f":"Labels!B289","v":"Trust Preferred Issues"},null,{"$f":"IF(D198-C198>0,D198-C198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ198-AI198>0,AJ198-AI198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP198-BO198>0,BP198-BO198,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Minority Interest Equity Issues",{"$f":"Labels!B290","v":"Minority Interest Equity Issues"},null,{"$f":"IF(D215-C215>0,D215-C215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ215-AI215>0,AJ215-AI215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP215-BO215>0,BP215-BO215,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG215-CF215>0,CG215-CF215,0)","v":0},{"$f":"IF(CH215-CG215>0,CH215-CG215,0)","v":0},{"$f":"IF(CI215-CH215>0,CI215-CH215,0)","v":0},{"$f":"IF(CJ215-CI215>0,CJ215-CI215,0)","v":0},{"$f":"IF(CK215-CJ215>0,CK215-CJ215,0)","v":0}]
["Other Security Issues",{"$f":"Labels!B291","v":"Other Security Issues"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Long Term Debt Issues",{"$f":"Labels!B292","v":"Long Term Debt Issues"},null,{"$f":"IF(D203-C203>0,D203-C203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ203-AI203>0,AJ203-AI203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP203-BO203>0,BP203-BO203,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG203-CF203>0,CG203-CF203,0)","v":0},0,0,0,0]
["First Mortgage Bond Issues",{"$f":"Labels!B293","v":"First Mortgage Bond Issues"},null,{"$f":"IF(D204-C204>0,D204-C204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ204-AI204>0,AJ204-AI204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP204-BO204>0,BP204-BO204,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Pollution Control Bond Issues",{"$f":"Labels!B294","v":"Pollution Control Bond Issues"},null,{"$f":"IF(D205-C205>0,D205-C205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ205-AI205>0,AJ205-AI205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP205-BO205>0,BP205-BO205,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Senior Note Issues",{"$f":"Labels!B295","v":"Senior Note Issues"},null,{"$f":"IF(D206-C206>0,D206-C206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ206-AI206>0,AJ206-AI206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP206-BO206>0,BP206-BO206,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Capitalized Lease Issues",{"$f":"Labels!B296","v":"Capitalized Lease Issues"},null,{"$f":"IF(D207-C207>0,D207-C207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ207-AI207>0,AJ207-AI207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP207-BO207>0,BP207-BO207,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Other Long Term Debt Issues",{"$f":"Labels!B297","v":"Other Long Term Debt Issues"},null,{"$f":"IF(D208-C208>0,D208-C208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ208-AI208>0,AJ208-AI208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP208-BO208>0,BP208-BO208,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Intercompany Debt Issues",{"$f":"Labels!B298","v":"Intercompany Debt Issues"},null,{"$f":"IF(D209-C209>0,D209-C209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ209-AI209>0,AJ209-AI209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP209-BO209>0,BP209-BO209,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Total Proceeds",{"$f":"Labels!B299","v":"Total Proceeds"},null,{"$f":"SUM(D286:D298)","v":0},0,0,49.846076594346414,0,3.0408531646096435,0,8.1021095152543694,0,106.41009703085297,0,0,0,0,0,21.170340884380266,0,0,0,55.053245410365435,2.7621348423142535,24.75154146421869,0,0,0,0,0,0,3.8528909670578741,0,0,25.252170237505425,{"$f":"SUM(AJ286:AJ298)","v":0},15.921174612054187,0,0,0,0,0,0,0,0,0,31.823187613981645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP286:BP298)","v":0},0,0,0,0,0,0,42.726705622349755,null,null,null,{"$f":"SUM(CA286:CA298)","v":167.39913630506339},103.73726260127864,45.026235816617486,31.823187613981645,0,42.726705622349755,0,0,0,0,0]
[]
[null,{"$f":"Labels!B301","v":"Redemptions:"}]
[{"$f":"B302","v":"Common Stock Repurchases"},{"$f":"Labels!B302","v":"Common Stock Repurchases"},null,{"$f":"IF(D190-C190<0,D190-C190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ190-AI190<0,AJ190-AI190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP190-BO190<0,BP190-BO190,0)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D302:O302)","v":0},{"$f":"SUM(P302:AA302)","v":0},{"$f":"SUM(AB302:AM302)","v":0},{"$f":"SUM(AN302:AY302)","v":0},{"$f":"SUM(AZ302:BK302)","v":0},{"$f":"SUM(BL302:BW302)","v":0},{"$f":"IF(CG190-CF190<0,CG190-CF190,0)","v":0},{"$f":"IF(CH190-CG190<0,CH190-CG190,0)","v":0},{"$f":"IF(CI190-CH190<0,CI190-CH190,0)","v":0},{"$f":"IF(CJ190-CI190<0,CJ190-CI190,0)","v":0},{"$f":"IF(CK190-CJ190<0,CK190-CJ190,0)","v":0}]
["Capital Contributions Redemptions",{"$f":"Labels!B303","v":"Capital Contributions Redemptions"},null,{"$f":"IF(D191-C191<0,D191-C191,0)+IF(D192-C192<0,D192-C192,0)-IF(D191-C191<0,D349,0)","v":-8.5588756844688305},-42.651110026937204,-18.455062609562447,0,-22.342978616554319,0,-7.5467342596994058E-2,0,-1.0508107133318845E-2,0,-26.197541243004025,-34.130260816436703,-34.625060547461999,-27.48346821437508,-28.710555490051092,0,-38.487931852389693,-5.0155576969682443,-41.600059198317695,0,0,0,-22.962238519449556,-20.43741134626157,-43.966764140615396,-37.070100560725223,-44.046409144652444,-33.360552699968025,0,-18.425131113347902,-22.260292353890691,0,{"$f":"IF(AJ191-AI191<0,AJ191-AI191,0)+IF(AJ192-AI192<0,AJ192-AI192,0)-IF(AJ191-AI191<0,AJ349,0)","v":-25.149764359041455},0,-35.12646081925493,-45.979736068445618,-54.724218861076452,-48.896061716282247,-49.409393117333138,-49.765457389543599,-6.2166948204055643,-27.121096699461759,-14.529019179403122,0,-6.2986333392032066,-39.521351348906364,-56.408859464623674,-57.939993899540013,-54.159837761901827,-58.93502666355721,-58.649287719031463,-51.006262673779247,-51.575620928154649,-11.22410849084099,-26.89803817604502,-7.1211636866150911,-13.018827552654557,-34.040430706698544,-57.319425600001523,-56.332245168318423,-59.165249528125287,-57.403783093294123,-52.189096887105734,-56.425998637920202,{"$f":"IF(BP191-BO191<0,BP191-BO191,0)+IF(BP192-BO192<0,BP192-BO192,0)-IF(BP191-BO191<0,BP349,0)","v":-60.140439588182971},-28.302417307601218,-15.72742792418444,-59.011631848506795,-63.395286449814876,-23.758634769099672,-79.36413093961778,0,null,null,null,-152.42180444669384,-219.32228286527493,-305.38521125994168,-410.83077983577914,-480.28027512759854,-554.8840969734531,{"$f":"IF(CG191-CF191<0,CG191-CF191,0)+IF(CG192-CF192<0,CG192-CF192,0)-IF(CG191-CF191<0,CG349,0)","v":-456.40034371110551},{"$f":"IF(CH191-CG191<0,CH191-CG191,0)+IF(CH192-CG192<0,CH192-CG192,0)-IF(CH191-CG191<0,CH349,0)","v":-467.49163085006785},{"$f":"IF(CI191-CH191<0,CI191-CH191,0)+IF(CI192-CH192<0,CI192-CH192,0)-IF(CI191-CH191<0,CI349,0)","v":-466.39610885195793},{"$f":"IF(CJ191-CI191<0,CJ191-CI191,0)+IF(CJ192-CI192<0,CJ192-CI192,0)-IF(CJ191-CI191<0,CJ349,0)","v":-480.46117320597227},{"$f":"IF(CK191-CJ191<0,CK191-CJ191,0)+IF(CK192-CJ192<0,CK192-CJ192,0)-IF(CK191-CJ191<0,CK349,0)","v":-471.76337995275935}]
["Preferred Stock Redemptions",{"$f":"Labels!B304","v":"Preferred Stock Redemptions"},null,{"$f":"IF(D197-C197<0,D197-C197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ197-AI197<0,AJ197-AI197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP197-BO197<0,BP197-BO197,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG197-CF197<0,CG197-CF197,0)","v":0},0,0,0,0]
["Trust Preferred Redemptions",{"$f":"Labels!B305","v":"Trust Preferred Redemptions"},null,{"$f":"IF(D198-C198<0,D198-C198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ198-AI198<0,AJ198-AI198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP198-BO198<0,BP198-BO198,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Minority Interest Equity Redemptions",{"$f":"Labels!B306","v":"Minority Interest Equity Redemptions"},null,{"$f":"IF(D215-C215<0,D215-C215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ215-AI215<0,AJ215-AI215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP215-BO215<0,BP215-BO215,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG215-CF215<0,CG215-CF215,0)","v":0},{"$f":"IF(CH215-CG215<0,CH215-CG215,0)","v":0},{"$f":"IF(CI215-CH215<0,CI215-CH215,0)","v":0},{"$f":"IF(CJ215-CI215<0,CJ215-CI215,0)","v":0},{"$f":"IF(CK215-CJ215<0,CK215-CJ215,0)","v":0}]
["Other Security Redemptions",{"$f":"Labels!B307","v":"Other Security Redemptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Long Term Debt Redemptions",{"$f":"Labels!B308","v":"Long Term Debt Redemptions"},null,{"$f":"IF(D203-C203<0,D203-C203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ203-AI203<0,AJ203-AI203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP203-BO203<0,BP203-BO203,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG203-CF203<0,CG203-CF203,0)","v":0},0,0,0,0]
["First Mortgage Bond Redemptions",{"$f":"Labels!B309","v":"First Mortgage Bond Redemptions"},null,{"$f":"IF(D204-C204<0,D204-C204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ204-AI204<0,AJ204-AI204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP204-BO204<0,BP204-BO204,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Pollution Control Bond Redemptions",{"$f":"Labels!B310","v":"Pollution Control Bond Redemptions"},null,{"$f":"IF(D205-C205<0,D205-C205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ205-AI205<0,AJ205-AI205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP205-BO205<0,BP205-BO205,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Senior Note Redemptions",{"$f":"Labels!B311","v":"Senior Note Redemptions"},null,{"$f":"IF(D206-C206<0,D206-C206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ206-AI206<0,AJ206-AI206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP206-BO206<0,BP206-BO206,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Capitalized Lease Redemptions",{"$f":"Labels!B312","v":"Capitalized Lease Redemptions"},null,{"$f":"IF(D207-C207<0,D207-C207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ207-AI207<0,AJ207-AI207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP207-BO207<0,BP207-BO207,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Other Long Term Debt Redemptions",{"$f":"Labels!B313","v":"Other Long Term Debt Redemptions"},null,{"$f":"IF(D208-C208<0,D208-C208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ208-AI208<0,AJ208-AI208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP208-BO208<0,BP208-BO208,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Intercompany Debt Redemptions",{"$f":"Labels!B314","v":"Intercompany Debt Redemptions"},null,{"$f":"IF(D209-C209<0,D209-C209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ209-AI209<0,AJ209-AI209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP209-BO209<0,BP209-BO209,0)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Total Redemptions",{"$f":"Labels!B315","v":"Total Redemptions"},null,{"$f":"SUM(D302:D314)","v":-8.5588756844688305},-42.651110026937204,-18.455062609562447,0,-22.342978616554319,0,-7.5467342596994058E-2,0,-1.0508107133318845E-2,0,-26.197541243004025,-34.130260816436703,-34.625060547461999,-27.48346821437508,-28.710555490051092,0,-38.487931852389693,-5.0155576969682443,-41.600059198317695,0,0,0,-22.962238519449556,-20.43741134626157,-43.966764140615396,-37.070100560725223,-44.046409144652444,-33.360552699968025,0,-18.425131113347902,-22.260292353890691,0,{"$f":"SUM(AJ302:AJ314)","v":-25.149764359041455},0,-35.12646081925493,-45.979736068445618,-54.724218861076452,-48.896061716282247,-49.409393117333138,-49.765457389543599,-6.2166948204055643,-27.121096699461759,-14.529019179403122,0,-6.2986333392032066,-39.521351348906364,-56.408859464623674,-57.939993899540013,-54.159837761901827,-58.93502666355721,-58.649287719031463,-51.006262673779247,-51.575620928154649,-11.22410849084099,-26.89803817604502,-7.1211636866150911,-13.018827552654557,-34.040430706698544,-57.319425600001523,-56.332245168318423,-59.165249528125287,-57.403783093294123,-52.189096887105734,-56.425998637920202,{"$f":"SUM(BP302:BP314)","v":-60.140439588182971},-28.302417307601218,-15.72742792418444,-59.011631848506795,-63.395286449814876,-23.758634769099672,-79.36413093961778,0,null,null,null,{"$f":"SUM(CA302:CA314)","v":-152.42180444669384},-219.32228286527493,-305.38521125994168,-410.83077983577914,-480.28027512759854,-554.8840969734531,-456.40034371110551,-467.49163085006785,-466.39610885195793,-480.46117320597227,-471.76337995275935]
[]
[{"$f":"B317","v":"Change in Short Term Debt"},{"$f":"Labels!B317","v":"Change in Short Term Debt"},null,{"$f":"D221-C221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ221-AI221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP221-BO221","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D317:O317)","v":0},{"$f":"SUM(P317:AA317)","v":0},{"$f":"SUM(AB317:AM317)","v":0},{"$f":"SUM(AN317:AY317)","v":0},{"$f":"SUM(AZ317:BK317)","v":0},{"$f":"SUM(BL317:BW317)","v":0},{"$f":"CG221-CF221","v":0},{"$f":"CH221-CG221","v":0},{"$f":"CI221-CH221","v":0},{"$f":"CJ221-CI221","v":0},{"$f":"CK221-CJ221","v":0}]
[{"$f":"B318","v":"Other Financing"},{"$f":"Labels!B318","v":"Other Financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D318:O318)","v":0},{"$f":"SUM(P318:AA318)","v":0},{"$f":"SUM(AB318:AM318)","v":0},{"$f":"SUM(AN318:AY318)","v":0},{"$f":"SUM(AZ318:BK318)","v":0},{"$f":"SUM(BL318:BW318)","v":0}]
[]
[{"$f":"B320","v":"Net Cash Used for Financing"},{"$f":"Labels!B320","v":"Net Cash Used for Financing"},null,{"$f":"D281+D282+D299+D315+D317+D318","v":-8.5588756844688305},-42.651110026937204,-18.455062609562447,49.846076594346414,-22.342978616554319,3.0408531646096435,-7.5467342596994058E-2,8.1021095152543694,-1.0508107133318845E-2,106.41009703085297,-26.197541243004025,-34.130260816436703,-34.625060547461999,-27.48346821437508,-28.710555490051092,21.170340884380266,-38.487931852389693,-5.0155576969682443,-41.600059198317695,55.053245410365435,2.7621348423142535,24.75154146421869,-22.962238519449556,-20.43741134626157,-43.966764140615396,-37.070100560725223,-44.046409144652444,-33.360552699968025,3.8528909670578741,-18.425131113347902,-22.260292353890691,25.252170237505425,{"$f":"AJ281+AJ282+AJ299+AJ315+AJ317+AJ318","v":-25.149764359041455},15.921174612054187,-35.12646081925493,-45.979736068445618,-54.724218861076452,-48.896061716282247,-49.409393117333138,-49.765457389543599,-6.2166948204055643,-27.121096699461759,-14.529019179403122,31.823187613981645,-6.2986333392032066,-39.521351348906364,-56.408859464623674,-57.939993899540013,-54.159837761901827,-58.93502666355721,-58.649287719031463,-51.006262673779247,-51.575620928154649,-11.22410849084099,-26.89803817604502,-7.1211636866150911,-13.018827552654557,-34.040430706698544,-57.319425600001523,-56.332245168318423,-59.165249528125287,-57.403783093294123,-52.189096887105734,-56.425998637920202,{"$f":"BP281+BP282+BP299+BP315+BP317+BP318","v":-60.140439588182971},-28.302417307601218,-15.72742792418444,-59.011631848506795,-63.395286449814876,-23.758634769099672,-79.36413093961778,42.726705622349755,null,null,null,{"$f":"CA281+CA282+CA299+CA315+CA317+CA318","v":14.977331858369553},-115.58502026399628,{"$f":"CC281+CC282+CC299+CC315+CC317+CC318","v":-260.3589754433242},-379.00759222179749,-480.28027512759854,-512.15739135110334,-456.40034371110551,-467.49163085006785,-466.39610885195793,-480.46117320597227,-471.76337995275935]
[]
[{"$f":"B322","v":"Net Change in Cash & Equivalents"},{"$f":"Labels!B322","v":"Net Change in Cash & Equivalents"},null,{"$f":"D278+D320","v":2.4868995751603507E-14},1.9184653865522705E-13,21.883899999999969,-1.6342482922482304E-13,-1.5631940186722204E-13,2.1316282072803006E-13,1.1368683772161603E-13,-1.3500311979441904E-13,1.2434497875801753E-13,0,-2.7000623958883807E-13,2.5579538487363607E-13,-2.7000623958883807E-13,-2.8421709430404007E-14,0,1.4210854715202004E-13,7.1054273576010019E-14,4.2632564145606011E-14,1.6342482922482304E-13,0,-1.8474111129762605E-13,1.3500311979441904E-13,-1.1368683772161603E-13,4.2632564145606011E-14,0,-8.5265128291212022E-14,0,-1.2079226507921703E-13,1.4210854715202004E-13,-5.6843418860808015E-14,-1.0658141036401503E-13,-7.1054273576010019E-14,{"$f":"AJ278+AJ320","v":4.2632564145606011E-14},-2.1316282072803006E-14,0,0,8.5265128291212022E-14,-3.2684965844964609E-13,1.8474111129762605E-13,0,1.7053025658242404E-13,-4.2632564145606011E-14,-0.22177000000000646,4.4529400000000692,-1.4741999999998256,-1.4377900000001489,-0.8775000000000972,0.3212700000001405,0,-1.4921397450962104E-13,0,5.6843418860808015E-14,-9.9475983006414026E-14,-1.2789769243681803E-13,7.1054273576010019E-14,1.1368683772161603E-13,7.1054273576010019E-14,0,-7.1054273576010019E-14,0,5.6843418860808015E-14,1.7763568394002505E-13,0,-2.1316282072803006E-13,{"$f":"BP278+BP320","v":0},0,2.8989727039927971E-2,2.898972704008429E-2,2.8989727040354296E-2,2.8989727040155344E-2,2.8989727040155344E-2,2.8989727040311664E-2,null,null,null,{"$f":"CA278+CA320","v":21.883900000000096},0,0,0.76295000000027358,0,0.17393836224107417,-2.9618780328064531E-3,-5.8537264085316565E-3,-9.642144838949207E-3,0,0]
[]
[{"$f":"B324","v":"Change in Cash and Marketable Securities"},{"$f":"Labels!B324","v":"Change in Cash and Marketable Securities"},null,{"$f":"D163-C163+D164-C164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ163-AI163+AJ164-AI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP163-BO163+BP164-BO164","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA163-BZ163+CA164-BZ164","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"B325","v":"Check Change in Cash"},{"$f":"Labels!B325","v":"Check Change in Cash"},null,{"$f":"D322-D324","v":2.4868995751603507E-14},1.9184653865522705E-13,21.883899999999969,-1.6342482922482304E-13,-1.5631940186722204E-13,2.1316282072803006E-13,1.1368683772161603E-13,-1.3500311979441904E-13,1.2434497875801753E-13,0,-2.7000623958883807E-13,2.5579538487363607E-13,-2.7000623958883807E-13,-2.8421709430404007E-14,0,1.4210854715202004E-13,7.1054273576010019E-14,4.2632564145606011E-14,1.6342482922482304E-13,0,-1.8474111129762605E-13,1.3500311979441904E-13,-1.1368683772161603E-13,4.2632564145606011E-14,0,-8.5265128291212022E-14,0,-1.2079226507921703E-13,1.4210854715202004E-13,-5.6843418860808015E-14,-1.0658141036401503E-13,-7.1054273576010019E-14,{"$f":"AJ322-AJ324","v":4.2632564145606011E-14},-2.1316282072803006E-14,0,0,8.5265128291212022E-14,-3.2684965844964609E-13,1.8474111129762605E-13,0,1.7053025658242404E-13,-4.2632564145606011E-14,-0.22177000000000646,4.4529400000000692,-1.4741999999998256,-1.4377900000001489,-0.8775000000000972,0.3212700000001405,0,-1.4921397450962104E-13,0,5.6843418860808015E-14,-9.9475983006414026E-14,-1.2789769243681803E-13,7.1054273576010019E-14,1.1368683772161603E-13,7.1054273576010019E-14,0,-7.1054273576010019E-14,0,5.6843418860808015E-14,1.7763568394002505E-13,0,-2.1316282072803006E-13,{"$f":"BP322-BP324","v":0},0,2.8989727039927971E-2,2.898972704008429E-2,2.8989727040354296E-2,2.8989727040155344E-2,2.8989727040155344E-2,2.8989727040311664E-2,null,null,null,{"$f":"CA322-CA324","v":21.883900000000096},0,0,0.76295000000027358,0,0.17393836224107417,-2.9618780328064531E-3,-5.8537264085316565E-3,-9.642144838949207E-3,0,0]
[]
[null,{"$f":"Labels!B327","v":"OTHER ITEMS"}]
[{"$f":"B328","v":"Hide"},{"$f":"Labels!B328","v":"Hide"},{"$f":"IF(C$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,C$1385:C$1424)*C$351,SUMIF($A$542:$A$1382,$B328,C$542:C$1382)*C$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,M$1385:M$1424)*M$351,SUMIF($A$542:$A$1382,$B328,M$542:M$1382)*M$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,W$1385:W$1424)*W$351,SUMIF($A$542:$A$1382,$B328,W$542:W$1382)*W$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,AG$1385:AG$1424)*AG$351,SUMIF($A$542:$A$1382,$B328,AG$542:AG$1382)*AG$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,AQ$1385:AQ$1424)*AQ$351,SUMIF($A$542:$A$1382,$B328,AQ$542:AQ$1382)*AQ$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BA$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,BA$1385:BA$1424)*BA$351,SUMIF($A$542:$A$1382,$B328,BA$542:BA$1382)*BA$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,BK$1385:BK$1424)*BK$351,SUMIF($A$542:$A$1382,$B328,BK$542:BK$1382)*BK$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D328:O328)","v":0},{"$f":"SUM(P328:AA328)","v":0},{"$f":"SUM(AB328:AM328)","v":0},{"$f":"SUM(AN328:AY328)","v":0},{"$f":"SUM(AZ328:BK328)","v":0},{"$f":"SUM(BL328:BW328)","v":0},{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B328,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B328,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Hide",{"$f":"Labels!B329","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B330","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B331","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B332","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B333","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B334","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B335","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B336","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B337","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B338","v":"Hide"},{"$f":"IF(C$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,C$1385:C$1424)*C$351,SUMIF($A$542:$A$1382,$B338,C$542:C$1382)*C$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(M$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,M$1385:M$1424)*M$351,SUMIF($A$542:$A$1382,$B338,M$542:M$1382)*M$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,W$1385:W$1424)*W$351,SUMIF($A$542:$A$1382,$B338,W$542:W$1382)*W$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,AG$1385:AG$1424)*AG$351,SUMIF($A$542:$A$1382,$B338,AG$542:AG$1382)*AG$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,AQ$1385:AQ$1424)*AQ$351,SUMIF($A$542:$A$1382,$B338,AQ$542:AQ$1382)*AQ$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BA$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,BA$1385:BA$1424)*BA$351,SUMIF($A$542:$A$1382,$B338,BA$542:BA$1382)*BA$351)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,BK$1385:BK$1424)*BK$351,SUMIF($A$542:$A$1382,$B338,BK$542:BK$1382)*BK$351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"IF(CG$6=\"Actual\",SUMIF($A$1385:$A$1424,$B338,CG$1385:CG$1424)*CG$351,SUMIF($A$542:$A$1382,$B338,CG$542:CG$1382)*CG$351)","v":0},0,0,0,0]
["Hide",{"$f":"Labels!B339","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B340","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B341","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B342","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B343","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B344","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B345","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B346","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",{"$f":"Labels!B347","v":"Hide"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Asset Sale Proceeds - CF",{"$f":"Labels!B348","v":"Asset Sale Proceeds - CF"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["CTS Cash Flow Adjustment",{"$f":"Labels!B349","v":"CTS Cash Flow Adjustment"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Disposal of Assets",{"$f":"Labels!B350","v":"Disposal of Assets"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["% of Data to Report",{"$f":"Labels!B351","v":"% of Data to Report"},{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,C$542:C$1382))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,AI$542:AI$1382))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,BO$542:BO$1382))","v":1},1,1,1,1,1,1,1,1,null,null,null,{"$f":"SUM(D351:O351)/12","v":1},{"$f":"SUM(P351:AA351)/12","v":1},{"$f":"SUM(AB351:AM351)/12","v":1},{"$f":"SUM(AN351:AY351)/12","v":1},{"$f":"SUM(AZ351:BK351)/12","v":1},{"$f":"SUM(BL351:BW351)/12","v":1},{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,CG$542:CG$1382))","v":1},{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,CH$542:CH$1382))","v":1},{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,CI$542:CI$1382))","v":1},{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,CJ$542:CJ$1382))","v":1},{"$f":"IF(ISNA(MATCH($B351,$A542:$A1382,0)),1,SUMIF($A$542:$A$1382,$B351,CK$542:CK$1382))","v":1}]
[]
[null,{"$f":"Labels!B353","v":"End of Reporting Section"}]
[]
[null,"OTHER REPORTING"]
[null,"Beginning of Other Reporting Section"]
[]
[null,"Net Participants"]
[null,"IRR and NPV Calculations"]
[null,"900 - 1.00.08"]
[null,"X Dates",null,{"$f":"SUMIF($A$544:$A$782,$B361,D$544:D$782)","v":"2005-01-15"},"2005-02-15","2005-03-15","2005-04-15","2005-05-15","2005-06-15","2005-07-15","2005-08-15","2005-09-15","2005-10-15","2005-11-15","2005-12-15","2006-01-15","2006-02-15","2006-03-15","2006-04-15","2006-05-15","2006-06-15","2006-07-15","2006-08-15","2006-09-15","2006-10-15","2006-11-15","2006-12-15","2007-01-15","2007-02-15","2007-03-15","2007-04-15","2007-05-15","2007-06-15","2007-07-15","2007-08-15",{"$f":"SUMIF($A$544:$A$782,$B361,AJ$544:AJ$782)","v":"2007-09-15"},"2007-10-15","2007-11-15","2007-12-15","2008-01-15","2008-02-15","2008-03-15","2008-04-15","2008-05-15","2008-06-15","2008-07-15","2008-08-15","2008-09-15","2008-10-15","2008-11-15","2008-12-15","2009-01-15","2009-02-15","2009-03-15","2009-04-15","2009-05-15","2009-06-15","2009-07-15","2009-08-15","2009-09-15","2009-10-15","2009-11-15","2009-12-15","2010-01-15","2010-02-15","2010-03-15","2010-04-15",{"$f":"SUMIF($A$544:$A$782,$B361,BP$544:BP$782)","v":"2010-05-15"},"2010-06-15","2010-07-15","2010-08-15","2010-09-15","2010-10-15","2010-11-15","2010-12-15",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B361,CG$544:CG$782)","v":"2011-07-02"},{"$f":"SUMIF($A$544:$A$782,$B361,CH$544:CH$782)","v":"2012-07-02"},{"$f":"SUMIF($A$544:$A$782,$B361,CI$544:CI$782)","v":"2013-07-02"},{"$f":"SUMIF($A$544:$A$782,$B361,CJ$544:CJ$782)","v":"2014-07-02"},{"$f":"SUMIF($A$544:$A$782,$B361,CK$544:CK$782)","v":"2015-07-02"}]
[]
[null,"Total Cash Flow IRR Calculation",null,{"$f":"IF(ROUND(C364+D364,2)<>0,IF(SUM($C363:C363)>0,\"\",1),\"\")","v":1},{"$f":"IF(ROUND(D364+E364,2)<>0,IF(SUM($C363:D363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(E364+F364,2)<>0,IF(SUM($C363:E363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(F364+G364,2)<>0,IF(SUM($C363:F363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(G364+H364,2)<>0,IF(SUM($C363:G363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(H364+I364,2)<>0,IF(SUM($C363:H363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(I364+J364,2)<>0,IF(SUM($C363:I363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(J364+K364,2)<>0,IF(SUM($C363:J363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(K364+L364,2)<>0,IF(SUM($C363:K363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(L364+M364,2)<>0,IF(SUM($C363:L363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(M364+N364,2)<>0,IF(SUM($C363:M363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(N364+O364,2)<>0,IF(SUM($C363:N363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(O364+P364,2)<>0,IF(SUM($C363:O363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(P364+Q364,2)<>0,IF(SUM($C363:P363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(Q364+R364,2)<>0,IF(SUM($C363:Q363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(R364+S364,2)<>0,IF(SUM($C363:R363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(S364+T364,2)<>0,IF(SUM($C363:S363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(T364+U364,2)<>0,IF(SUM($C363:T363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(U364+V364,2)<>0,IF(SUM($C363:U363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(V364+W364,2)<>0,IF(SUM($C363:V363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(W364+X364,2)<>0,IF(SUM($C363:W363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(X364+Y364,2)<>0,IF(SUM($C363:X363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(Y364+Z364,2)<>0,IF(SUM($C363:Y363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(Z364+AA364,2)<>0,IF(SUM($C363:Z363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AA364+AB364,2)<>0,IF(SUM($C363:AA363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AB364+AC364,2)<>0,IF(SUM($C363:AB363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AC364+AD364,2)<>0,IF(SUM($C363:AC363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AD364+AE364,2)<>0,IF(SUM($C363:AD363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AE364+AF364,2)<>0,IF(SUM($C363:AE363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AF364+AG364,2)<>0,IF(SUM($C363:AF363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AG364+AH364,2)<>0,IF(SUM($C363:AG363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AH364+AI364,2)<>0,IF(SUM($C363:AH363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AI364+AJ364,2)<>0,IF(SUM($C363:AI363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AJ364+AK364,2)<>0,IF(SUM($C363:AJ363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AK364+AL364,2)<>0,IF(SUM($C363:AK363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AL364+AM364,2)<>0,IF(SUM($C363:AL363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AM364+AN364,2)<>0,IF(SUM($C363:AM363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AN364+AO364,2)<>0,IF(SUM($C363:AN363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AO364+AP364,2)<>0,IF(SUM($C363:AO363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AP364+AQ364,2)<>0,IF(SUM($C363:AP363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AQ364+AR364,2)<>0,IF(SUM($C363:AQ363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AR364+AS364,2)<>0,IF(SUM($C363:AR363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AS364+AT364,2)<>0,IF(SUM($C363:AS363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AT364+AU364,2)<>0,IF(SUM($C363:AT363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AU364+AV364,2)<>0,IF(SUM($C363:AU363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AV364+AW364,2)<>0,IF(SUM($C363:AV363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AW364+AX364,2)<>0,IF(SUM($C363:AW363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AX364+AY364,2)<>0,IF(SUM($C363:AX363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AY364+AZ364,2)<>0,IF(SUM($C363:AY363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AZ364+BA364,2)<>0,IF(SUM($C363:AZ363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BA364+BB364,2)<>0,IF(SUM($C363:BA363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BB364+BC364,2)<>0,IF(SUM($C363:BB363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BC364+BD364,2)<>0,IF(SUM($C363:BC363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BD364+BE364,2)<>0,IF(SUM($C363:BD363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BE364+BF364,2)<>0,IF(SUM($C363:BE363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BF364+BG364,2)<>0,IF(SUM($C363:BF363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BG364+BH364,2)<>0,IF(SUM($C363:BG363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BH364+BI364,2)<>0,IF(SUM($C363:BH363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BI364+BJ364,2)<>0,IF(SUM($C363:BI363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BJ364+BK364,2)<>0,IF(SUM($C363:BJ363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BK364+BL364,2)<>0,IF(SUM($C363:BK363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BL364+BM364,2)<>0,IF(SUM($C363:BL363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BM364+BN364,2)<>0,IF(SUM($C363:BM363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BN364+BO364,2)<>0,IF(SUM($C363:BN363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BO364+BP364,2)<>0,IF(SUM($C363:BO363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BP364+BQ364,2)<>0,IF(SUM($C363:BP363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BQ364+BR364,2)<>0,IF(SUM($C363:BQ363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BR364+BS364,2)<>0,IF(SUM($C363:BR363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BS364+BT364,2)<>0,IF(SUM($C363:BS363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BT364+BU364,2)<>0,IF(SUM($C363:BT363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BU364+BV364,2)<>0,IF(SUM($C363:BU363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BV364+BW364,2)<>0,IF(SUM($C363:BV363)>0,\"\",1),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(CF364+CG364,2)<>0,IF(SUM($C363:CF363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CG364+CH364,2)<>0,IF(SUM($C363:CG363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CH364+CI364,2)<>0,IF(SUM($C363:CH363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CI364+CJ364,2)<>0,IF(SUM($C363:CI363)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CJ364+CK364,2)<>0,IF(SUM($C363:CJ363)>0,\"\",1),\"\")","v":""}]
[null,"IRR Free Cash Flow Total Capital",null,{"$f":"SUMIF($A$356:$A$539,$B364,D$356:D$539)","v":-1429.4947343155311},42.651110026937175,18.455062609562376,-49.846076594346357,22.342978616554163,-3.0408531646096577,7.546734259710064E-2,-8.1021095152545115,1.050810713344319E-2,-106.41009703085297,26.197541243003982,34.130260816436731,34.625060547461729,27.483468214375065,28.710555490051313,-21.170340884380359,38.487931852389764,5.0155576969682869,41.600059198317631,-55.053245410365406,-2.762134842314218,-24.751541464218562,22.962238519449443,20.437411346261619,43.96676414061541,37.070100560725137,44.046409144652472,33.360552699967911,-3.852890967057732,18.425131113347845,22.260292353890591,-25.252170237505496,{"$f":"SUMIF($A$356:$A$539,$B364,AJ$356:AJ$539)","v":25.149764359041491},-15.921174612054202,35.126460819254874,45.979736068445625,54.724218861076302,48.896061716282148,49.409393117333096,49.765457389543585,6.2166948204055075,27.121096699461717,14.307249179403115,-27.370247613981583,4.8244333392031535,38.083561348906208,55.531359464623577,58.261263899540147,54.159837761901862,58.935026663557061,58.64928771903142,51.006262673779304,51.575620928154542,11.224108490840869,26.898038176045084,7.1211636866152048,13.018827552654628,34.040430706698558,57.319425600001452,56.33224516831838,59.165249528125337,57.403783093294294,52.189096887105684,56.425998637919996,{"$f":"SUMIF($A$356:$A$539,$B364,BP$356:BP$539)","v":60.140439588182986},28.302417307601203,15.72742792418417,59.011631848506681,63.395286449815046,23.758634769099643,79.364130939617752,-42.726705622349641,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$356:$A$539,$B364,CG$356:CG$539)","v":456.40034371110539},{"$f":"SUMIF($A$356:$A$539,$B364,CH$356:CH$539)","v":467.49163085006785},{"$f":"SUMIF($A$356:$A$539,$B364,CI$356:CI$539)","v":466.39610885195782},{"$f":"SUMIF($A$356:$A$539,$B364,CJ$356:CJ$539)","v":480.46117320597205},{"$f":"SUMIF($A$356:$A$539,$B364,CK$356:CK$539)","v":471.76337995275946}]
[null,"Total Cash Flow IRR",null,{"$f":"IF(SUM($D363:D363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:D363,0)-1))):D364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:D363,0)-1))):D361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:D363,0)-1))):D364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:D363,0)-1))):D361)))","v":"NMF"},{"$f":"IF(SUM($D363:E363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:E363,0)-1))):E364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:E363,0)-1))):E361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:E363,0)-1))):E364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:E363,0)-1))):E361)))","v":"NMF"},{"$f":"IF(SUM($D363:F363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:F363,0)-1))):F364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:F363,0)-1))):F361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:F363,0)-1))):F364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:F363,0)-1))):F361)))","v":"NMF"},{"$f":"IF(SUM($D363:G363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:G363,0)-1))):G364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:G363,0)-1))):G361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:G363,0)-1))):G364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:G363,0)-1))):G361)))","v":"NMF"},{"$f":"IF(SUM($D363:H363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:H363,0)-1))):H364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:H363,0)-1))):H361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:H363,0)-1))):H364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:H363,0)-1))):H361)))","v":-0.99999968610166556},{"$f":"IF(SUM($D363:I363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:I363,0)-1))):I364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:I363,0)-1))):I361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:I363,0)-1))):I364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:I363,0)-1))):I361)))","v":"NMF"},{"$f":"IF(SUM($D363:J363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:J363,0)-1))):J364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:J363,0)-1))):J361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:J363,0)-1))):J364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:J363,0)-1))):J361)))","v":"NMF"},{"$f":"IF(SUM($D363:K363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:K363,0)-1))):K364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:K363,0)-1))):K361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:K363,0)-1))):K364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:K363,0)-1))):K361)))","v":"NMF"},{"$f":"IF(SUM($D363:L363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:L363,0)-1))):L364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:L363,0)-1))):L361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:L363,0)-1))):L364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:L363,0)-1))):L361)))","v":"NMF"},{"$f":"IF(SUM($D363:M363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:M363,0)-1))):M364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:M363,0)-1))):M361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:M363,0)-1))):M364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:M363,0)-1))):M361)))","v":"NMF"},{"$f":"IF(SUM($D363:N363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:N363,0)-1))):N364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:N363,0)-1))):N361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:N363,0)-1))):N364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:N363,0)-1))):N361)))","v":"NMF"},{"$f":"IF(SUM($D363:O363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:O363,0)-1))):O364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:O363,0)-1))):O361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:O363,0)-1))):O364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:O363,0)-1))):O361)))","v":-0.99647952413070007},{"$f":"IF(SUM($D363:P363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:P363,0)-1))):P364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:P363,0)-1))):P361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:P363,0)-1))):P364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:P363,0)-1))):P361)))","v":-0.97796700326725861},{"$f":"IF(SUM($D363:Q363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:Q363,0)-1))):Q364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:Q363,0)-1))):Q361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:Q363,0)-1))):Q364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:Q363,0)-1))):Q361)))","v":-0.95599888078868389},{"$f":"IF(SUM($D363:R363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:R363,0)-1))):R364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:R363,0)-1))):R361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:R363,0)-1))):R364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:R363,0)-1))):R361)))","v":-0.92868270426988597},{"$f":"IF(SUM($D363:S363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:S363,0)-1))):S364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:S363,0)-1))):S361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:S363,0)-1))):S364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:S363,0)-1))):S361)))","v":-0.95483178626745913},{"$f":"IF(SUM($D363:T363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:T363,0)-1))):T364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:T363,0)-1))):T361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:T363,0)-1))):T364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:T363,0)-1))):T361)))","v":-0.90124378316104414},{"$f":"IF(SUM($D363:U363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:U363,0)-1))):U364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:U363,0)-1))):U361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:U363,0)-1))):U364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:U363,0)-1))):U361)))","v":-0.89407728947699072},{"$f":"IF(SUM($D363:V363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:V363,0)-1))):V364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:V363,0)-1))):V361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:V363,0)-1))):V364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:V363,0)-1))):V361)))","v":-0.83479098193347456},{"$f":"IF(SUM($D363:W363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:W363,0)-1))):W364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:W363,0)-1))):W361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:W363,0)-1))):W364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:W363,0)-1))):W361)))","v":"NMF"},{"$f":"IF(SUM($D363:X363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:X363,0)-1))):X364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:X363,0)-1))):X361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:X363,0)-1))):X364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:X363,0)-1))):X361)))","v":"NMF"},{"$f":"IF(SUM($D363:Y363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:Y363,0)-1))):Y364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:Y363,0)-1))):Y361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:Y363,0)-1))):Y364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:Y363,0)-1))):Y361)))","v":"NMF"},{"$f":"IF(SUM($D363:Z363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:Z363,0)-1))):Z364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:Z363,0)-1))):Z361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:Z363,0)-1))):Z364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:Z363,0)-1))):Z361)))","v":-0.9442397596314549},{"$f":"IF(SUM($D363:AA363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AA363,0)-1))):AA364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AA363,0)-1))):AA361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AA363,0)-1))):AA364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AA363,0)-1))):AA361)))","v":-0.85911752469837666},{"$f":"IF(SUM($D363:AB363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AB363,0)-1))):AB364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AB363,0)-1))):AB361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AB363,0)-1))):AB364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AB363,0)-1))):AB361)))","v":-0.76318585500121117},{"$f":"IF(SUM($D363:AC363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AC363,0)-1))):AC364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AC363,0)-1))):AC361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AC363,0)-1))):AC364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AC363,0)-1))):AC361)))","v":-0.70328515730798247},{"$f":"IF(SUM($D363:AD363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AD363,0)-1))):AD364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AD363,0)-1))):AD361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AD363,0)-1))):AD364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AD363,0)-1))):AD361)))","v":-0.64348585382103951},{"$f":"IF(SUM($D363:AE363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AE363,0)-1))):AE364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AE363,0)-1))):AE361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AE363,0)-1))):AE364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AE363,0)-1))):AE361)))","v":-0.60302486158907409},{"$f":"IF(SUM($D363:AF363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AF363,0)-1))):AF364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AF363,0)-1))):AF361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AF363,0)-1))):AF364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AF363,0)-1))):AF361)))","v":-0.60774003081023698},{"$f":"IF(SUM($D363:AG363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AG363,0)-1))):AG364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AG363,0)-1))):AG361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AG363,0)-1))):AG364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AG363,0)-1))):AG361)))","v":-0.58434854969382277},{"$f":"IF(SUM($D363:AH363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AH363,0)-1))):AH364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AH363,0)-1))):AH361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AH363,0)-1))):AH364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AH363,0)-1))):AH361)))","v":-0.55717770531773581},{"$f":"IF(SUM($D363:AI363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AI363,0)-1))):AI364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AI363,0)-1))):AI361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AI363,0)-1))):AI364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AI363,0)-1))):AI361)))","v":-0.59091484881937517},{"$f":"IF(SUM($D363:AJ363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AJ363,0)-1))):AJ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AJ363,0)-1))):AJ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AJ363,0)-1))):AJ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AJ363,0)-1))):AJ361)))","v":-0.5551039017736914},{"$f":"IF(SUM($D363:AK363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AK363,0)-1))):AK364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AK363,0)-1))):AK361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AK363,0)-1))):AK364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AK363,0)-1))):AK361)))","v":-0.5786930751055479},{"$f":"IF(SUM($D363:AL363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AL363,0)-1))):AL364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AL363,0)-1))):AL361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AL363,0)-1))):AL364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AL363,0)-1))):AL361)))","v":-0.52725086435675639},{"$f":"IF(SUM($D363:AM363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AM363,0)-1))):AM364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AM363,0)-1))):AM361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AM363,0)-1))):AM364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AM363,0)-1))):AM361)))","v":-0.47296806350350384},{"$f":"IF(SUM($D363:AN363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AN363,0)-1))):AN364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AN363,0)-1))):AN361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AN363,0)-1))):AN364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AN363,0)-1))):AN361)))","v":-0.42001292593777184},{"$f":"IF(SUM($D363:AO363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AO363,0)-1))):AO364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AO363,0)-1))):AO361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AO363,0)-1))):AO364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AO363,0)-1))):AO361)))","v":-0.37960975877940661},{"$f":"IF(SUM($D363:AP363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AP363,0)-1))):AP364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AP363,0)-1))):AP361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AP363,0)-1))):AP364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AP363,0)-1))):AP361)))","v":-0.34351104423403739},{"$f":"IF(SUM($D363:AQ363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AQ363,0)-1))):AQ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AQ363,0)-1))):AQ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AQ363,0)-1))):AQ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AQ363,0)-1))):AQ361)))","v":-0.31080241724848756},{"$f":"IF(SUM($D363:AR363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AR363,0)-1))):AR364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AR363,0)-1))):AR361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AR363,0)-1))):AR364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AR363,0)-1))):AR361)))","v":-0.30688824281096472},{"$f":"IF(SUM($D363:AS363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AS363,0)-1))):AS364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AS363,0)-1))):AS361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AS363,0)-1))):AS364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AS363,0)-1))):AS361)))","v":-0.29004525765776645},{"$f":"IF(SUM($D363:AT363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AT363,0)-1))):AT364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AT363,0)-1))):AT361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AT363,0)-1))):AT364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AT363,0)-1))):AT361)))","v":-0.28139592483639714},{"$f":"IF(SUM($D363:AU363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AU363,0)-1))):AU364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AU363,0)-1))):AU361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AU363,0)-1))):AU364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AU363,0)-1))):AU361)))","v":-0.29878095760941514},{"$f":"IF(SUM($D363:AV363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AV363,0)-1))):AV364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AV363,0)-1))):AV361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AV363,0)-1))):AV364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AV363,0)-1))):AV361)))","v":-0.29551602527499204},{"$f":"IF(SUM($D363:AW363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AW363,0)-1))):AW364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AW363,0)-1))):AW361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AW363,0)-1))):AW364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AW363,0)-1))):AW361)))","v":-0.27083644345402724},{"$f":"IF(SUM($D363:AX363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AX363,0)-1))):AX364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AX363,0)-1))):AX361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AX363,0)-1))):AX364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AX363,0)-1))):AX361)))","v":-0.23879079148173332},{"$f":"IF(SUM($D363:AY363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AY363,0)-1))):AY364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AY363,0)-1))):AY361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AY363,0)-1))):AY364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AY363,0)-1))):AY361)))","v":-0.20920531526207925},{"$f":"IF(SUM($D363:AZ363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AZ363,0)-1))):AZ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AZ363,0)-1))):AZ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:AZ363,0)-1))):AZ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:AZ363,0)-1))):AZ361)))","v":-0.18455224707722662},{"$f":"IF(SUM($D363:BA363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BA363,0)-1))):BA364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BA363,0)-1))):BA361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BA363,0)-1))):BA364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BA363,0)-1))):BA361)))","v":-0.16024080850183961},{"$f":"IF(SUM($D363:BB363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BB363,0)-1))):BB364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BB363,0)-1))):BB361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BB363,0)-1))):BB364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BB363,0)-1))):BB361)))","v":-0.13824139721691611},{"$f":"IF(SUM($D363:BC363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BC363,0)-1))):BC364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BC363,0)-1))):BC361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BC363,0)-1))):BC364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BC363,0)-1))):BC361)))","v":-0.12057690508663654},{"$f":"IF(SUM($D363:BD363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BD363,0)-1))):BD364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BD363,0)-1))):BD361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BD363,0)-1))):BD364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BD363,0)-1))):BD361)))","v":-0.10392247252166273},{"$f":"IF(SUM($D363:BE363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BE363,0)-1))):BE364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BE363,0)-1))):BE361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BE363,0)-1))):BE364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BE363,0)-1))):BE361)))","v":-0.10043269060552121},{"$f":"IF(SUM($D363:BF363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BF363,0)-1))):BF364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BF363,0)-1))):BF361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BF363,0)-1))):BF364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BF363,0)-1))):BF361)))","v":-9.2235252261161818E-2},{"$f":"IF(SUM($D363:BG363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BG363,0)-1))):BG364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BG363,0)-1))):BG361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BG363,0)-1))):BG364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BG363,0)-1))):BG361)))","v":-9.0102204680442818E-2},{"$f":"IF(SUM($D363:BH363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BH363,0)-1))):BH364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BH363,0)-1))):BH361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BH363,0)-1))):BH364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BH363,0)-1))):BH361)))","v":-8.6231765151023876E-2},{"$f":"IF(SUM($D363:BI363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BI363,0)-1))):BI364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BI363,0)-1))):BI361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BI363,0)-1))):BI364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BI363,0)-1))):BI361)))","v":-7.6401266455650332E-2},{"$f":"IF(SUM($D363:BJ363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BJ363,0)-1))):BJ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BJ363,0)-1))):BJ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BJ363,0)-1))):BJ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BJ363,0)-1))):BJ361)))","v":-6.0834619402885426E-2},{"$f":"IF(SUM($D363:BK363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BK363,0)-1))):BK364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BK363,0)-1))):BK361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BK363,0)-1))):BK364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BK363,0)-1))):BK361)))","v":-4.6635487675666817E-2},{"$f":"IF(SUM($D363:BL363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BL363,0)-1))):BL364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BL363,0)-1))):BL361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BL363,0)-1))):BL364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BL363,0)-1))):BL361)))","v":-3.2750484347343442E-2},{"$f":"IF(SUM($D363:BM363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BM363,0)-1))):BM364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BM363,0)-1))):BM361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BM363,0)-1))):BM364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BM363,0)-1))):BM361)))","v":-2.0171782374382025E-2},{"$f":"IF(SUM($D363:BN363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BN363,0)-1))):BN364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BN363,0)-1))):BN361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BN363,0)-1))):BN364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BN363,0)-1))):BN361)))","v":-9.4199627637863194E-3},{"$f":"IF(SUM($D363:BO363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BO363,0)-1))):BO364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BO363,0)-1))):BO361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BO363,0)-1))):BO364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BO363,0)-1))):BO361)))","v":1.5429347753524785E-3},{"$f":"IF(SUM($D363:BP363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BP363,0)-1))):BP364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BP363,0)-1))):BP361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BP363,0)-1))):BP364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BP363,0)-1))):BP361)))","v":1.2539157271385198E-2},{"$f":"IF(SUM($D363:BQ363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BQ363,0)-1))):BQ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BQ363,0)-1))):BQ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BQ363,0)-1))):BQ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BQ363,0)-1))):BQ361)))","v":1.7485359311103826E-2},{"$f":"IF(SUM($D363:BR363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BR363,0)-1))):BR364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BR363,0)-1))):BR361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BR363,0)-1))):BR364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BR363,0)-1))):BR361)))","v":2.0171466469764719E-2},{"$f":"IF(SUM($D363:BS363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BS363,0)-1))):BS364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BS363,0)-1))):BS361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BS363,0)-1))):BS364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BS363,0)-1))):BS361)))","v":2.9875448346138003E-2},{"$f":"IF(SUM($D363:BT363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BT363,0)-1))):BT364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BT363,0)-1))):BT361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BT363,0)-1))):BT364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BT363,0)-1))):BT361)))","v":3.9696815609931949E-2},{"$f":"IF(SUM($D363:BU363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BU363,0)-1))):BU364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BU363,0)-1))):BU361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BU363,0)-1))):BU364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BU363,0)-1))):BU361)))","v":4.322497546672821E-2},{"$f":"IF(SUM($D363:BV363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BV363,0)-1))):BV364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BV363,0)-1))):BV361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BV363,0)-1))):BV364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BV363,0)-1))):BV361)))","v":5.445597469806672E-2},{"$f":"IF(SUM($D363:BW363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BW363,0)-1))):BW364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BW363,0)-1))):BW361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:BW363,0)-1))):BW364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:BW363,0)-1))):BW361)))","v":4.8527720570564273E-2},null,null,null,{"$f":"O365","v":-0.99647952413070007},{"$f":"AA365","v":-0.85911752469837666},{"$f":"AH365","v":-0.55717770531773581},{"$f":"AY365","v":-0.20920531526207925},{"$f":"BK365","v":-4.6635487675666817E-2},{"$f":"BW365","v":4.8527720570564273E-2},{"$f":"IF(SUM($D363:CG363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CG363,0)-1))):CG364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CG363,0)-1))):CG361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CG363,0)-1))):CG364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CG363,0)-1))):CG361)))","v":0.10070275664329528},{"$f":"IF(SUM($D363:CH363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CH363,0)-1))):CH364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CH363,0)-1))):CH361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CH363,0)-1))):CH364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CH363,0)-1))):CH361)))","v":0.13616570830345159},{"$f":"IF(SUM($D363:CI363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CI363,0)-1))):CI364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CI363,0)-1))):CI361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CI363,0)-1))):CI364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CI363,0)-1))):CI361)))","v":0.16047931313514716},{"$f":"IF(SUM($D363:CJ363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CJ363,0)-1))):CJ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CJ363,0)-1))):CJ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CJ363,0)-1))):CJ364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CJ363,0)-1))):CJ361)))","v":0.1781720697879792},{"$f":"IF(SUM($D363:CK363)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CK363,0)-1))):CK364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CK363,0)-1))):CK361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D363,1,MATCH(1,$D363:CK363,0)-1))):CK364,INDIRECT(CELL(\"address\",OFFSET($D363,-2,MATCH(1,$D363:CK363,0)-1))):CK361)))","v":0.19072520136833188}]
[]
[null,"Equity Cash Flow IRR Calculation",null,{"$f":"IF(ROUND(C368+D368,2)<>0,IF(SUM($C367:C367)>0,\"\",1),\"\")","v":1},{"$f":"IF(ROUND(D368+E368,2)<>0,IF(SUM($C367:D367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(E368+F368,2)<>0,IF(SUM($C367:E367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(F368+G368,2)<>0,IF(SUM($C367:F367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(G368+H368,2)<>0,IF(SUM($C367:G367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(H368+I368,2)<>0,IF(SUM($C367:H367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(I368+J368,2)<>0,IF(SUM($C367:I367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(J368+K368,2)<>0,IF(SUM($C367:J367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(K368+L368,2)<>0,IF(SUM($C367:K367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(L368+M368,2)<>0,IF(SUM($C367:L367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(M368+N368,2)<>0,IF(SUM($C367:M367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(N368+O368,2)<>0,IF(SUM($C367:N367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(O368+P368,2)<>0,IF(SUM($C367:O367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(P368+Q368,2)<>0,IF(SUM($C367:P367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(Q368+R368,2)<>0,IF(SUM($C367:Q367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(R368+S368,2)<>0,IF(SUM($C367:R367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(S368+T368,2)<>0,IF(SUM($C367:S367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(T368+U368,2)<>0,IF(SUM($C367:T367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(U368+V368,2)<>0,IF(SUM($C367:U367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(V368+W368,2)<>0,IF(SUM($C367:V367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(W368+X368,2)<>0,IF(SUM($C367:W367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(X368+Y368,2)<>0,IF(SUM($C367:X367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(Y368+Z368,2)<>0,IF(SUM($C367:Y367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(Z368+AA368,2)<>0,IF(SUM($C367:Z367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AA368+AB368,2)<>0,IF(SUM($C367:AA367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AB368+AC368,2)<>0,IF(SUM($C367:AB367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AC368+AD368,2)<>0,IF(SUM($C367:AC367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AD368+AE368,2)<>0,IF(SUM($C367:AD367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AE368+AF368,2)<>0,IF(SUM($C367:AE367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AF368+AG368,2)<>0,IF(SUM($C367:AF367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AG368+AH368,2)<>0,IF(SUM($C367:AG367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AH368+AI368,2)<>0,IF(SUM($C367:AH367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AI368+AJ368,2)<>0,IF(SUM($C367:AI367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AJ368+AK368,2)<>0,IF(SUM($C367:AJ367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AK368+AL368,2)<>0,IF(SUM($C367:AK367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AL368+AM368,2)<>0,IF(SUM($C367:AL367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AM368+AN368,2)<>0,IF(SUM($C367:AM367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AN368+AO368,2)<>0,IF(SUM($C367:AN367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AO368+AP368,2)<>0,IF(SUM($C367:AO367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AP368+AQ368,2)<>0,IF(SUM($C367:AP367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AQ368+AR368,2)<>0,IF(SUM($C367:AQ367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AR368+AS368,2)<>0,IF(SUM($C367:AR367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AS368+AT368,2)<>0,IF(SUM($C367:AS367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AT368+AU368,2)<>0,IF(SUM($C367:AT367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AU368+AV368,2)<>0,IF(SUM($C367:AU367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AV368+AW368,2)<>0,IF(SUM($C367:AV367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AW368+AX368,2)<>0,IF(SUM($C367:AW367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AX368+AY368,2)<>0,IF(SUM($C367:AX367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AY368+AZ368,2)<>0,IF(SUM($C367:AY367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(AZ368+BA368,2)<>0,IF(SUM($C367:AZ367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BA368+BB368,2)<>0,IF(SUM($C367:BA367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BB368+BC368,2)<>0,IF(SUM($C367:BB367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BC368+BD368,2)<>0,IF(SUM($C367:BC367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BD368+BE368,2)<>0,IF(SUM($C367:BD367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BE368+BF368,2)<>0,IF(SUM($C367:BE367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BF368+BG368,2)<>0,IF(SUM($C367:BF367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BG368+BH368,2)<>0,IF(SUM($C367:BG367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BH368+BI368,2)<>0,IF(SUM($C367:BH367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BI368+BJ368,2)<>0,IF(SUM($C367:BI367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BJ368+BK368,2)<>0,IF(SUM($C367:BJ367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BK368+BL368,2)<>0,IF(SUM($C367:BK367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BL368+BM368,2)<>0,IF(SUM($C367:BL367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BM368+BN368,2)<>0,IF(SUM($C367:BM367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BN368+BO368,2)<>0,IF(SUM($C367:BN367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BO368+BP368,2)<>0,IF(SUM($C367:BO367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BP368+BQ368,2)<>0,IF(SUM($C367:BP367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BQ368+BR368,2)<>0,IF(SUM($C367:BQ367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BR368+BS368,2)<>0,IF(SUM($C367:BR367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BS368+BT368,2)<>0,IF(SUM($C367:BS367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BT368+BU368,2)<>0,IF(SUM($C367:BT367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BU368+BV368,2)<>0,IF(SUM($C367:BU367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(BV368+BW368,2)<>0,IF(SUM($C367:BV367)>0,\"\",1),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(CF368+CG368,2)<>0,IF(SUM($C367:CF367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CG368+CH368,2)<>0,IF(SUM($C367:CG367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CH368+CI368,2)<>0,IF(SUM($C367:CH367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CI368+CJ368,2)<>0,IF(SUM($C367:CI367)>0,\"\",1),\"\")","v":""},{"$f":"IF(ROUND(CJ368+CK368,2)<>0,IF(SUM($C367:CJ367)>0,\"\",1),\"\")","v":""}]
[null,"IRR Free Cash Flow Equity",null,{"$f":"SUMIF($A$356:$A$539,$B368,D$356:D$539)","v":-1429.4947343155311},42.651110026937175,18.455062609562376,-49.846076594346357,22.342978616554163,-3.0408531646096577,7.546734259710064E-2,-8.1021095152545115,1.050810713344319E-2,-106.41009703085297,26.197541243003982,34.130260816436731,34.625060547461729,27.483468214375065,28.710555490051313,-21.170340884380359,38.487931852389764,5.0155576969682869,41.600059198317631,-55.053245410365406,-2.762134842314218,-24.751541464218562,22.962238519449443,20.437411346261619,43.96676414061541,37.070100560725137,44.046409144652472,33.360552699967911,-3.852890967057732,18.425131113347845,22.260292353890591,-25.252170237505496,{"$f":"SUMIF($A$356:$A$539,$B368,AJ$356:AJ$539)","v":25.149764359041491},-15.921174612054202,35.126460819254874,45.979736068445625,54.724218861076302,48.896061716282148,49.409393117333096,49.765457389543585,6.2166948204055075,27.121096699461717,14.307249179403115,-27.370247613981583,4.8244333392031535,38.083561348906208,55.531359464623577,58.261263899540147,54.159837761901862,58.935026663557061,58.64928771903142,51.006262673779304,51.575620928154542,11.224108490840869,26.898038176045084,7.1211636866152048,13.018827552654628,34.040430706698558,57.319425600001452,56.33224516831838,59.165249528125337,57.403783093294294,52.189096887105684,56.425998637919996,{"$f":"SUMIF($A$356:$A$539,$B368,BP$356:BP$539)","v":60.140439588182986},28.302417307601203,15.72742792418417,59.011631848506681,63.395286449815046,23.758634769099643,79.364130939617752,-42.726705622349641,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$356:$A$539,$B368,CG$356:CG$539)","v":456.40034371110539},{"$f":"SUMIF($A$356:$A$539,$B368,CH$356:CH$539)","v":467.49163085006785},{"$f":"SUMIF($A$356:$A$539,$B368,CI$356:CI$539)","v":466.39610885195782},{"$f":"SUMIF($A$356:$A$539,$B368,CJ$356:CJ$539)","v":480.46117320597205},{"$f":"SUMIF($A$356:$A$539,$B368,CK$356:CK$539)","v":471.76337995275946}]
[null,"Equity Cash Flow IRR",null,{"$f":"IF(SUM($D367:D367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:D367,0)-1))):D368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:D367,0)-1))):D361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:D367,0)-1))):D368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:D367,0)-1))):D361)))","v":"NMF"},{"$f":"IF(SUM($D367:E367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:E367,0)-1))):E368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:E367,0)-1))):E361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:E367,0)-1))):E368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:E367,0)-1))):E361)))","v":"NMF"},{"$f":"IF(SUM($D367:F367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:F367,0)-1))):F368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:F367,0)-1))):F361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:F367,0)-1))):F368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:F367,0)-1))):F361)))","v":"NMF"},{"$f":"IF(SUM($D367:G367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:G367,0)-1))):G368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:G367,0)-1))):G361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:G367,0)-1))):G368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:G367,0)-1))):G361)))","v":"NMF"},{"$f":"IF(SUM($D367:H367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:H367,0)-1))):H368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:H367,0)-1))):H361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:H367,0)-1))):H368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:H367,0)-1))):H361)))","v":-0.99999968610166556},{"$f":"IF(SUM($D367:I367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:I367,0)-1))):I368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:I367,0)-1))):I361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:I367,0)-1))):I368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:I367,0)-1))):I361)))","v":"NMF"},{"$f":"IF(SUM($D367:J367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:J367,0)-1))):J368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:J367,0)-1))):J361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:J367,0)-1))):J368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:J367,0)-1))):J361)))","v":"NMF"},{"$f":"IF(SUM($D367:K367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:K367,0)-1))):K368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:K367,0)-1))):K361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:K367,0)-1))):K368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:K367,0)-1))):K361)))","v":"NMF"},{"$f":"IF(SUM($D367:L367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:L367,0)-1))):L368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:L367,0)-1))):L361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:L367,0)-1))):L368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:L367,0)-1))):L361)))","v":"NMF"},{"$f":"IF(SUM($D367:M367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:M367,0)-1))):M368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:M367,0)-1))):M361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:M367,0)-1))):M368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:M367,0)-1))):M361)))","v":"NMF"},{"$f":"IF(SUM($D367:N367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:N367,0)-1))):N368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:N367,0)-1))):N361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:N367,0)-1))):N368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:N367,0)-1))):N361)))","v":"NMF"},{"$f":"IF(SUM($D367:O367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:O367,0)-1))):O368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:O367,0)-1))):O361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:O367,0)-1))):O368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:O367,0)-1))):O361)))","v":-0.99647952413070007},{"$f":"IF(SUM($D367:P367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:P367,0)-1))):P368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:P367,0)-1))):P361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:P367,0)-1))):P368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:P367,0)-1))):P361)))","v":-0.97796700326725861},{"$f":"IF(SUM($D367:Q367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:Q367,0)-1))):Q368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:Q367,0)-1))):Q361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:Q367,0)-1))):Q368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:Q367,0)-1))):Q361)))","v":-0.95599888078868389},{"$f":"IF(SUM($D367:R367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:R367,0)-1))):R368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:R367,0)-1))):R361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:R367,0)-1))):R368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:R367,0)-1))):R361)))","v":-0.92868270426988597},{"$f":"IF(SUM($D367:S367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:S367,0)-1))):S368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:S367,0)-1))):S361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:S367,0)-1))):S368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:S367,0)-1))):S361)))","v":-0.95483178626745913},{"$f":"IF(SUM($D367:T367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:T367,0)-1))):T368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:T367,0)-1))):T361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:T367,0)-1))):T368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:T367,0)-1))):T361)))","v":-0.90124378316104414},{"$f":"IF(SUM($D367:U367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:U367,0)-1))):U368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:U367,0)-1))):U361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:U367,0)-1))):U368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:U367,0)-1))):U361)))","v":-0.89407728947699072},{"$f":"IF(SUM($D367:V367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:V367,0)-1))):V368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:V367,0)-1))):V361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:V367,0)-1))):V368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:V367,0)-1))):V361)))","v":-0.83479098193347456},{"$f":"IF(SUM($D367:W367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:W367,0)-1))):W368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:W367,0)-1))):W361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:W367,0)-1))):W368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:W367,0)-1))):W361)))","v":"NMF"},{"$f":"IF(SUM($D367:X367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:X367,0)-1))):X368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:X367,0)-1))):X361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:X367,0)-1))):X368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:X367,0)-1))):X361)))","v":"NMF"},{"$f":"IF(SUM($D367:Y367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:Y367,0)-1))):Y368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:Y367,0)-1))):Y361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:Y367,0)-1))):Y368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:Y367,0)-1))):Y361)))","v":"NMF"},{"$f":"IF(SUM($D367:Z367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:Z367,0)-1))):Z368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:Z367,0)-1))):Z361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:Z367,0)-1))):Z368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:Z367,0)-1))):Z361)))","v":-0.9442397596314549},{"$f":"IF(SUM($D367:AA367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AA367,0)-1))):AA368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AA367,0)-1))):AA361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AA367,0)-1))):AA368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AA367,0)-1))):AA361)))","v":-0.85911752469837666},{"$f":"IF(SUM($D367:AB367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AB367,0)-1))):AB368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AB367,0)-1))):AB361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AB367,0)-1))):AB368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AB367,0)-1))):AB361)))","v":-0.76318585500121117},{"$f":"IF(SUM($D367:AC367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AC367,0)-1))):AC368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AC367,0)-1))):AC361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AC367,0)-1))):AC368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AC367,0)-1))):AC361)))","v":-0.70328515730798247},{"$f":"IF(SUM($D367:AD367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AD367,0)-1))):AD368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AD367,0)-1))):AD361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AD367,0)-1))):AD368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AD367,0)-1))):AD361)))","v":-0.64348585382103951},{"$f":"IF(SUM($D367:AE367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AE367,0)-1))):AE368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AE367,0)-1))):AE361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AE367,0)-1))):AE368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AE367,0)-1))):AE361)))","v":-0.60302486158907409},{"$f":"IF(SUM($D367:AF367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AF367,0)-1))):AF368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AF367,0)-1))):AF361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AF367,0)-1))):AF368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AF367,0)-1))):AF361)))","v":-0.60774003081023698},{"$f":"IF(SUM($D367:AG367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AG367,0)-1))):AG368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AG367,0)-1))):AG361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AG367,0)-1))):AG368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AG367,0)-1))):AG361)))","v":-0.58434854969382277},{"$f":"IF(SUM($D367:AH367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AH367,0)-1))):AH368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AH367,0)-1))):AH361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AH367,0)-1))):AH368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AH367,0)-1))):AH361)))","v":-0.55717770531773581},{"$f":"IF(SUM($D367:AI367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AI367,0)-1))):AI368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AI367,0)-1))):AI361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AI367,0)-1))):AI368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AI367,0)-1))):AI361)))","v":-0.59091484881937517},{"$f":"IF(SUM($D367:AJ367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AJ367,0)-1))):AJ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AJ367,0)-1))):AJ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AJ367,0)-1))):AJ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AJ367,0)-1))):AJ361)))","v":-0.5551039017736914},{"$f":"IF(SUM($D367:AK367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AK367,0)-1))):AK368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AK367,0)-1))):AK361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AK367,0)-1))):AK368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AK367,0)-1))):AK361)))","v":-0.5786930751055479},{"$f":"IF(SUM($D367:AL367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AL367,0)-1))):AL368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AL367,0)-1))):AL361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AL367,0)-1))):AL368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AL367,0)-1))):AL361)))","v":-0.52725086435675639},{"$f":"IF(SUM($D367:AM367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AM367,0)-1))):AM368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AM367,0)-1))):AM361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AM367,0)-1))):AM368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AM367,0)-1))):AM361)))","v":-0.47296806350350384},{"$f":"IF(SUM($D367:AN367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AN367,0)-1))):AN368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AN367,0)-1))):AN361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AN367,0)-1))):AN368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AN367,0)-1))):AN361)))","v":-0.42001292593777184},{"$f":"IF(SUM($D367:AO367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AO367,0)-1))):AO368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AO367,0)-1))):AO361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AO367,0)-1))):AO368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AO367,0)-1))):AO361)))","v":-0.37960975877940661},{"$f":"IF(SUM($D367:AP367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AP367,0)-1))):AP368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AP367,0)-1))):AP361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AP367,0)-1))):AP368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AP367,0)-1))):AP361)))","v":-0.34351104423403739},{"$f":"IF(SUM($D367:AQ367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AQ367,0)-1))):AQ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AQ367,0)-1))):AQ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AQ367,0)-1))):AQ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AQ367,0)-1))):AQ361)))","v":-0.31080241724848756},{"$f":"IF(SUM($D367:AR367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AR367,0)-1))):AR368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AR367,0)-1))):AR361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AR367,0)-1))):AR368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AR367,0)-1))):AR361)))","v":-0.30688824281096472},{"$f":"IF(SUM($D367:AS367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AS367,0)-1))):AS368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AS367,0)-1))):AS361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AS367,0)-1))):AS368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AS367,0)-1))):AS361)))","v":-0.29004525765776645},{"$f":"IF(SUM($D367:AT367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AT367,0)-1))):AT368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AT367,0)-1))):AT361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AT367,0)-1))):AT368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AT367,0)-1))):AT361)))","v":-0.28139592483639714},{"$f":"IF(SUM($D367:AU367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AU367,0)-1))):AU368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AU367,0)-1))):AU361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AU367,0)-1))):AU368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AU367,0)-1))):AU361)))","v":-0.29878095760941514},{"$f":"IF(SUM($D367:AV367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AV367,0)-1))):AV368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AV367,0)-1))):AV361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AV367,0)-1))):AV368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AV367,0)-1))):AV361)))","v":-0.29551602527499204},{"$f":"IF(SUM($D367:AW367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AW367,0)-1))):AW368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AW367,0)-1))):AW361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AW367,0)-1))):AW368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AW367,0)-1))):AW361)))","v":-0.27083644345402724},{"$f":"IF(SUM($D367:AX367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AX367,0)-1))):AX368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AX367,0)-1))):AX361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AX367,0)-1))):AX368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AX367,0)-1))):AX361)))","v":-0.23879079148173332},{"$f":"IF(SUM($D367:AY367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AY367,0)-1))):AY368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AY367,0)-1))):AY361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AY367,0)-1))):AY368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AY367,0)-1))):AY361)))","v":-0.20920531526207925},{"$f":"IF(SUM($D367:AZ367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AZ367,0)-1))):AZ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AZ367,0)-1))):AZ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:AZ367,0)-1))):AZ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:AZ367,0)-1))):AZ361)))","v":-0.18455224707722662},{"$f":"IF(SUM($D367:BA367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BA367,0)-1))):BA368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BA367,0)-1))):BA361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BA367,0)-1))):BA368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BA367,0)-1))):BA361)))","v":-0.16024080850183961},{"$f":"IF(SUM($D367:BB367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BB367,0)-1))):BB368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BB367,0)-1))):BB361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BB367,0)-1))):BB368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BB367,0)-1))):BB361)))","v":-0.13824139721691611},{"$f":"IF(SUM($D367:BC367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BC367,0)-1))):BC368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BC367,0)-1))):BC361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BC367,0)-1))):BC368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BC367,0)-1))):BC361)))","v":-0.12057690508663654},{"$f":"IF(SUM($D367:BD367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BD367,0)-1))):BD368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BD367,0)-1))):BD361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BD367,0)-1))):BD368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BD367,0)-1))):BD361)))","v":-0.10392247252166273},{"$f":"IF(SUM($D367:BE367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BE367,0)-1))):BE368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BE367,0)-1))):BE361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BE367,0)-1))):BE368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BE367,0)-1))):BE361)))","v":-0.10043269060552121},{"$f":"IF(SUM($D367:BF367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BF367,0)-1))):BF368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BF367,0)-1))):BF361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BF367,0)-1))):BF368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BF367,0)-1))):BF361)))","v":-9.2235252261161818E-2},{"$f":"IF(SUM($D367:BG367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BG367,0)-1))):BG368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BG367,0)-1))):BG361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BG367,0)-1))):BG368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BG367,0)-1))):BG361)))","v":-9.0102204680442818E-2},{"$f":"IF(SUM($D367:BH367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BH367,0)-1))):BH368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BH367,0)-1))):BH361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BH367,0)-1))):BH368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BH367,0)-1))):BH361)))","v":-8.6231765151023876E-2},{"$f":"IF(SUM($D367:BI367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BI367,0)-1))):BI368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BI367,0)-1))):BI361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BI367,0)-1))):BI368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BI367,0)-1))):BI361)))","v":-7.6401266455650332E-2},{"$f":"IF(SUM($D367:BJ367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BJ367,0)-1))):BJ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BJ367,0)-1))):BJ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BJ367,0)-1))):BJ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BJ367,0)-1))):BJ361)))","v":-6.0834619402885426E-2},{"$f":"IF(SUM($D367:BK367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BK367,0)-1))):BK368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BK367,0)-1))):BK361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BK367,0)-1))):BK368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BK367,0)-1))):BK361)))","v":-4.6635487675666817E-2},{"$f":"IF(SUM($D367:BL367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BL367,0)-1))):BL368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BL367,0)-1))):BL361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BL367,0)-1))):BL368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BL367,0)-1))):BL361)))","v":-3.2750484347343442E-2},{"$f":"IF(SUM($D367:BM367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BM367,0)-1))):BM368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BM367,0)-1))):BM361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BM367,0)-1))):BM368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BM367,0)-1))):BM361)))","v":-2.0171782374382025E-2},{"$f":"IF(SUM($D367:BN367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BN367,0)-1))):BN368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BN367,0)-1))):BN361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BN367,0)-1))):BN368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BN367,0)-1))):BN361)))","v":-9.4199627637863194E-3},{"$f":"IF(SUM($D367:BO367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BO367,0)-1))):BO368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BO367,0)-1))):BO361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BO367,0)-1))):BO368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BO367,0)-1))):BO361)))","v":1.5429347753524785E-3},{"$f":"IF(SUM($D367:BP367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BP367,0)-1))):BP368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BP367,0)-1))):BP361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BP367,0)-1))):BP368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BP367,0)-1))):BP361)))","v":1.2539157271385198E-2},{"$f":"IF(SUM($D367:BQ367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BQ367,0)-1))):BQ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BQ367,0)-1))):BQ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BQ367,0)-1))):BQ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BQ367,0)-1))):BQ361)))","v":1.7485359311103826E-2},{"$f":"IF(SUM($D367:BR367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BR367,0)-1))):BR368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BR367,0)-1))):BR361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BR367,0)-1))):BR368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BR367,0)-1))):BR361)))","v":2.0171466469764719E-2},{"$f":"IF(SUM($D367:BS367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BS367,0)-1))):BS368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BS367,0)-1))):BS361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BS367,0)-1))):BS368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BS367,0)-1))):BS361)))","v":2.9875448346138003E-2},{"$f":"IF(SUM($D367:BT367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BT367,0)-1))):BT368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BT367,0)-1))):BT361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BT367,0)-1))):BT368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BT367,0)-1))):BT361)))","v":3.9696815609931949E-2},{"$f":"IF(SUM($D367:BU367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BU367,0)-1))):BU368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BU367,0)-1))):BU361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BU367,0)-1))):BU368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BU367,0)-1))):BU361)))","v":4.322497546672821E-2},{"$f":"IF(SUM($D367:BV367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BV367,0)-1))):BV368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BV367,0)-1))):BV361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BV367,0)-1))):BV368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BV367,0)-1))):BV361)))","v":5.445597469806672E-2},{"$f":"IF(SUM($D367:BW367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BW367,0)-1))):BW368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BW367,0)-1))):BW361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:BW367,0)-1))):BW368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:BW367,0)-1))):BW361)))","v":4.8527720570564273E-2},null,null,null,{"$f":"O369","v":-0.99647952413070007},{"$f":"AA369","v":-0.85911752469837666},{"$f":"AH369","v":-0.55717770531773581},{"$f":"AY369","v":-0.20920531526207925},{"$f":"BK369","v":-4.6635487675666817E-2},{"$f":"BW369","v":4.8527720570564273E-2},{"$f":"IF(SUM($D367:CG367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CG367,0)-1))):CG368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CG367,0)-1))):CG361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CG367,0)-1))):CG368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CG367,0)-1))):CG361)))","v":0.10070275664329528},{"$f":"IF(SUM($D367:CH367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CH367,0)-1))):CH368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CH367,0)-1))):CH361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CH367,0)-1))):CH368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CH367,0)-1))):CH361)))","v":0.13616570830345159},{"$f":"IF(SUM($D367:CI367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CI367,0)-1))):CI368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CI367,0)-1))):CI361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CI367,0)-1))):CI368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CI367,0)-1))):CI361)))","v":0.16047931313514716},{"$f":"IF(SUM($D367:CJ367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CJ367,0)-1))):CJ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CJ367,0)-1))):CJ361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CJ367,0)-1))):CJ368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CJ367,0)-1))):CJ361)))","v":0.1781720697879792},{"$f":"IF(SUM($D367:CK367)<1,\"\",IF(ISERROR(XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CK367,0)-1))):CK368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CK367,0)-1))):CK361)),\"NMF\",XIRR(INDIRECT(CELL(\"address\",OFFSET($D367,1,MATCH(1,$D367:CK367,0)-1))):CK368,INDIRECT(CELL(\"address\",OFFSET($D367,-6,MATCH(1,$D367:CK367,0)-1))):CK361)))","v":0.19072520136833188}]
[]
[null,"NPV Calculation"]
[null,"After-tax WACC",null,{"$f":"SUMIF($A$544:$A$782,$B372,D$544:D$782)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIF($A$544:$A$782,$B372,AJ$544:AJ$782)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"SUMIF($A$544:$A$782,$B372,BP$544:BP$782)","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B372,CA$544:CA$782)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Present Value Factor",null,{"$f":"IF(SUM($D363:D363)<1,\"\",1/((1+D372*12)^((D361-OFFSET($D363,-2,MATCH(1,$D363:D363,0)-1))/365)))","v":1},{"$f":"IF(SUM($D363:E363)<1,\"\",1/((1+E372*12)^((E361-OFFSET($D363,-2,MATCH(1,$D363:E363,0)-1))/365)))","v":0.99193783778006994},{"$f":"IF(SUM($D363:F363)<1,\"\",1/((1+F372*12)^((F361-OFFSET($D363,-2,MATCH(1,$D363:F363,0)-1))/365)))","v":0.98471176693154239},{"$f":"IF(SUM($D363:G363)<1,\"\",1/((1+G372*12)^((G361-OFFSET($D363,-2,MATCH(1,$D363:G363,0)-1))/365)))","v":0.97677286092666638},{"$f":"IF(SUM($D363:H363)<1,\"\",1/((1+H372*12)^((H361-OFFSET($D363,-2,MATCH(1,$D363:H363,0)-1))/365)))","v":0.96915099500312407},{"$f":"IF(SUM($D363:I363)<1,\"\",1/((1+I372*12)^((I361-OFFSET($D363,-2,MATCH(1,$D363:I363,0)-1))/365)))","v":0.96133754246580239},{"$f":"IF(SUM($D363:J363)<1,\"\",1/((1+J372*12)^((J361-OFFSET($D363,-2,MATCH(1,$D363:J363,0)-1))/365)))","v":0.95383612002764162},{"$f":"IF(SUM($D363:K363)<1,\"\",1/((1+K372*12)^((K361-OFFSET($D363,-2,MATCH(1,$D363:K363,0)-1))/365)))","v":0.94614613849675},{"$f":"IF(SUM($D363:L363)<1,\"\",1/((1+L372*12)^((L361-OFFSET($D363,-2,MATCH(1,$D363:L363,0)-1))/365)))","v":0.9385181548444288},{"$f":"IF(SUM($D363:M363)<1,\"\",1/((1+M372*12)^((M361-OFFSET($D363,-2,MATCH(1,$D363:M363,0)-1))/365)))","v":0.93119479459438237},{"$f":"IF(SUM($D363:N363)<1,\"\",1/((1+N372*12)^((N361-OFFSET($D363,-2,MATCH(1,$D363:N363,0)-1))/365)))","v":0.92368735110200795},{"$f":"IF(SUM($D363:O363)<1,\"\",1/((1+O372*12)^((O361-OFFSET($D363,-2,MATCH(1,$D363:O363,0)-1))/365)))","v":0.91647971724259436},{"$f":"IF(SUM($D363:P363)<1,\"\",1/((1+P372*12)^((P361-OFFSET($D363,-2,MATCH(1,$D363:P363,0)-1))/365)))","v":0.90909090909090906},{"$f":"IF(SUM($D363:Q363)<1,\"\",1/((1+Q372*12)^((Q361-OFFSET($D363,-2,MATCH(1,$D363:Q363,0)-1))/365)))","v":0.90176167070915436},{"$f":"IF(SUM($D363:R363)<1,\"\",1/((1+R372*12)^((R361-OFFSET($D363,-2,MATCH(1,$D363:R363,0)-1))/365)))","v":0.89519251539231137},{"$f":"IF(SUM($D363:S363)<1,\"\",1/((1+S372*12)^((S361-OFFSET($D363,-2,MATCH(1,$D363:S363,0)-1))/365)))","v":0.88797532811515112},{"$f":"IF(SUM($D363:T363)<1,\"\",1/((1+T372*12)^((T361-OFFSET($D363,-2,MATCH(1,$D363:T363,0)-1))/365)))","v":0.88104635909374918},{"$f":"IF(SUM($D363:U363)<1,\"\",1/((1+U372*12)^((U361-OFFSET($D363,-2,MATCH(1,$D363:U363,0)-1))/365)))","v":0.87394322042345662},{"$f":"IF(SUM($D363:V363)<1,\"\",1/((1+V372*12)^((V361-OFFSET($D363,-2,MATCH(1,$D363:V363,0)-1))/365)))","v":0.86712374547967397},{"$f":"IF(SUM($D363:W363)<1,\"\",1/((1+W372*12)^((W361-OFFSET($D363,-2,MATCH(1,$D363:W363,0)-1))/365)))","v":0.86013285317886357},{"$f":"IF(SUM($D363:X363)<1,\"\",1/((1+X372*12)^((X361-OFFSET($D363,-2,MATCH(1,$D363:X363,0)-1))/365)))","v":0.85319832258584438},{"$f":"IF(SUM($D363:Y363)<1,\"\",1/((1+Y372*12)^((Y361-OFFSET($D363,-2,MATCH(1,$D363:Y363,0)-1))/365)))","v":0.84654072235852951},{"$f":"IF(SUM($D363:Z363)<1,\"\",1/((1+Z372*12)^((Z361-OFFSET($D363,-2,MATCH(1,$D363:Z363,0)-1))/365)))","v":0.83971577372909811},{"$f":"IF(SUM($D363:AA363)<1,\"\",1/((1+AA372*12)^((AA361-OFFSET($D363,-2,MATCH(1,$D363:AA363,0)-1))/365)))","v":0.83316337931144946},{"$f":"IF(SUM($D363:AB363)<1,\"\",1/((1+AB372*12)^((AB361-OFFSET($D363,-2,MATCH(1,$D363:AB363,0)-1))/365)))","v":0.82644628099173545},{"$f":"IF(SUM($D363:AC363)<1,\"\",1/((1+AC372*12)^((AC361-OFFSET($D363,-2,MATCH(1,$D363:AC363,0)-1))/365)))","v":0.81978333700832218},{"$f":"IF(SUM($D363:AD363)<1,\"\",1/((1+AD372*12)^((AD361-OFFSET($D363,-2,MATCH(1,$D363:AD363,0)-1))/365)))","v":0.81381137762937372},{"$f":"IF(SUM($D363:AE363)<1,\"\",1/((1+AE372*12)^((AE361-OFFSET($D363,-2,MATCH(1,$D363:AE363,0)-1))/365)))","v":0.80725029828650108},{"$f":"IF(SUM($D363:AF363)<1,\"\",1/((1+AF372*12)^((AF361-OFFSET($D363,-2,MATCH(1,$D363:AF363,0)-1))/365)))","v":0.80095123553977188},{"$f":"IF(SUM($D363:AG363)<1,\"\",1/((1+AG372*12)^((AG361-OFFSET($D363,-2,MATCH(1,$D363:AG363,0)-1))/365)))","v":0.79449383674859686},{"$f":"IF(SUM($D363:AH363)<1,\"\",1/((1+AH372*12)^((AH361-OFFSET($D363,-2,MATCH(1,$D363:AH363,0)-1))/365)))","v":0.788294314072431},{"$f":"IF(SUM($D363:AI363)<1,\"\",1/((1+AI372*12)^((AI361-OFFSET($D363,-2,MATCH(1,$D363:AI363,0)-1))/365)))","v":0.78193895743533037},{"$f":"IF(SUM($D363:AJ363)<1,\"\",1/((1+AJ372*12)^((AJ361-OFFSET($D363,-2,MATCH(1,$D363:AJ363,0)-1))/365)))","v":0.77563483871440386},{"$f":"IF(SUM($D363:AK363)<1,\"\",1/((1+AK372*12)^((AK361-OFFSET($D363,-2,MATCH(1,$D363:AK363,0)-1))/365)))","v":0.76958247487139031},{"$f":"IF(SUM($D363:AL363)<1,\"\",1/((1+AL372*12)^((AL361-OFFSET($D363,-2,MATCH(1,$D363:AL363,0)-1))/365)))","v":0.76337797611736191},{"$f":"IF(SUM($D363:AM363)<1,\"\",1/((1+AM372*12)^((AM361-OFFSET($D363,-2,MATCH(1,$D363:AM363,0)-1))/365)))","v":0.75742125391949944},{"$f":"IF(SUM($D363:AN363)<1,\"\",1/((1+AN372*12)^((AN361-OFFSET($D363,-2,MATCH(1,$D363:AN363,0)-1))/365)))","v":0.75131480090157754},{"$f":"IF(SUM($D363:AO363)<1,\"\",1/((1+AO372*12)^((AO361-OFFSET($D363,-2,MATCH(1,$D363:AO363,0)-1))/365)))","v":0.74525757909847468},{"$f":"IF(SUM($D363:AP363)<1,\"\",1/((1+AP372*12)^((AP361-OFFSET($D363,-2,MATCH(1,$D363:AP363,0)-1))/365)))","v":0.73963536351701176},{"$f":"IF(SUM($D363:AQ363)<1,\"\",1/((1+AQ372*12)^((AQ361-OFFSET($D363,-2,MATCH(1,$D363:AQ363,0)-1))/365)))","v":0.73367230323274069},{"$f":"IF(SUM($D363:AR363)<1,\"\",1/((1+AR372*12)^((AR361-OFFSET($D363,-2,MATCH(1,$D363:AR363,0)-1))/365)))","v":0.72794737766329842},{"$f":"IF(SUM($D363:AS363)<1,\"\",1/((1+AS372*12)^((AS361-OFFSET($D363,-2,MATCH(1,$D363:AS363,0)-1))/365)))","v":0.7220785478170042},{"$f":"IF(SUM($D363:AT363)<1,\"\",1/((1+AT372*12)^((AT361-OFFSET($D363,-2,MATCH(1,$D363:AT363,0)-1))/365)))","v":0.71644408959454098},{"$f":"IF(SUM($D363:AU363)<1,\"\",1/((1+AU372*12)^((AU361-OFFSET($D363,-2,MATCH(1,$D363:AU363,0)-1))/365)))","v":0.71066800112271966},{"$f":"IF(SUM($D363:AV363)<1,\"\",1/((1+AV372*12)^((AV361-OFFSET($D363,-2,MATCH(1,$D363:AV363,0)-1))/365)))","v":0.70493848041315477},{"$f":"IF(SUM($D363:AW363)<1,\"\",1/((1+AW372*12)^((AW361-OFFSET($D363,-2,MATCH(1,$D363:AW363,0)-1))/365)))","v":0.69943776801932633},{"$f":"IF(SUM($D363:AX363)<1,\"\",1/((1+AX372*12)^((AX361-OFFSET($D363,-2,MATCH(1,$D363:AX363,0)-1))/365)))","v":0.69379878727080868},{"$f":"IF(SUM($D363:AY363)<1,\"\",1/((1+AY372*12)^((AY361-OFFSET($D363,-2,MATCH(1,$D363:AY363,0)-1))/365)))","v":0.68838499912616524},{"$f":"IF(SUM($D363:AZ363)<1,\"\",1/((1+AZ372*12)^((AZ361-OFFSET($D363,-2,MATCH(1,$D363:AZ363,0)-1))/365)))","v":0.68283512759344367},{"$f":"IF(SUM($D363:BA363)<1,\"\",1/((1+BA372*12)^((BA361-OFFSET($D363,-2,MATCH(1,$D363:BA363,0)-1))/365)))","v":0.67733000002531873},{"$f":"IF(SUM($D363:BB363)<1,\"\",1/((1+BB372*12)^((BB361-OFFSET($D363,-2,MATCH(1,$D363:BB363,0)-1))/365)))","v":0.67239578501546526},{"$f":"IF(SUM($D363:BC363)<1,\"\",1/((1+BC372*12)^((BC361-OFFSET($D363,-2,MATCH(1,$D363:BC363,0)-1))/365)))","v":0.66697482112067319},{"$f":"IF(SUM($D363:BD363)<1,\"\",1/((1+BD372*12)^((BD361-OFFSET($D363,-2,MATCH(1,$D363:BD363,0)-1))/365)))","v":0.66177034333027118},{"$f":"IF(SUM($D363:BE363)<1,\"\",1/((1+BE372*12)^((BE361-OFFSET($D363,-2,MATCH(1,$D363:BE363,0)-1))/365)))","v":0.65643504347000381},{"$f":"IF(SUM($D363:BF363)<1,\"\",1/((1+BF372*12)^((BF361-OFFSET($D363,-2,MATCH(1,$D363:BF363,0)-1))/365)))","v":0.65131280872230979},{"$f":"IF(SUM($D363:BG363)<1,\"\",1/((1+BG372*12)^((BG361-OFFSET($D363,-2,MATCH(1,$D363:BG363,0)-1))/365)))","v":0.6460618192024723},{"$f":"IF(SUM($D363:BH363)<1,\"\",1/((1+BH372*12)^((BH361-OFFSET($D363,-2,MATCH(1,$D363:BH363,0)-1))/365)))","v":0.6408531640119588},{"$f":"IF(SUM($D363:BI363)<1,\"\",1/((1+BI372*12)^((BI361-OFFSET($D363,-2,MATCH(1,$D363:BI363,0)-1))/365)))","v":0.63585251638120566},{"$f":"IF(SUM($D363:BJ363)<1,\"\",1/((1+BJ372*12)^((BJ361-OFFSET($D363,-2,MATCH(1,$D363:BJ363,0)-1))/365)))","v":0.63072617024618971},{"$f":"IF(SUM($D363:BK363)<1,\"\",1/((1+BK372*12)^((BK361-OFFSET($D363,-2,MATCH(1,$D363:BK363,0)-1))/365)))","v":0.62580454466015023},{"$f":"IF(SUM($D363:BL363)<1,\"\",1/((1+BL372*12)^((BL361-OFFSET($D363,-2,MATCH(1,$D363:BL363,0)-1))/365)))","v":0.62075920690313058},{"$f":"IF(SUM($D363:BM363)<1,\"\",1/((1+BM372*12)^((BM361-OFFSET($D363,-2,MATCH(1,$D363:BM363,0)-1))/365)))","v":0.61575454547756248},{"$f":"IF(SUM($D363:BN363)<1,\"\",1/((1+BN372*12)^((BN361-OFFSET($D363,-2,MATCH(1,$D363:BN363,0)-1))/365)))","v":0.61126889546860463},{"$f":"IF(SUM($D363:BO363)<1,\"\",1/((1+BO372*12)^((BO361-OFFSET($D363,-2,MATCH(1,$D363:BO363,0)-1))/365)))","v":0.60634074647333924},{"$f":"IF(SUM($D363:BP363)<1,\"\",1/((1+BP372*12)^((BP361-OFFSET($D363,-2,MATCH(1,$D363:BP363,0)-1))/365)))","v":0.60160940302751931},{"$f":"IF(SUM($D363:BQ363)<1,\"\",1/((1+BQ372*12)^((BQ361-OFFSET($D363,-2,MATCH(1,$D363:BQ363,0)-1))/365)))","v":0.59675913042727613},{"$f":"IF(SUM($D363:BR363)<1,\"\",1/((1+BR372*12)^((BR361-OFFSET($D363,-2,MATCH(1,$D363:BR363,0)-1))/365)))","v":0.59210255338391793},{"$f":"IF(SUM($D363:BS363)<1,\"\",1/((1+BS372*12)^((BS361-OFFSET($D363,-2,MATCH(1,$D363:BS363,0)-1))/365)))","v":0.58732892654770208},{"$f":"IF(SUM($D363:BT363)<1,\"\",1/((1+BT372*12)^((BT361-OFFSET($D363,-2,MATCH(1,$D363:BT363,0)-1))/365)))","v":0.58259378546541707},{"$f":"IF(SUM($D363:BU363)<1,\"\",1/((1+BU372*12)^((BU361-OFFSET($D363,-2,MATCH(1,$D363:BU363,0)-1))/365)))","v":0.57804774216473243},{"$f":"IF(SUM($D363:BV363)<1,\"\",1/((1+BV372*12)^((BV361-OFFSET($D363,-2,MATCH(1,$D363:BV363,0)-1))/365)))","v":0.57338742749653604},{"$f":"IF(SUM($D363:BW363)<1,\"\",1/((1+BW372*12)^((BW361-OFFSET($D363,-2,MATCH(1,$D363:BW363,0)-1))/365)))","v":0.56891322241831832},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($D363:BW363)<1,\"\",1/((1+CG372)^((CG361-OFFSET($D363,-2,MATCH(1,$D363:CG363,0)-1))/365)))","v":0.5401053868163127},{"$f":"IF(SUM($D363:BX363)<1,\"\",1/((1+CH372)^((CH361-OFFSET($D363,-2,MATCH(1,$D363:CH363,0)-1))/365)))","v":0.49087670078914941},{"$f":"IF(SUM($D363:BY363)<1,\"\",1/((1+CI372)^((CI361-OFFSET($D363,-2,MATCH(1,$D363:CI363,0)-1))/365)))","v":0.44625154617195406},{"$f":"IF(SUM($D363:BZ363)<1,\"\",1/((1+CJ372)^((CJ361-OFFSET($D363,-2,MATCH(1,$D363:CJ363,0)-1))/365)))","v":0.40568322379268551},{"$f":"IF(SUM($D363:CA363)<1,\"\",1/((1+CK372)^((CK361-OFFSET($D363,-2,MATCH(1,$D363:CK363,0)-1))/365)))","v":0.36880293072062315}]
[null,"Present Value of Cash Flows",null,{"$f":"IF(D373=\"\",\"\",D373*D364)","v":-1429.4947343155311},42.307249859039921,18.172917311094409,-48.688294841029432,21.653719957566992,-2.9232863082652063,7.1983477251615233E-2,-7.6657796315358313,9.8620493177866819E-3,-99.088528447413424,24.198337476135954,31.279691782463932,31.477327770419752,24.783538213876799,25.701474387449569,-18.798740393117246,33.909652227596339,4.38331264590812,36.07239914422135,-47.35310505157377,-2.3566488142184068,-20.953187790606677,19.281753884911588,17.02770270162949,36.336168711252398,30.389450740905328,35.845468905636672,26.930316118051635,-3.0859777804649169,14.638653110839675,17.547661892161965,-19.745655668494525,{"$f":"IF(AJ373=\"\",\"\",AJ373*AJ364)","v":19.507033422330409},-12.25265696080422,26.814766568368597,34.826029347849719,41.115115598103898,36.44016058212604,36.544934439493602,36.511537744417254,4.5254266922471995,19.583562119951861,10.250344112939707,-19.451159162062179,3.400928706992433,26.637081148106045,38.527589852055179,40.106180098574228,36.982239728588468,39.918461611519263,39.435533856436017,34.019892922878022,34.131216369096748,7.3678981450971648,17.519036793559838,4.6007119662132032,8.3431568288447835,21.644693523554341,36.152861789400319,35.252975037243431,36.727373373304907,35.346640367304012,31.901571609685085,34.213382134620034,{"$f":"IF(BP373=\"\",\"\",BP373*BP364)","v":36.181053958459358},16.889725941473984,9.3122502320709781,34.659238387411619,36.933699913462206,13.733625185194558,45.506394874965665,-24.307787778929814,null,null,null,{"$f":"SUM(D374:O374)","v":-1450.1668616309041},{"$f":"SUM(P374:AA374)","v":103.17547892649691},{"$f":"SUM(AB374:AM374)","v":207.75125840763275},{"$f":"SUM(AN374:AY374)","v":274.19170193294525},{"$f":"SUM(AZ374:BK374)","v":315.36867857243169},{"$f":"SUM(BL374:BW374)","v":307.09716819902258},{"$f":"IF(CG373=\"\",\"\",CG373*CG364)","v":246.50428418318464},{"$f":"IF(CH373=\"\",\"\",CH373*CH364)","v":229.48074939822024},{"$f":"IF(CI373=\"\",\"\",CI373*CI364)","v":208.12998470376917},{"$f":"IF(CJ373=\"\",\"\",CJ373*CJ364)","v":194.9150376534146},{"$f":"IF(CK373=\"\",\"\",CK373*CK364)","v":173.98771713324456}]
[]
[null,"Reporting"]
[null,"In-Service Date",{"$f":"SUMIF($A$356:$A$539,$B377,C$356:C$539)","v":"00:00:00"}]
[null,"Cash Flow Start Date",{"$f":"OFFSET($A363,-2,MATCH(1,363:363,0)-1)","v":"2005-01-15"}]
[null,"Use In-Service Date",{"$f":"SUMIF($A$544:$A$782,$B379,C$544:C$782)","v":0}]
[null,"Number of Years to Evaluate",{"$f":"SUMIF($A$544:$A$782,$B380,C$544:C$782)","v":10}]
[null,"Evaluation Year",{"$f":"IF($C379,YEAR($C377)+$C380,YEAR($C378)+$C380)","v":2015}]
[null,"Total Capital IRR For Evaluation Year",{"$f":"OFFSET($CA365,0,(IF(C379,YEAR($C377),YEAR($C378))+C380) - YEAR(BASE_YEAR)-1)","v":0.19072520136833188}]
[null,"NPV Total Capital",{"$f":"IF($C381>(YEAR(BASE_YEAR)+6),SUM($D374:$BW374)+SUM($CG374:(INDIRECT(CELL(\"address\",OFFSET($CA374,0,(IF(C379,YEAR($C377),YEAR($C378))+$C380)-YEAR(BASE_YEAR)-1))))),SUM($D374:INDIRECT(CELL(\"address\",OFFSET($A374,0,MATCH(DATE($C381,12,15),361:361,0)-1)))))","v":810.43519747945857}]
[null,"Equity IRR For Evaluation Year",{"$f":"OFFSET($CA369,0,(IF(C379,YEAR($C377),YEAR($C378))+C380) - YEAR(BASE_YEAR)-1)","v":0.19072520136833188}]
[]
[]
[null,"Generic Other Reporting Section"]
[null,"640 - 1.00.03"]
[null,"Additional Analysis Input"]
[null,"Total Revenues",null,{"$f":"SUMIF($A$10:$A$353,$B390,D$10:D$353)","v":58.0672},57.057299999999998,56.174700000000001,55.833060000000003,58.910340000000005,58.266559999999998,58.222359999999995,63.471089999999997,69.062449999999998,67.515240000000006,{"$f":"SUMIF($A$10:$A$353,$B390,N$10:N$353)","v":68.877430000000004},66.840789999999998,66.446719999999999,65.775359999999992,65.840940000000003,66.948259999999991,66.247590000000002,70.141090000000005,70.193509999999989,73.125449999999987,{"$f":"SUMIF($A$10:$A$353,$B390,X$10:X$353)","v":75.435590000000005},74.95326,80.130420000000001,78.359280000000012,78.504359999999991,74.953829999999996,76.629360000000005,78.168180000000021,78.882329999999996,79.097040000000007,{"$f":"SUMIF($A$10:$A$353,$B390,AH$10:AH$353)","v":80.58377999999999},85.88942999999999,83.120930000000001,86.529600000000002,86.97514000000001,84.965069999999997,84.553039999999996,84.721280000000007,86.039420000000007,84.911540000000002,{"$f":"SUMIF($A$10:$A$353,$B390,AR$10:AR$353)","v":84.265070000000009},87.531080000000003,89.257539999999992,90.432770000000005,94.442689999999999,93.174109999999999,92.920880000000011,91.394289999999998,89.375469999999993,89.892179999999996,{"$f":"SUMIF($A$10:$A$353,$B390,BB$10:BB$353)","v":89.744460000000004},91.979730000000004,89.948279999999997,95.627780000000001,94.18610000000001,95.995760000000004,96.536739999999995,97.987780000000001,96.47341999999999,96.459710000000001,{"$f":"SUMIF($A$10:$A$353,$B390,BL$10:BL$353)","v":93.952609999999993},94.159959999999998,96.240389999999991,94.283390000000011,96.332859999999997,97.36699999999999,99.176620799999995,98.553075199999995,100.89444466666666,99.185131867222225,97.841280724442129,97.231113681423636,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B390,CA$10:CA$353)","v":738.29852000000005},853.59747000000004,974.29904999999997,1063.6437100000001,1124.20741,1165.2178769397547,1147.9806505716106,1161.5892745578319,1172.6827559444098,1179.0577681875789,1184.3201840636857]
[null,"Total Operating & Maintenance Expenses",null,16.303860000000004,4.4743900000000005,14.152469999999997,10.867850000000001,18.34994,35.609809999999996,15.166790000000004,16.939049999999998,34.565819999999995,30.822550000000003,12.484770000000001,10.13354,11.72223,5.31907,13.572579999999999,10.763990000000002,22.95261,16.708070000000003,18.066630000000004,20.504830000000002,17.02111,10.95866,7.9944700000000006,14.69599,11.83891,9.9653899999999993,11.445359999999999,13.419670000000002,14.034990000000002,20.149930000000001,21.005659999999999,21.333229999999997,13.644450000000003,21.737560000000002,15.73085,11.082470000000001,10.333629999999999,11.572130000000001,13.881409999999999,13.29196,16.454139999999999,25.313339999999997,21.271749999999997,21.524550000000001,15.717469999999997,14.702920000000001,13.682980000000001,8.5696399999999997,12.261009999999999,8.8340399999999999,9.0133399999999995,15.559850000000001,11.957310000000001,14.915750000000001,28.242189999999997,17.009399999999999,17.756260000000001,19.223609999999997,9.4576900000000013,12.842880000000001,11.997730000000001,14.40967,17.26952,14.768380000000001,15.128530000000001,14.733469999999997,21.368336087833352,21.752411471166685,21.012851340402797,15.270747213203617,12.665748589955889,12.600619209568011,null,null,null,219.87083999999996,170.28024000000002,185.38847000000001,186.31592000000001,177.07333,192.97801391213034,205.77338155951384,205.33567182324836,209.51461179189135,207.23492028299802,210.48608269807056]
[null,"Total Other Operating Expenses",null,0.14529,0.13072,0.12544,0.18706999999999999,0.11109000000000001,0.11355000000000001,8.7309999999999999E-2,0.10307000000000001,0.15243999999999999,0.10691000000000001,0.108,0.10311000000000001,0.15486,0.14047999999999999,0.20610999999999999,0.12659999999999999,0.12423000000000001,0.11777,0.12149,0.1188,0.18489,0.12017,0.11299000000000001,0.11308,0.15387000000000001,0.14233999999999999,0.31154000000000004,0.22233,0.17327000000000004,0.17272999999999999,0.17218,0.23625000000000002,0.22391,0.17262000000000002,0.15837000000000001,0.21160999999999999,0.20346000000000003,0.28927000000000003,0.17861999999999997,0.19746999999999998,0.19566000000000003,0.19445999999999999,0.19393000000000002,0.26916999999999996,0.18642,0.18720000000000001,0.18233999999999997,0.20551999999999998,0.25923000000000002,0.15531,0.15038000000000001,0.14946000000000001,0.14618999999999999,0.14665999999999998,0.24259,0.16257000000000002,0.15676000000000001,0.15861,0.13522999999999999,0.23716999999999999,0.25211,0.19025,0.17906,0.17193,0.17396999999999999,0.17274,2.1096323574319999,2.1197467978472715,2.1324198010515687,2.1725101605632515,2.1775639386666428,2.1590689126125668,null,null,null,1.4740000000000002,1.64147,2.3510200000000001,2.4835199999999995,2.1001600000000002,14.011001968173302,23.769142096490885,21.884671129464472,19.763133908355492,17.891379503618801,17.019954514750541]
[null,"Total Depreciation & Amortization",null,13.625830000000001,13.582459999999999,13.50484,14.19168,14.26008,14.447469999999999,14.71381,15.068949999999999,15.29074,16.418569999999999,16.542000000000002,16.602460000000001,16.647030000000001,16.7807,16.85829,17.378139999999998,17.335000000000001,17.626449999999998,17.603619999999999,18.39284,18.770350000000001,19.366,19.606999999999999,19.818999999999999,19.866199999999999,19.955950000000001,21.111339999999998,20.096229999999998,20.529579999999999,20.753399999999999,20.941800000000001,21.549160000000001,21.884399999999999,22.422740000000001,22.569310000000002,22.6403,22.640999999999998,22.677320000000002,22.710709999999999,22.736999999999998,23.109390000000001,23.27825,23.58428,24.253509999999999,24.69323,24.852920000000001,24.918189999999999,24.940239999999999,24.96987,24.991140000000001,24.99935,25.051069999999999,25.118849999999998,25.53952,25.70533,26.1433,26.522559999999999,26.731369999999998,26.78734,26.828769999999999,26.843240000000002,26.858820000000001,26.918240000000001,26.944210000000002,26.944230000000001,27.210760000000001,28.154115395819844,28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,null,null,null,178.24888999999999,216.18441999999999,254.32041000000001,284.39604000000003,309.38847000000004,333.39812652028206,361.46138810253035,381.71370908454753,281.04752459275647,259.52020239488024,241.03431866030451]
[null,"Temporary Cash Interest Income",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intercompany Interest Income",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity in Earnings",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Other Income",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest During Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Net Interest Expenses",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income Taxes",null,10.798264315531174,15.006359973062501,10.870777390437594,12.205016594346763,9.8983013834458333,3.0976531646094312,10.931502657402696,11.913849515254665,7.7182018928664,7.6561270308531082,15.259708756996151,15.230879183563104,14.599809452538326,16.787151785624889,14.046904509949002,14.842010884379926,9.7865581476102612,13.399172303032028,13.149330801681813,12.84254541036535,15.695804842314423,17.063001464218608,20.136481480550728,16.639578653738539,18.000205859384206,17.307529439275058,17.301670855347709,17.557327300031787,16.525980967057922,13.490478886651886,14.535777646109629,16.68961023750558,17.808505640958479,15.937324612054145,18.372459180745139,19.169453931554393,19.219381138923545,19.599168283718097,18.561996882666424,18.421302610456493,16.785535179594092,14.647183300538638,16.759180820596921,15.698757613981632,20.95118666079625,21.039308651094025,20.884380535376565,21.711336100459398,19.136392238098388,19.423003336442811,20.942752280968708,19.058037326220866,18.132579071845122,18.86522150915912,18.90612182395494,19.143796313384858,20.092812447345398,19.50890929330151,22.843614399998689,22.075404831681201,20.799520471874821,20.29325690670586,19.472603112894241,19.794871362080023,20.889920411817013,22.177022692398765,18.340305131901381,17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,null,null,null,130.58664185836943,178.9883497360039,202.69632455667593,224.27871777820209,238.12864487240159,240.5645740437551,214.85377699714385,213.18675208731048,255.50440009003003,267.86914586184605,276.11206872450856]
[null,"Composite Tax Rate",null,{"$f":"SUMIF($A$544:$A$782,$B401,D$544:D$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B401,AJ$544:AJ$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B401,BP$544:BP$782)","v":0},0,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B401,CA$544:CA$782)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Minority Interest",null,{"$f":"SUMIF($A$10:$A$353,$B402,D$10:D$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B402,N$10:N$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B402,X$10:X$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B402,AH$10:AH$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B402,AR$10:AR$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B402,BB$10:BB$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B402,BL$10:BL$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B402,CA$10:CA$353)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Preferred Dividends",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Extraordinary Items - Net of Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",null,17.193955684468822,23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,29.55966435904152,26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,33.196209588182981,33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,208.11814814163068,286.50299026399614,329.54282544332398,366.16951222179785,397.51680512759839,384.26616049541383,342.1229618159316,339.46847043326107,406.85308556137647,426.54212014423581,439.66775946605156]
[null,"Total PP&E- Net",null,1446.68869,1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999999,1497.18146,1514.4289400000002,1541.97722,1553.3019600000002,1672.2231400000001,1670.50855,1661.1490900000001,1649.84682,1649.11131,1641.5578099999998,1686.5656700000002,1664.1269300000001,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579900000001,1789.67103,1783.1831000000002,1814.6545000000001,1820.7598700000003,1822.42794,1873.7612899999999,1878.17119,1920.3517200000001,1915.36941,1901.25091,1878.68226,1860.3695899999998,1841.6668800000002,1822.1652300000001,1843.6688800000004,1840.64563,1853.7867799999999,1909.8438099999998,1937.9137600000004,1932.2219600000001,1909.9435899999999,1887.6498800000004,1866.2390100000002,1843.7926700000003,1819.7820200000001,1800.9370699999999,1783.9548000000002,1808.8913200000002,1803.0831500000002,1829.4986800000001,1848.4882000000002,1846.8130500000002,1826.74317,1804.8864100000003,1779.7811700000002,1754.7853500000001,1734.9972200000002,1711.1752200000001,1684.23099,1689.0015800000001,1721.7207540834638,1710.0050383580667,1696.8505867661527,1726.8777951459322,1702.5110143530296,1674.5492595671333,null,null,null,1661.1490900000001,1832.0670599999999,1901.25091,1887.6498800000004,1804.8864100000003,1674.5492595671333,1524.4776295865699,1345.2721422955879,1266.5683305129851,1195.5798961038358,1149.1831478607046]
[null,"Total Other Property & Investments",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Temporary Cash Investments",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Intercompany Loans Receivable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Current Assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Taxes - Asset",null,{"$f":"SUMIF($A$10:$A$353,$B412,D$10:D$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B412,N$10:N$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B412,X$10:X$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B412,AH$10:AH$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B412,AR$10:AR$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B412,BB$10:BB$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B412,BL$10:BL$353)","v":0},0,0,0,0,0,0.23059824676725427,0.51438918164929959,0.84715600067642782,1.3692877897160933,1.9060524785720823,2.445919577177321,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B412,CA$10:CA$353)","v":0},0,0,0,0,2.445919577177321,38.240167662566776,89.422494536741979,108.58328302876343,125.65266437617628,139.95379213259963]
[null,"Deferred Debt Costs, Net",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Deferred Debits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23059824676725427,0.51438918164929959,0.84715600067642782,1.3692877897160933,1.9060524785720823,2.445919577177321,null,null,null,0,0,0,0,0,2.445919577177321,38.240167662566776,89.422494536741979,108.58328302876343,125.65266437617628,139.95379213259963]
[null,"Total Common Equity",null,1446.68869,1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,1684.9939400000001,1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[null,"Preferred Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trust Preferred Securities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Long Term Debt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority Interest Equity",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Short Term Debt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Other Current Liabilities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.472968427401753,38.558289155507751,58.830814764040824,80.68673285858533,103.02053602958692,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Taxes - Liability",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Deferred Credits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Common Stock Dividend Payments",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Average Common Equity",null,1.1885041891402926E-2,1.6602975043726584E-2,1.2219650116128248E-2,1.268396211448509E-2,1.117977357437918E-2,3.4143463525553312E-3,1.1775730208531867E-2,1.3139879883908284E-2,7.6173286757087195E-3,8.3047311955907234E-3,1.6092272176007765E-2,1.615779942767976E-2,1.5063796602456325E-2,1.7385668924422875E-2,1.3789723979034264E-2,1.4983856257315471E-2,1.0179397641703444E-2,1.4024885607006071E-2,1.3385329884827176E-2,1.2969907313246596E-2,1.4327403190101074E-2,1.5735619696141297E-2,1.8466936134081249E-2,1.5510996275602052E-2,1.652641657529088E-2,1.5960459179361963E-2,1.5422724847843315E-2,1.5489664803580711E-2,1.5878266334738982E-2,1.4008780306741377E-2,1.3738188987268838E-2,1.4444868140945467E-2,1.6232343595786156E-2,1.4055787832140962E-2,1.6116495858188414E-2,1.7068589562675585E-2,1.7402894176516043E-2,1.6677479405519089E-2,1.6912049431022841E-2,1.6788284858757888E-2,1.5154671657488034E-2,1.3163167368083853E-2,1.4933869326056826E-2,1.5146791118306902E-2,1.7227412932140303E-2,1.6809891984857085E-2,1.7383754185003545E-2,1.8981923657184738E-2,1.7486240611015311E-2,1.9697394465653564E-2,1.8916785340548387E-2,1.7749728786841144E-2,1.9068172416981301E-2,1.9812415133803597E-2,1.1532675732504719E-2,1.7913289952109914E-2,1.6891296742324723E-2,1.7119427676180642E-2,1.9930780064747307E-2,1.8665351797078865E-2,1.8675574636263494E-2,1.8003904228016909E-2,1.8221702363316182E-2,1.8558540677701359E-2,1.9134851857494233E-2,1.8902000130765272E-2,1.6654407611682357E-2,1.6268628319175152E-2,1.7370082742970978E-2,1.8565784685307733E-2,1.9360669831371233E-2,1.8873440918059897E-2,null,null,null,0.13430431519798991,0.16403393203366251,0.176541525844542,0.19324643944362085,0.21521933561578632,0.22062659145847313,0.21110629291020633,0.22639243133169365,0.28943381651357758,0.3162018810422334,0.33666567151684323]
[null,"Equity Cost for IRR and MIRR",null,{"$f":"SUMIF($A$544:$A$782,$B426,D$544:D$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,{"$f":"SUMIF($A$544:$A$782,$B426,N$544:N$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,{"$f":"SUMIF($A$544:$A$782,$B426,X$544:X$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,{"$f":"SUMIF($A$544:$A$782,$B426,AH$544:AH$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,{"$f":"SUMIF($A$544:$A$782,$B426,AR$544:AR$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,{"$f":"SUMIF($A$544:$A$782,$B426,BB$544:BB$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,{"$f":"SUMIF($A$544:$A$782,$B426,BL$544:BL$782)","v":1.1250000000000001E-2},1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B426,CA$544:CA$782)","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001]
[null,"After-tax WACC",null,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":"C428& \" In Service Date\"","v":"Asset1 In Service Date"},"Asset1"]
["In-Service Date",{"$f":"B428","v":"Asset1 In Service Date"},{"$f":"SUMIF($A$544:$A$782,$B429,C$544:C$782)","v":"00:00:00"}]
[]
[null,"Additional Project Analysis"]
[]
[null,"NOPAT - Operating Method"]
[null,"Total Revenues",null,{"$f":"D390","v":58.0672},57.057299999999998,56.174700000000001,55.833060000000003,58.910340000000005,58.266559999999998,58.222359999999995,63.471089999999997,69.062449999999998,67.515240000000006,68.877430000000004,66.840789999999998,66.446719999999999,65.775359999999992,65.840940000000003,66.948259999999991,66.247590000000002,70.141090000000005,70.193509999999989,73.125449999999987,75.435590000000005,74.95326,80.130420000000001,78.359280000000012,78.504359999999991,74.953829999999996,76.629360000000005,78.168180000000021,78.882329999999996,79.097040000000007,80.58377999999999,85.88942999999999,{"$f":"AJ390","v":83.120930000000001},86.529600000000002,86.97514000000001,84.965069999999997,84.553039999999996,84.721280000000007,86.039420000000007,84.911540000000002,84.265070000000009,87.531080000000003,89.257539999999992,90.432770000000005,94.442689999999999,93.174109999999999,92.920880000000011,91.394289999999998,89.375469999999993,89.892179999999996,89.744460000000004,91.979730000000004,89.948279999999997,95.627780000000001,94.18610000000001,95.995760000000004,96.536739999999995,97.987780000000001,96.47341999999999,96.459710000000001,93.952609999999993,94.159959999999998,96.240389999999991,94.283390000000011,{"$f":"BP390","v":96.332859999999997},97.36699999999999,99.176620799999995,98.553075199999995,100.89444466666666,99.185131867222225,97.841280724442129,97.231113681423636,null,null,null,{"$f":"SUM(D434:O434)","v":738.29852000000005},{"$f":"SUM(P434:AA434)","v":853.59747000000004},{"$f":"SUM(AB434:AM434)","v":974.29904999999997},{"$f":"SUM(AN434:AY434)","v":1063.6437100000001},{"$f":"SUM(AZ434:BK434)","v":1124.2074100000002},{"$f":"SUM(BL434:BW434)","v":1165.2178769397547},{"$f":"CG390","v":1147.9806505716106},{"$f":"CH390","v":1161.5892745578319},{"$f":"CI390","v":1172.6827559444098},{"$f":"CJ390","v":1179.0577681875789},{"$f":"CK390","v":1184.3201840636857}]
[null,"Total Operating & Maintenance Expenses",null,{"$f":"-D391","v":-16.303860000000004},-4.4743900000000005,-14.152469999999997,-10.867850000000001,-18.34994,-35.609809999999996,-15.166790000000004,-16.939049999999998,-34.565819999999995,-30.822550000000003,-12.484770000000001,-10.13354,-11.72223,-5.31907,-13.572579999999999,-10.763990000000002,-22.95261,-16.708070000000003,-18.066630000000004,-20.504830000000002,-17.02111,-10.95866,-7.9944700000000006,-14.69599,-11.83891,-9.9653899999999993,-11.445359999999999,-13.419670000000002,-14.034990000000002,-20.149930000000001,-21.005659999999999,-21.333229999999997,{"$f":"-AJ391","v":-13.644450000000003},-21.737560000000002,-15.73085,-11.082470000000001,-10.333629999999999,-11.572130000000001,-13.881409999999999,-13.29196,-16.454139999999999,-25.313339999999997,-21.271749999999997,-21.524550000000001,-15.717469999999997,-14.702920000000001,-13.682980000000001,-8.5696399999999997,-12.261009999999999,-8.8340399999999999,-9.0133399999999995,-15.559850000000001,-11.957310000000001,-14.915750000000001,-28.242189999999997,-17.009399999999999,-17.756260000000001,-19.223609999999997,-9.4576900000000013,-12.842880000000001,-11.997730000000001,-14.40967,-17.26952,-14.768380000000001,{"$f":"-BP391","v":-15.128530000000001},-14.733469999999997,-21.368336087833352,-21.752411471166685,-21.012851340402797,-15.270747213203617,-12.665748589955889,-12.600619209568011,null,null,null,{"$f":"SUM(D435:O435)","v":-219.87084000000002},{"$f":"SUM(P435:AA435)","v":-170.28024000000002},{"$f":"SUM(AB435:AM435)","v":-185.38847000000001},{"$f":"SUM(AN435:AY435)","v":-186.31592000000001},{"$f":"SUM(AZ435:BK435)","v":-177.07333000000003},{"$f":"SUM(BL435:BW435)","v":-192.97801391213034},{"$f":"-CG391","v":-205.77338155951384},-205.33567182324836,-209.51461179189135,-207.23492028299802,-210.48608269807056]
[null,"Total Other Operating Expenses:",null,{"$f":"-D392","v":-0.14529},-0.13072,-0.12544,-0.18706999999999999,-0.11109000000000001,-0.11355000000000001,-8.7309999999999999E-2,-0.10307000000000001,-0.15243999999999999,-0.10691000000000001,-0.108,-0.10311000000000001,-0.15486,-0.14047999999999999,-0.20610999999999999,-0.12659999999999999,-0.12423000000000001,-0.11777,-0.12149,-0.1188,-0.18489,-0.12017,-0.11299000000000001,-0.11308,-0.15387000000000001,-0.14233999999999999,-0.31154000000000004,-0.22233,-0.17327000000000004,-0.17272999999999999,-0.17218,-0.23625000000000002,{"$f":"-AJ392","v":-0.22391},-0.17262000000000002,-0.15837000000000001,-0.21160999999999999,-0.20346000000000003,-0.28927000000000003,-0.17861999999999997,-0.19746999999999998,-0.19566000000000003,-0.19445999999999999,-0.19393000000000002,-0.26916999999999996,-0.18642,-0.18720000000000001,-0.18233999999999997,-0.20551999999999998,-0.25923000000000002,-0.15531,-0.15038000000000001,-0.14946000000000001,-0.14618999999999999,-0.14665999999999998,-0.24259,-0.16257000000000002,-0.15676000000000001,-0.15861,-0.13522999999999999,-0.23716999999999999,-0.25211,-0.19025,-0.17906,-0.17193,{"$f":"-BP392","v":-0.17396999999999999},-0.17274,-2.1096323574319999,-2.1197467978472715,-2.1324198010515687,-2.1725101605632515,-2.1775639386666428,-2.1590689126125668,null,null,null,{"$f":"SUM(D436:O436)","v":-1.4740000000000002},{"$f":"SUM(P436:AA436)","v":-1.64147},{"$f":"SUM(AB436:AM436)","v":-2.3510200000000001},{"$f":"SUM(AN436:AY436)","v":-2.4835199999999995},{"$f":"SUM(AZ436:BK436)","v":-2.1001600000000002},{"$f":"SUM(BL436:BW436)","v":-14.0110019681733},-23.769142096490885,-21.884671129464472,-19.763133908355492,-17.891379503618801,-17.019954514750541]
[null,"Depreciation & Amortization",null,{"$f":"-D393","v":-13.625830000000001},-13.582459999999999,-13.50484,-14.19168,-14.26008,-14.447469999999999,-14.71381,-15.068949999999999,-15.29074,-16.418569999999999,-16.542000000000002,-16.602460000000001,-16.647030000000001,-16.7807,-16.85829,-17.378139999999998,-17.335000000000001,-17.626449999999998,-17.603619999999999,-18.39284,-18.770350000000001,-19.366,-19.606999999999999,-19.818999999999999,-19.866199999999999,-19.955950000000001,-21.111339999999998,-20.096229999999998,-20.529579999999999,-20.753399999999999,-20.941800000000001,-21.549160000000001,{"$f":"-AJ393","v":-21.884399999999999},-22.422740000000001,-22.569310000000002,-22.6403,-22.640999999999998,-22.677320000000002,-22.710709999999999,-22.736999999999998,-23.109390000000001,-23.27825,-23.58428,-24.253509999999999,-24.69323,-24.852920000000001,-24.918189999999999,-24.940239999999999,-24.96987,-24.991140000000001,-24.99935,-25.051069999999999,-25.118849999999998,-25.53952,-25.70533,-26.1433,-26.522559999999999,-26.731369999999998,-26.78734,-26.828769999999999,-26.843240000000002,-26.858820000000001,-26.918240000000001,-26.944210000000002,{"$f":"-BP393","v":-26.944230000000001},-27.210760000000001,-28.154115395819844,-28.292009597024741,-28.418972355663989,-28.909873120440487,-28.947806755738789,-28.95584929559427,null,null,null,{"$f":"SUM(D437:O437)","v":-178.24888999999999},{"$f":"SUM(P437:AA437)","v":-216.18441999999999},{"$f":"SUM(AB437:AM437)","v":-254.32041000000001},{"$f":"SUM(AN437:AY437)","v":-284.39604000000003},{"$f":"SUM(AZ437:BK437)","v":-309.38847000000004},{"$f":"SUM(BL437:BW437)","v":-333.39812652028206},-361.46138810253035,-381.71370908454753,-281.04752459275647,-259.52020239488024,-241.03431866030451]
[null,"Total Other Income/(Expense)",null,{"$f":"D397-D394-D395-D396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ397-AJ394-AJ395-AJ396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP397-BP394-BP395-BP396","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D438:O438)","v":0},{"$f":"SUM(P438:AA438)","v":0},{"$f":"SUM(AB438:AM438)","v":0},{"$f":"SUM(AN438:AY438)","v":0},{"$f":"SUM(AZ438:BK438)","v":0},{"$f":"SUM(BL438:BW438)","v":0},{"$f":"CG397-CG394-CG395-CG396","v":0},{"$f":"CH397-CH394-CH395-CH396","v":0},{"$f":"CI397-CI394-CI395-CI396","v":0},{"$f":"CJ397-CJ394-CJ395-CJ396","v":0},{"$f":"CK397-CK394-CK395-CK396","v":0}]
[null,"EBIT",null,{"$f":"SUM(D434:D438)","v":27.992219999999996},38.869730000000004,28.391950000000008,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999984,31.360019999999992,19.053450000000005,20.167210000000001,39.742660000000008,40.00168,37.922600000000003,43.535110000000003,35.203959999999995,38.679529999999986,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000001,44.508429999999997,52.415959999999998,43.731210000000019,46.645379999999996,44.890149999999991,43.76112000000002,44.429950000000026,44.14448999999999,38.020980000000009,38.464139999999993,42.770789999999991,{"$f":"SUM(AJ434:AJ438)","v":47.368169999999992},42.196680000000001,48.51661,51.030690000000007,51.374949999999991,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.20758,44.385539999999999,53.845570000000009,53.431069999999991,54.137370000000018,57.678889999999981,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999991,55.025850000000005,39.995990000000006,52.680490000000006,52.101159999999993,51.874190000000013,60.093159999999983,56.550889999999988,54.859529999999985,52.701219999999985,51.873569999999987,52.398870000000016,{"$f":"SUM(BP434:BP438)","v":54.086129999999997},55.250029999999988,47.54453695891479,46.388907333961299,49.33020116954831,52.832001373014869,54.050161440080821,53.515576263648789,null,null,null,{"$f":"SUM(CA434:CA438)","v":338.70479},465.49133999999998,532.23915,590.44822999999997,635.64545000000021,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608175,715.77982819056012]
[null,"Interest During Construction",null,{"$f":"-D398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP398","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D440:O440)","v":0},{"$f":"SUM(P440:AA440)","v":0},{"$f":"SUM(AB440:AM440)","v":0},{"$f":"SUM(AN440:AY440)","v":0},{"$f":"SUM(AZ440:BK440)","v":0},{"$f":"SUM(BL440:BW440)","v":0},{"$f":"-CG398","v":0},{"$f":"-CH398","v":0},{"$f":"-CI398","v":0},{"$f":"-CJ398","v":0},{"$f":"-CK398","v":0}]
[null,"Adjusted EBIT",null,{"$f":"SUM(D439:D440)","v":27.992219999999996},38.869730000000004,28.391950000000008,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999984,31.360019999999992,19.053450000000005,20.167210000000001,39.742660000000008,40.00168,37.922600000000003,43.535110000000003,35.203959999999995,38.679529999999986,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000001,44.508429999999997,52.415959999999998,43.731210000000019,46.645379999999996,44.890149999999991,43.76112000000002,44.429950000000026,44.14448999999999,38.020980000000009,38.464139999999993,42.770789999999991,{"$f":"SUM(AJ439:AJ440)","v":47.368169999999992},42.196680000000001,48.51661,51.030690000000007,51.374949999999991,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.20758,44.385539999999999,53.845570000000009,53.431069999999991,54.137370000000018,57.678889999999981,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999991,55.025850000000005,39.995990000000006,52.680490000000006,52.101159999999993,51.874190000000013,60.093159999999983,56.550889999999988,54.859529999999985,52.701219999999985,51.873569999999987,52.398870000000016,{"$f":"SUM(BP439:BP440)","v":54.086129999999997},55.250029999999988,47.54453695891479,46.388907333961299,49.33020116954831,52.832001373014869,54.050161440080821,53.515576263648789,null,null,null,{"$f":"SUM(CA439:CA440)","v":338.70479},465.49133999999998,532.23915,590.44822999999997,635.64545000000021,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608175,715.77982819056012]
[null,"Taxes",null,{"$f":"-D400-(D399-D398-D396-D395-D394)*(D401)","v":-10.798264315531174},-15.006359973062501,-10.870777390437594,-12.205016594346763,-9.8983013834458333,-3.0976531646094312,-10.931502657402696,-11.913849515254665,-7.7182018928664,-7.6561270308531082,-15.259708756996151,-15.230879183563104,-14.599809452538326,-16.787151785624889,-14.046904509949002,-14.842010884379926,-9.7865581476102612,-13.399172303032028,-13.149330801681813,-12.84254541036535,-15.695804842314423,-17.063001464218608,-20.136481480550728,-16.639578653738539,-18.000205859384206,-17.307529439275058,-17.301670855347709,-17.557327300031787,-16.525980967057922,-13.490478886651886,-14.535777646109629,-16.68961023750558,{"$f":"-AJ400-(AJ399-AJ398-AJ396-AJ395-AJ394)*(AJ401)","v":-17.808505640958479},-15.937324612054145,-18.372459180745139,-19.169453931554393,-19.219381138923545,-19.599168283718097,-18.561996882666424,-18.421302610456493,-16.785535179594092,-14.647183300538638,-16.759180820596921,-15.698757613981632,-20.95118666079625,-21.039308651094025,-20.884380535376565,-21.711336100459398,-19.136392238098388,-19.423003336442811,-20.942752280968708,-19.058037326220866,-18.132579071845122,-18.86522150915912,-18.90612182395494,-19.143796313384858,-20.092812447345398,-19.50890929330151,-22.843614399998689,-22.075404831681201,-20.799520471874821,-20.29325690670586,-19.472603112894241,-19.794871362080023,{"$f":"-BP400-(BP399-BP398-BP396-BP395-BP394)*(BP401)","v":-20.889920411817013},-22.177022692398765,-18.340305131901381,-17.894521004075571,-19.029125101153259,-20.379944529640486,-20.849849775511171,-20.643633543702521,null,null,null,{"$f":"SUM(D442:O442)","v":-130.58664185836943},{"$f":"SUM(P442:AA442)","v":-178.98834973600393},{"$f":"SUM(AB442:AM442)","v":-202.69632455667593},{"$f":"SUM(AN442:AY442)","v":-224.27871777820206},{"$f":"SUM(AZ442:BK442)","v":-238.12864487240162},{"$f":"SUM(BL442:BW442)","v":-240.5645740437551},{"$f":"-CG400-(CG399-CG398-CG396-CG395-CG394)*(CG401)","v":-214.85377699714385},{"$f":"-CH400-(CH399-CH398-CH396-CH395-CH394)*(CH401)","v":-213.18675208731048},{"$f":"-CI400-(CI399-CI398-CI396-CI395-CI394)*(CI401)","v":-255.50440009003003},{"$f":"-CJ400-(CJ399-CJ398-CJ396-CJ395-CJ394)*(CJ401)","v":-267.86914586184605},{"$f":"-CK400-(CK399-CK398-CK396-CK395-CK394)*(CK401)","v":-276.11206872450856}]
[null,"NOPAT",null,{"$f":"SUM(D441:D442)","v":17.193955684468822},23.863370026937503,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597288,19.446170484745327,11.335248107133605,12.511082969146893,24.482951243003857,24.770800816436896,23.322790547461679,26.747958214375114,21.157055490050993,23.837519115620061,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685578,27.445428535781389,32.27947851944927,27.09163134626148,28.64517414061579,27.582620560724934,26.459449144652311,26.87262269996824,27.618509032942068,24.530501113348123,23.928362353890364,26.081179762494411,{"$f":"SUM(AJ441:AJ442)","v":29.559664359041513},26.259355387945856,30.144150819254861,31.861236068445614,32.155568861076446,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403079,28.686782386018365,32.894383339203756,32.391761348905966,33.252989464623454,35.967553899540583,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154869,36.160628490840885,21.089868176045066,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318784,34.060009528125164,32.407963093294128,32.400966887105746,32.603998637919993,{"$f":"SUM(BP441:BP442)","v":33.196209588182981},33.073007307601223,29.204231827013409,28.494386329885728,30.301076068395052,32.452056843374379,33.200311664569654,32.871942719946269,null,null,null,{"$f":"SUM(CA441:CA442)","v":208.11814814163057},286.50299026399603,329.54282544332409,366.1695122217979,397.51680512759856,384.26616049541383,342.1229618159316,339.46847043326107,406.85308556137647,426.5421201442357,439.66775946605156]
[null,"Effective Tax Rate",null,{"$f":"IF(D441=0,0,-D442/D441)","v":0.38575948301103574},0.38606802704990489,0.38288238005623393,0.39903331717193691,0.37795312742855869,0.38262802299600285,0.38689490177309066,0.37990567337822706,0.40508159377259223,0.37963243457340445,0.38396294452852797,0.38075598783758841,0.38498967508921655,0.38560030709983018,0.39901489803843099,0.38371745686620112,0.37879907289744869,0.37544474185268284,0.3822283214404904,0.37651508225591485,0.39777260895836875,0.38336561105881761,0.38416698808055272,0.38049664424420299,0.38589472010699039,0.38555294289003406,0.39536627159788645,0.39516873865560903,0.37436112563669727,0.35481670610941335,0.3779046573278288,0.39021047395911046,{"$f":"IF(AJ441=0,0,-AJ442/AJ441)","v":0.37595933389359315},0.37769143477766837,0.37868390187907069,0.37564559545548748,0.37410024027125183,0.39055736263192026,0.37675044029323335,0.37837652231773716,0.37715320266881791,0.37804031382963532,0.37910197347597224,0.35369081043019041,0.38909768548826296,0.39376543743357617,0.38576644072987953,0.37641737038385109,0.36882065072109727,0.34738716244210849,0.37679432416081543,0.37208666892923992,0.34390249867276168,0.34284289128035494,0.47270043381736365,0.36339442388225424,0.38565000179161846,0.37608123217541334,0.38013668111310334,0.39036352622710635,0.37914142669240564,0.38506237439485969,0.37538582967962769,0.37777286727900844,{"$f":"IF(BP441=0,0,-BP442/BP441)","v":0.38623433423350889},0.40139385792910465,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999987,0.38574999999999998,null,null,null,{"$f":"IF(CA441=0,0,-CA442/CA441)","v":0.38554707731877497},0.38451488643377113,0.38083693121161027,0.37984484732590712,0.37462494991886047,0.38500758804891144,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998]
[null,"Cash Tax Rate",null,{"$f":"IF(D441=0,0,(-D442+D462-C462)/D441)","v":0.38575948301103574},0.38606802704990489,0.38288238005623393,0.39903331717193691,0.37795312742855869,0.38262802299600285,0.38689490177309066,0.37990567337822706,0.40508159377259223,0.37963243457340445,0.38396294452852797,0.38075598783758841,0.38498967508921655,0.38560030709983018,0.39901489803843099,0.38371745686620112,0.37879907289744869,0.37544474185268284,0.3822283214404904,0.37651508225591485,0.39777260895836875,0.38336561105881761,0.38416698808055272,0.38049664424420299,0.38589472010699039,0.38555294289003406,0.39536627159788645,0.39516873865560903,0.37436112563669727,0.35481670610941335,0.3779046573278288,0.39021047395911046,{"$f":"IF(AJ441=0,0,(-AJ442+AJ462-AI462)/AJ441)","v":0.37595933389359315},0.37769143477766837,0.37868390187907069,0.37564559545548748,0.37410024027125183,0.39055736263192026,0.37675044029323335,0.37837652231773716,0.37715320266881791,0.37804031382963532,0.37910197347597224,0.35369081043019041,0.38909768548826296,0.39376543743357617,0.38576644072987953,0.37641737038385109,0.36882065072109727,0.34738716244210849,0.37679432416081543,0.37208666892923992,0.34390249867276168,0.34284289128035494,0.47270043381736365,0.36339442388225424,0.38565000179161846,0.37608123217541334,0.38013668111310334,0.39036352622710635,0.37914142669240564,0.38506237439485969,0.37538582967962769,0.37777286727900844,{"$f":"IF(BP441=0,0,(-BP442+BP462-BO462)/BP441)","v":0.38623433423350889},0.40139385792910465,0.39060015233120315,0.39186764646317251,0.39249570164194958,0.39563286976586803,0.39568086189855384,0.39583803672309426,null,null,null,{"$f":"IF(CA441=0,0,(-CA442+CA462-BZ462)/CA441)","v":0.38554707731877497},0.38451488643377113,0.38083693121161027,0.37984484732590712,0.37462494991886047,0.38892211952435379,0.45001524770436091,0.47836167684391157,0.41467816780530148,0.41033108354950476,0.40572978595258202]
[]
[null,"NOPAT - Financing Method"]
[null,"Total Net Interest Expense (After Tax)",null,{"$f":"(D399-D396-D398-D395-D394)*(1-D401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ399-AJ396-AJ398-AJ395-AJ394)*(1-AJ401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP399-BP396-BP398-BP395-BP394)*(1-BP401)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D448:O448)","v":0},{"$f":"SUM(P448:AA448)","v":0},{"$f":"SUM(AB448:AM448)","v":0},{"$f":"SUM(AN448:AY448)","v":0},{"$f":"SUM(AZ448:BK448)","v":0},{"$f":"SUM(BL448:BW448)","v":0},{"$f":"(CG399-CG396-CG398-CG395-CG394)*(1-CG401)","v":0},{"$f":"(CH399-CH396-CH398-CH395-CH394)*(1-CH401)","v":0},{"$f":"(CI399-CI396-CI398-CI395-CI394)*(1-CI401)","v":0},{"$f":"(CJ399-CJ396-CJ398-CJ395-CJ394)*(1-CJ401)","v":0},{"$f":"(CK399-CK396-CK398-CK395-CK394)*(1-CK401)","v":0}]
[null,"Minority Interest Income",null,{"$f":"D402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP402","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D449:O449)","v":0},{"$f":"SUM(P449:AA449)","v":0},{"$f":"SUM(AB449:AM449)","v":0},{"$f":"SUM(AN449:AY449)","v":0},{"$f":"SUM(AZ449:BK449)","v":0},{"$f":"SUM(BL449:BW449)","v":0},{"$f":"CG402","v":0},0,0,0,0]
[null,"Preferred Dividends",null,{"$f":"D403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP403","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D450:O450)","v":0},{"$f":"SUM(P450:AA450)","v":0},{"$f":"SUM(AB450:AM450)","v":0},{"$f":"SUM(AN450:AY450)","v":0},{"$f":"SUM(AZ450:BK450)","v":0},{"$f":"SUM(BL450:BW450)","v":0},0,0,0,0,0]
[null,"Net Income before Extraordiary Items",null,{"$f":"D405+D404","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"AJ405+AJ404","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"BP405+BP404","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"SUM(D451:O451)","v":208.11814814163054},{"$f":"SUM(P451:AA451)","v":286.50299026399608},{"$f":"SUM(AB451:AM451)","v":329.54282544332403},{"$f":"SUM(AN451:AY451)","v":366.16951222179796},{"$f":"SUM(AZ451:BK451)","v":397.51680512759839},{"$f":"SUM(BL451:BW451)","v":384.26616049541377},{"$f":"CG405+CG404","v":342.1229618159316},{"$f":"CH405+CH404","v":339.46847043326107},{"$f":"CI405+CI404","v":406.85308556137647},{"$f":"CJ405+CJ404","v":426.54212014423581},{"$f":"CK405+CK404","v":439.66775946605156}]
[null,"NOPAT",null,{"$f":"SUM(D447:D451)","v":17.193955684468822},23.863370026937496,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597296,19.446170484745334,11.335248107133605,12.511082969146896,24.48295124300385,24.770800816436896,23.322790547461679,26.7479582143751,21.157055490051,23.837519115620069,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685585,27.445428535781396,32.27947851944927,27.091631346261472,28.645174140615783,27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942068,24.530501113348123,23.928362353890357,26.081179762494411,{"$f":"SUM(AJ447:AJ451)","v":29.55966435904152},26.259355387945856,30.144150819254868,31.861236068445599,32.155568861076453,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403072,28.686782386018372,32.894383339203756,32.391761348905973,33.252989464623447,35.967553899540597,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154877,36.160628490840878,21.089868176045073,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318798,34.060009528125171,32.407963093294128,32.400966887105746,32.603998637919986,{"$f":"SUM(BP447:BP451)","v":33.196209588182981},33.07300730760123,29.204231827013416,28.494386329885728,30.301076068395044,32.452056843374379,33.200311664569639,32.871942719946269,null,null,null,{"$f":"SUM(CA447:CA451)","v":208.11814814163054},286.50299026399608,329.54282544332403,366.16951222179796,397.51680512759839,384.26616049541377,342.1229618159316,339.46847043326107,406.85308556137647,426.54212014423581,439.66775946605156]
[null,"Check NOPAT",null,{"$f":"D443-D452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ443-AJ452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP443-BP452","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA443-CA452","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Invested Capital - Operating Method"]
[null,"Total Current Assets",null,{"$f":"D411-D410-D409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ411-AJ410-AJ409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP411-BP410-BP409","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA411-CA410-CA409","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total Current Liabilities",null,{"$f":"-D421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP421","v":0},0,-19.472968427401753,-38.558289155507751,-58.830814764040824,-80.68673285858533,-103.02053602958692,0,null,null,null,{"$f":"-CA421","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total PP&E- Net",null,{"$f":"D406","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999999,1497.18146,1514.4289400000002,1541.97722,1553.3019600000002,1672.2231400000001,1670.50855,1661.1490900000001,1649.84682,1649.11131,1641.5578099999998,1686.5656700000002,1664.1269300000001,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579900000001,1789.67103,1783.1831000000002,1814.6545000000001,1820.7598700000003,1822.42794,1873.7612899999999,{"$f":"AJ406","v":1878.17119},1920.3517200000001,1915.36941,1901.25091,1878.68226,1860.3695899999998,1841.6668800000002,1822.1652300000001,1843.6688800000004,1840.64563,1853.7867799999999,1909.8438099999998,1937.9137600000004,1932.2219600000001,1909.9435899999999,1887.6498800000004,1866.2390100000002,1843.7926700000003,1819.7820200000001,1800.9370699999999,1783.9548000000002,1808.8913200000002,1803.0831500000002,1829.4986800000001,1848.4882000000002,1846.8130500000002,1826.74317,1804.8864100000003,1779.7811700000002,1754.7853500000001,1734.9972200000002,1711.1752200000001,{"$f":"BP406","v":1684.23099},1689.0015800000001,1721.7207540834638,1710.0050383580667,1696.8505867661527,1726.8777951459322,1702.5110143530296,1674.5492595671333,null,null,null,{"$f":"CA406","v":1661.1490900000001},1832.0670599999999,1901.25091,1887.6498800000004,1804.8864100000003,1674.5492595671333,1524.4776295865699,1345.2721422955879,1266.5683305129851,1195.5798961038358,1149.1831478607046]
[null,"Total Other Property & Investments",null,{"$f":"D407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP407","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA407","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Net Deferred Debits",null,{"$f":"D414-D412-D413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ414-AJ412-AJ413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP414-BP412-BP413","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA414-CA412-CA413","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Net Deferred Credits",null,{"$f":"-(D423-D422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AJ423-AJ422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BP423-BP422)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"-(CA423-CA422)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Net Deferred Tax Liability",null,{"$f":"D412-D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ412-AJ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP412-BP422","v":0},0,0.23059824676725427,0.51438918164929959,0.84715600067642782,1.3692877897160933,1.9060524785720823,2.445919577177321,null,null,null,{"$f":"CA412-CA422","v":0},0,0,0,0,2.445919577177321,38.240167662566776,89.422494536741979,108.58328302876343,125.65266437617628,139.95379213259963]
[null,"Total Invested Capital",null,{"$f":"SUM(D456:D462)","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999999,1497.18146,1514.4289400000002,1541.97722,1553.3019600000002,1672.2231400000001,1670.50855,1661.1490900000001,1649.84682,1649.11131,1641.5578099999998,1686.5656700000002,1664.1269300000001,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579900000001,1789.67103,1783.1831000000002,1814.6545000000001,1820.7598700000003,1822.42794,1873.7612899999999,{"$f":"SUM(AJ456:AJ462)","v":1878.17119},1920.3517200000001,1915.36941,1901.25091,1878.68226,1860.3695899999998,1841.6668800000002,1822.1652300000001,1843.6688800000004,1840.64563,1853.7867799999999,1909.8438099999998,1937.9137600000004,1932.2219600000001,1909.9435899999999,1887.6498800000004,1866.2390100000002,1843.7926700000003,1819.7820200000001,1800.9370699999999,1783.9548000000002,1808.8913200000002,1803.0831500000002,1829.4986800000001,1848.4882000000002,1846.8130500000002,1826.74317,1804.8864100000003,1779.7811700000002,1754.7853500000001,1734.9972200000002,1711.1752200000001,{"$f":"SUM(BP456:BP462)","v":1684.23099},1689.0015800000001,1702.4783839028291,1671.9611383842082,1638.8669280027884,1647.5603500770628,1601.3965308020147,1676.9951791443107,null,null,null,{"$f":"SUM(CA456:CA462)","v":1661.1490900000001},1832.0670599999999,1901.25091,1887.6498800000004,1804.8864100000003,1676.9951791443107,1562.7177972491368,1434.6946368323299,1375.1516135417485,1321.2325604800121,1289.1369399933042]
[]
[null,"Invested Capital - Financing Method"]
[null,"Temp Cash Investments",null,{"$f":"-D409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP409","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"-CA409","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Common Equity",null,{"$f":"D415","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,{"$f":"AJ415","v":1878.1711899999998},1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,{"$f":"BP415","v":1684.9939400000001},1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,{"$f":"CA415","v":1661.1490900000001},1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[null,"Preferred Stock",null,{"$f":"D416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP416","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA416","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Trust Preferred",null,{"$f":"D417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP417","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA417","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total LT Debt",null,{"$f":"D418-D413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ418-AJ413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP418-BP413","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA418-CA413","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Minority Interest Equity",null,{"$f":"D419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP419","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA419","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Short Term Debt",null,{"$f":"D420-D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ420-AJ410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP420-BP410","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA420-CA410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total Invested Capital",null,{"$f":"SUM(D466:D472)","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,{"$f":"SUM(AJ466:AJ472)","v":1878.1711899999998},1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,{"$f":"SUM(BP466:BP472)","v":1684.9939400000001},1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,{"$f":"SUM(CA466:CA472)","v":1661.1490900000001},1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[null,"Check Total Invested Capital ",null,{"$f":"D463-D473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ463-AJ473","v":0},0,0,0,0,0,0,0,0,0,0.22177000000010594,-4.2311700000000201,-2.7569700000001376,-1.3191799999999603,-0.4416799999999057,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,{"$f":"BP463-BP473","v":-0.7629500000000462},-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76295000000050095,-0.76295000000050095,null,null,null,{"$f":"CA463-CA473","v":0},0,0,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76294999999981883,-0.7629500000000462,-0.76294999999981883,-0.76294999999981883,-0.76294999999981883]
[]
[null,"Economic Value Added"]
[null,"NOPAT",null,{"$f":"D443","v":17.193955684468822},23.863370026937503,17.521172609562413,18.38144340565324,16.290928616554169,4.998076835390572,17.322947342597288,19.446170484745327,11.335248107133605,12.511082969146893,24.482951243003857,24.770800816436896,23.322790547461679,26.747958214375114,21.157055490050993,23.837519115620061,16.049191852389743,22.289627696967973,21.252439198318172,21.266434589634638,23.763435157685578,27.445428535781389,32.27947851944927,27.09163134626148,28.64517414061579,27.582620560724934,26.459449144652311,26.87262269996824,27.618509032942068,24.530501113348123,23.928362353890364,26.081179762494411,{"$f":"AJ443","v":29.559664359041513},26.259355387945856,30.144150819254861,31.861236068445614,32.155568861076446,30.583391716281906,30.706683117333586,30.263807389543516,27.720344820405913,24.097846699461371,27.448399179403079,28.686782386018365,32.894383339203756,32.391761348905966,33.252989464623454,35.967553899540583,32.748967761901604,36.488686663557182,34.638637719031294,32.161312673779136,34.593350928154869,36.160628490840885,21.089868176045066,33.536693686615152,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318784,34.060009528125164,32.407963093294128,32.400966887105746,32.603998637919993,{"$f":"BP443","v":33.196209588182981},33.073007307601223,29.204231827013409,28.494386329885728,30.301076068395052,32.452056843374379,33.200311664569654,32.871942719946269,null,null,null,{"$f":"SUM(D477:O477)","v":208.11814814163057},{"$f":"SUM(P477:AA477)","v":286.50299026399603},{"$f":"SUM(AB477:AM477)","v":329.54282544332403},{"$f":"SUM(AN477:AY477)","v":366.16951222179796},{"$f":"SUM(AZ477:BK477)","v":397.51680512759833},{"$f":"SUM(BL477:BW477)","v":384.26616049541377},{"$f":"CG443","v":342.1229618159316},{"$f":"CH443","v":339.46847043326107},{"$f":"CI443","v":406.85308556137647},{"$f":"CJ443","v":426.5421201442357},{"$f":"CK443","v":439.66775946605156}]
[null,"Capital Charge (Beginning Capital)",null,{"$f":"C473*D427","v":0},12.055739083333332,11.899174583333334,11.891392166666668,12.459954833333333,12.409521083333329,12.476512166666664,12.620241166666668,12.849810166666664,12.944183000000002,13.935192833333334,13.920904583333332,13.842909083333334,13.748723499999997,13.742594249999998,13.679648416666664,14.054713916666666,13.867724416666666,14.011674999999999,13.842111500000001,14.478108833333335,14.69915525,15.134130000000001,15.211773666666666,15.267225499999999,15.139545583333335,15.060483249999999,14.913925249999998,14.859859166666666,15.122120833333332,15.172998916666668,15.186899499999997,{"$f":"AI473*AJ427","v":15.614677416666664},15.651426583333331,16.002931,15.961411749999998,15.84375758333333,15.655685499999999,15.503079916666662,15.347223999999999,15.184710249999998,15.363907333333335,15.33871358333333,15.446375083333331,15.950624833333332,16.172256083333338,16.112842833333332,15.919877249999997,15.736773583333337,15.558349666666668,15.371296833333336,15.171208083333335,15.014166833333332,14.872647916666669,15.080452250000002,15.032050833333335,15.252180250000002,15.410426250000002,15.396466666666669,15.229217666666667,15.047078000000003,14.837867666666668,14.629569166666668,14.464668083333335,{"$f":"BO473*BP427","v":14.266151416666668},14.041616166666667,14.081371083333334,14.193677782523576,13.939367403201736,13.663582316689904,13.736027500642194,13.351329006683459,null,null,null,{"$f":"SUM(D478:O478)","v":139.46262566666667},{"$f":"SUM(P478:AA478)","v":170.3132678333333},{"$f":"SUM(AB478:AM478)","v":183.95350474999995},{"$f":"SUM(AN478:AY478)","v":187.83905424999998},{"$f":"SUM(AZ478:BK478)","v":183.12523683333333},{"$f":"SUM(BL478:BW478)","v":170.25230559307425},{"$f":"CF473*CG427","v":167.77581291443113},{"$f":"CG473*CH427","v":156.34807472491366},{"$f":"CH473*CI427","v":143.545758683233},{"$f":"CI473*CJ427","v":137.59145635417482},{"$f":"CJ473*CK427","v":132.19955104800121}]
[null,"EVA",null,{"$f":"D477-D478","v":17.193955684468822},11.80763094360417,5.621998026229079,6.4900512389865721,3.8309737832208359,-7.4114442479427574,4.8464351759306243,6.8259293180786589,-1.5145620595330591,-0.43310003085310989,10.547758409670523,10.849896233103564,9.4798814641283453,12.999234714375117,7.4144612400509953,10.157870698953397,1.9944779357230775,8.4219032803013061,7.240764198318173,7.4243230896346368,9.2853263243522424,12.746273285781388,17.145348519449271,11.879857679594814,13.377948640615791,12.443074977391598,11.398965894652312,11.958697449968241,12.758649866275402,9.4083802800147911,8.7553634372236964,10.894280262494414,{"$f":"AJ477-AJ478","v":13.944986942374848},10.607928804612525,14.141219819254861,15.899824318445615,16.311811277743118,14.927706216281907,15.203603200666924,14.916583389543517,12.535634570405914,8.7339393661280358,12.109685596069749,13.240407302685034,16.943758505870424,16.219505265572629,17.140146631290122,20.047676649540584,17.012194178568265,20.930336996890514,19.267340885697958,16.990104590445803,19.579184094821535,21.287980574174217,6.0094159260450635,18.504642853281815,16.756167302654596,16.954854456698499,21.853078933334629,19.246267501652117,19.012931528125161,17.570095426627461,17.771397720439076,18.139330554586657,{"$f":"BP477-BP478","v":18.930058171516315},19.031391140934556,15.122860743680075,14.300708547362152,16.361708665193316,18.788474526684475,19.464284163927459,19.520613713262811,null,null,null,{"$f":"CA477-CA478","v":68.655522474963902},116.18972243066273,145.58932069332408,178.33045797179798,214.391568294265,214.01385490233952,174.34714890150047,183.12039570834742,263.3073268781435,288.95066379006084,307.46820841805038]
[]
[null,"Value Drivers (% of Revenues)"]
[null,"Total Operating & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(-CA435/CA434),\"\",-CA435/CA434)","v":0.29780750474753764},0.19948540850290947,0.19027881634494051,0.17516760382102009,0.15750948483785568,0.1656153906760803,0.17924812709783366,0.17677132211935326,0.17866265256297778,0.17576316095313538,0.17772734563709155]
[null,"Total Other Operating Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(-CA436/CA434),\"\",-CA436/CA434)","v":1.9964823984748069E-3},1.923002419395643E-3,2.4130373523406396E-3,2.3349172064393623E-3,1.8681250286368418E-3,1.2024362349272222E-2,2.0705176593922195E-2,1.8840283402061408E-2,1.6852924465866666E-2,1.5174302724048057E-2,1.4371075274889775E-2]
[null,"Depreciation & Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(-CA437/CA434),\"\",-CA437/CA434)","v":0.24143200232881407},0.25326272347081813,0.26102910600189955,0.26737904556404513,0.27520586259078295,0.28612513858429223,0.3148671433813357,0.32861332094328249,0.23966202552916138,0.22010813159206682,0.20352124527107029]
[null,"Total Other Income/(Expense)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(-CA438/CA434),\"\",-CA438/CA434)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"EBIT Margin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CA434<=0,0,1-SUM(CA482:CA485))","v":0.45876401052517346},0.54532886560687677,0.54627904030081931,0.55511843340849543,0.56541652754272453,0.53623510839035526,0.48517955292690851,0.47577507353530279,0.56482239744199414,0.58895440473074978,0.60438033381694845]
[null,"Interest During Construction and Other Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(-CA440/CA434),\"\",-CA440/CA434)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(-CA442/CA434),\"\",-CA442/CA434)","v":0.17687512343702033},0.2096870668278854,0.20804323329338764,0.21085887658584665,0.21181913831398921,0.20645458570851727,0.1871580125415549,0.18353023461624307,0.21788023981324925,0.2271891616248867,0.23313971376988785]
[null,"NOPAT Margin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA486-SUM(CA487:CA488)","v":0.28188888708815313},0.33564179877899136,0.33823580700743167,0.34425955682264875,0.35359738922873529,0.329780522681838,0.29802154038535361,0.29224483891905972,0.34694215762874492,0.36176524310586311,0.3712406200470606]
[null,"Capital Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(CA434/AVERAGE(BZ463:CA463)),0,CA434/AVERAGE(BZ463:CA463))","v":0.44445048577789004},0.48871723554810659,0.52194806755236012,0.56145239421800741,0.60890798178181205,0.66930356309222594,0.70869281256488315,0.77506135715607094,0.83469531885475157,0.8745473138043004,0.90739658416093427]
[null,"Return on Invested Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA489*CA490","v":0.12528565280171844},0.16403393203366251,0.176541525844542,0.19328535241050632,0.21530827263858704,0.22072327886937079,0.21120572366061516,0.22650768147446376,0.2895909948860807,0.31638082158599229,0.33686247053249002]
[]
[null,"After Tax Interest Expense to Total Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(CA448:CA450)/AVERAGE(BZ463:CA463)),0,SUM(CA448:CA450)/AVERAGE(BZ463:CA463))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total Capital to Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(BZ463,CA463)/AVERAGE(BZ467,CA467)),0,(AVERAGE(BZ463,CA463)/AVERAGE(BZ467,CA467)))","v":1},1,1.0000000000000002,0.99979867606934447,0.99958693169700008,0.99956195190922803,0.99952922322044391,0.99949118660338609,0.99945724012390302,0.99943441406194644,0.99941578824338706]
[null,"Return on Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CA434<=0,0,(CA491-CA493)*CA494)","v":0.12528565280171844},0.16403393203366251,0.17654152584454202,0.19324643944362088,0.21521933561578638,0.22062659145847313,0.21110629291020641,0.22639243133169359,0.28943381651357752,0.3162018810422334,0.33666567151684323]
[null,"Check Book ROE ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA495-CA425","v":-9.0186623962714707E-3},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free Cash Flow"]
[null,"Total Revenues",null,{"$f":"D434","v":58.0672},57.057299999999998,56.174700000000001,55.833060000000003,58.910340000000005,58.266559999999998,58.222359999999995,63.471089999999997,69.062449999999998,67.515240000000006,68.877430000000004,66.840789999999998,66.446719999999999,65.775359999999992,65.840940000000003,66.948259999999991,66.247590000000002,70.141090000000005,70.193509999999989,73.125449999999987,75.435590000000005,74.95326,80.130420000000001,78.359280000000012,78.504359999999991,74.953829999999996,76.629360000000005,78.168180000000021,78.882329999999996,79.097040000000007,80.58377999999999,85.88942999999999,{"$f":"AJ434","v":83.120930000000001},86.529600000000002,86.97514000000001,84.965069999999997,84.553039999999996,84.721280000000007,86.039420000000007,84.911540000000002,84.265070000000009,87.531080000000003,89.257539999999992,90.432770000000005,94.442689999999999,93.174109999999999,92.920880000000011,91.394289999999998,89.375469999999993,89.892179999999996,89.744460000000004,91.979730000000004,89.948279999999997,95.627780000000001,94.18610000000001,95.995760000000004,96.536739999999995,97.987780000000001,96.47341999999999,96.459710000000001,93.952609999999993,94.159959999999998,96.240389999999991,94.283390000000011,{"$f":"BP434","v":96.332859999999997},97.36699999999999,99.176620799999995,98.553075199999995,100.89444466666666,99.185131867222225,97.841280724442129,97.231113681423636,null,null,null,{"$f":"SUM(D499:O499)","v":738.29852000000005},{"$f":"SUM(P499:AA499)","v":853.59747000000004},{"$f":"SUM(AB499:AM499)","v":974.29904999999997},{"$f":"SUM(AN499:AY499)","v":1063.6437100000001},{"$f":"SUM(AZ499:BK499)","v":1124.2074100000002},{"$f":"SUM(BL499:BW499)","v":1165.2178769397547},{"$f":"CG434","v":1147.9806505716106},1161.5892745578319,1172.6827559444098,1179.0577681875789,1184.3201840636857]
[null,"Total Operating & Maintenance Expenses",null,{"$f":"D435","v":-16.303860000000004},-4.4743900000000005,-14.152469999999997,-10.867850000000001,-18.34994,-35.609809999999996,-15.166790000000004,-16.939049999999998,-34.565819999999995,-30.822550000000003,-12.484770000000001,-10.13354,-11.72223,-5.31907,-13.572579999999999,-10.763990000000002,-22.95261,-16.708070000000003,-18.066630000000004,-20.504830000000002,-17.02111,-10.95866,-7.9944700000000006,-14.69599,-11.83891,-9.9653899999999993,-11.445359999999999,-13.419670000000002,-14.034990000000002,-20.149930000000001,-21.005659999999999,-21.333229999999997,{"$f":"AJ435","v":-13.644450000000003},-21.737560000000002,-15.73085,-11.082470000000001,-10.333629999999999,-11.572130000000001,-13.881409999999999,-13.29196,-16.454139999999999,-25.313339999999997,-21.271749999999997,-21.524550000000001,-15.717469999999997,-14.702920000000001,-13.682980000000001,-8.5696399999999997,-12.261009999999999,-8.8340399999999999,-9.0133399999999995,-15.559850000000001,-11.957310000000001,-14.915750000000001,-28.242189999999997,-17.009399999999999,-17.756260000000001,-19.223609999999997,-9.4576900000000013,-12.842880000000001,-11.997730000000001,-14.40967,-17.26952,-14.768380000000001,{"$f":"BP435","v":-15.128530000000001},-14.733469999999997,-21.368336087833352,-21.752411471166685,-21.012851340402797,-15.270747213203617,-12.665748589955889,-12.600619209568011,null,null,null,{"$f":"SUM(D500:O500)","v":-219.87084000000002},{"$f":"SUM(P500:AA500)","v":-170.28024000000002},{"$f":"SUM(AB500:AM500)","v":-185.38847000000001},{"$f":"SUM(AN500:AY500)","v":-186.31592000000001},{"$f":"SUM(AZ500:BK500)","v":-177.07333000000003},{"$f":"SUM(BL500:BW500)","v":-192.97801391213034},-205.77338155951384,-205.33567182324836,-209.51461179189135,-207.23492028299802,-210.48608269807056]
[null,"Total Other Operating Expenses:",null,{"$f":"D436+D438","v":-0.14529},-0.13072,-0.12544,-0.18706999999999999,-0.11109000000000001,-0.11355000000000001,-8.7309999999999999E-2,-0.10307000000000001,-0.15243999999999999,-0.10691000000000001,-0.108,-0.10311000000000001,-0.15486,-0.14047999999999999,-0.20610999999999999,-0.12659999999999999,-0.12423000000000001,-0.11777,-0.12149,-0.1188,-0.18489,-0.12017,-0.11299000000000001,-0.11308,-0.15387000000000001,-0.14233999999999999,-0.31154000000000004,-0.22233,-0.17327000000000004,-0.17272999999999999,-0.17218,-0.23625000000000002,{"$f":"AJ436+AJ438","v":-0.22391},-0.17262000000000002,-0.15837000000000001,-0.21160999999999999,-0.20346000000000003,-0.28927000000000003,-0.17861999999999997,-0.19746999999999998,-0.19566000000000003,-0.19445999999999999,-0.19393000000000002,-0.26916999999999996,-0.18642,-0.18720000000000001,-0.18233999999999997,-0.20551999999999998,-0.25923000000000002,-0.15531,-0.15038000000000001,-0.14946000000000001,-0.14618999999999999,-0.14665999999999998,-0.24259,-0.16257000000000002,-0.15676000000000001,-0.15861,-0.13522999999999999,-0.23716999999999999,-0.25211,-0.19025,-0.17906,-0.17193,{"$f":"BP436+BP438","v":-0.17396999999999999},-0.17274,-2.1096323574319999,-2.1197467978472715,-2.1324198010515687,-2.1725101605632515,-2.1775639386666428,-2.1590689126125668,null,null,null,{"$f":"SUM(D501:O501)","v":-1.4740000000000002},{"$f":"SUM(P501:AA501)","v":-1.64147},{"$f":"SUM(AB501:AM501)","v":-2.3510200000000001},{"$f":"SUM(AN501:AY501)","v":-2.4835199999999995},{"$f":"SUM(AZ501:BK501)","v":-2.1001600000000002},{"$f":"SUM(BL501:BW501)","v":-14.0110019681733},{"$f":"CG436+CG438","v":-23.769142096490885},{"$f":"CH436+CH438","v":-21.884671129464472},{"$f":"CI436+CI438","v":-19.763133908355492},{"$f":"CJ436+CJ438","v":-17.891379503618801},{"$f":"CK436+CK438","v":-17.019954514750541}]
[null,"EBITDA",null,{"$f":"SUM(D499:D501)","v":41.618049999999997},52.452190000000002,41.89679000000001,44.77814,40.449310000000004,22.543200000000002,42.968259999999987,46.428969999999993,34.344190000000005,36.58578,56.284660000000009,56.604140000000001,54.569630000000004,60.315809999999999,52.062249999999999,56.057669999999987,43.170750000000005,53.315249999999999,52.005389999999984,52.501819999999988,58.229590000000002,63.874429999999997,72.022959999999998,63.550210000000014,66.511579999999995,64.846099999999993,64.872460000000018,64.526180000000025,64.674069999999986,58.774380000000008,59.405939999999994,64.319949999999992,{"$f":"SUM(AJ499:AJ501)","v":69.252569999999992},64.619420000000005,71.085920000000002,73.670990000000003,74.015949999999989,72.859880000000004,71.979390000000009,71.422110000000004,67.61527000000001,62.023280000000007,67.79186,68.639049999999997,78.538800000000009,78.283989999999989,79.055560000000014,82.619129999999984,76.855229999999992,80.902829999999994,80.580740000000006,76.270420000000001,77.844779999999986,80.565370000000001,65.70132000000001,78.823790000000002,78.623719999999992,78.605560000000011,86.880499999999984,83.379659999999987,81.702769999999987,79.560039999999987,78.791809999999984,79.343080000000015,{"$f":"SUM(BP499:BP501)","v":81.030360000000002},82.460789999999989,75.698652354734634,74.680916930986044,77.749173525212299,81.741874493455356,82.99796819581961,82.471425559243059,null,null,null,{"$f":"SUM(CA499:CA501)","v":516.95367999999996},681.67575999999997,786.55956000000003,874.84427000000005,945.03392000000019,958.22886105945099,918.43812691560584,934.36893160511909,943.4050102441629,953.93146840096199,956.81414685086463]
[null,"Taxes",null,{"$f":"D442","v":-10.798264315531174},-15.006359973062501,-10.870777390437594,-12.205016594346763,-9.8983013834458333,-3.0976531646094312,-10.931502657402696,-11.913849515254665,-7.7182018928664,-7.6561270308531082,-15.259708756996151,-15.230879183563104,-14.599809452538326,-16.787151785624889,-14.046904509949002,-14.842010884379926,-9.7865581476102612,-13.399172303032028,-13.149330801681813,-12.84254541036535,-15.695804842314423,-17.063001464218608,-20.136481480550728,-16.639578653738539,-18.000205859384206,-17.307529439275058,-17.301670855347709,-17.557327300031787,-16.525980967057922,-13.490478886651886,-14.535777646109629,-16.68961023750558,{"$f":"AJ442","v":-17.808505640958479},-15.937324612054145,-18.372459180745139,-19.169453931554393,-19.219381138923545,-19.599168283718097,-18.561996882666424,-18.421302610456493,-16.785535179594092,-14.647183300538638,-16.759180820596921,-15.698757613981632,-20.95118666079625,-21.039308651094025,-20.884380535376565,-21.711336100459398,-19.136392238098388,-19.423003336442811,-20.942752280968708,-19.058037326220866,-18.132579071845122,-18.86522150915912,-18.90612182395494,-19.143796313384858,-20.092812447345398,-19.50890929330151,-22.843614399998689,-22.075404831681201,-20.799520471874821,-20.29325690670586,-19.472603112894241,-19.794871362080023,{"$f":"BP442","v":-20.889920411817013},-22.177022692398765,-18.340305131901381,-17.894521004075571,-19.029125101153259,-20.379944529640486,-20.849849775511171,-20.643633543702521,null,null,null,{"$f":"SUM(D503:O503)","v":-130.58664185836943},{"$f":"SUM(P503:AA503)","v":-178.98834973600393},{"$f":"SUM(AB503:AM503)","v":-202.69632455667593},{"$f":"SUM(AN503:AY503)","v":-224.27871777820206},{"$f":"SUM(AZ503:BK503)","v":-238.12864487240162},{"$f":"SUM(BL503:BW503)","v":-240.5645740437551},{"$f":"CG442","v":-214.85377699714385},{"$f":"CH442","v":-213.18675208731048},{"$f":"CI442","v":-255.50440009003003},{"$f":"CJ442","v":-267.86914586184605},{"$f":"CK442","v":-276.11206872450856}]
[null,"Change in Deferred Tax",null,{"$f":"C462-D462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI462-AJ462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO462-BP462","v":0},0,-0.23059824676725427,-0.28379093488204532,-0.33276681902712824,-0.52213178903966551,-0.53676468885598894,-0.53986709860523874,null,null,null,{"$f":"SUM(D504:O504)","v":0},{"$f":"SUM(P504:AA504)","v":0},{"$f":"SUM(AB504:AM504)","v":0},{"$f":"SUM(AN504:AY504)","v":0},{"$f":"SUM(AZ504:BK504)","v":0},{"$f":"SUM(BL504:BW504)","v":-2.445919577177321},{"$f":"CF462-CG462","v":-35.794248085389455},{"$f":"CG462-CH462","v":-51.182326874175203},{"$f":"CH462-CI462","v":-19.160788492021453},{"$f":"CI462-CJ462","v":-17.069381347412843},{"$f":"CJ462-CK462","v":-14.301127756423355}]
[null,"Net Cash Used for Investing",null,{"$f":"C458+D437-D458+D440","v":-1460.3145199999999},5.2052799999996751,-12.570950000000039,-82.419199999999591,-8.2080300000000079,-22.486400000000231,-31.96129000000019,-42.617229999999836,-26.615480000000161,-135.33974999999987,-14.827409999999873,-7.2430000000001655,-5.3447599999999511,-16.045190000000048,-9.3047899999996844,-62.386000000000422,5.1037400000000162,-34.900519999999688,2.7439999999994598,-94.71252000000004,-45.295919999999796,-71.56296999999995,-28.924239999999827,-26.473219999999856,-4.5446100000003753,-10.468469999999797,-3.5243799999998373,-13.608300000000327,-52.000979999999799,-26.858770000000277,-22.609869999999773,-72.882509999999911,{"$f":"AI458+AJ437-AJ458+AJ440","v":-26.294300000000021},-64.603270000000066,-17.586999999999989,-8.5217999999999847,-7.2350000000142245E-2,-4.3646499999997559,-4.0080000000004929,-3.2353499999999258,-44.61304000000041,-20.254999999999654,-36.72542999999996,-80.310539999999946,-52.763180000000602,-19.161119999999755,-2.6398199999998724,-2.646530000000439,-3.5589999999997417,-2.544800000000123,-0.98869999999988067,-6.206119999999828,-8.1365800000003219,-50.476040000000012,-19.897159999999985,-52.558829999999944,-45.512079999999969,-25.056219999999939,-6.7174599999998463,-4.9720100000004095,-1.737999999999829,-1.862999999999829,-7.1301100000000588,-3.1222099999999955,{"$f":"BO458+BP437-BP458+BP440","v":0},-31.98135000000002,-60.873289479283585,-16.57629387162774,-15.264520763749942,-58.937081500220074,-4.5810259628362928,-0.99409450969801583,null,null,null,{"$f":"SUM(D505:O505)","v":-1839.3979800000002},{"$f":"SUM(P505:AA505)","v":-387.10238999999979},{"$f":"SUM(AB505:AM505)","v":-323.50426000000016},{"$f":"SUM(AN505:AY505)","v":-270.79501000000096},{"$f":"SUM(AZ505:BK505)","v":-226.625},{"$f":"SUM(BL505:BW505)","v":-203.06097608741538},{"$f":"CF458+CG437-CG458+CG440","v":-211.38975812196713},{"$f":"CG458+CH437-CH458+CH440","v":-202.50822179356555},{"$f":"CH458+CI437-CI458+CI440","v":-202.34371281015365},{"$f":"CI458+CJ437-CJ458+CJ440","v":-188.53176798573099},{"$f":"CJ458+CK437-CK458+CK440","v":-194.63757041717327}]
[null,"Balance Sheet Changes",null,{"$f":"SUM(C456,C457,C459,C460,C461)-SUM(D456,D457,D459,D460,D461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI456,AI457,AI459,AI460,AI461)-SUM(AJ456,AJ457,AJ459,AJ460,AJ461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO456,BO457,BO459,BO460,BO461)-SUM(BP456,BP457,BP459,BP460,BP461)","v":0},0,19.472968427401753,19.085320728105998,20.272525608533073,21.855918094544506,22.333803171001591,-103.02053602958692,null,null,null,{"$f":"SUM(D506:O506)","v":0},{"$f":"SUM(P506:AA506)","v":0},{"$f":"SUM(AB506:AM506)","v":0},{"$f":"SUM(AN506:AY506)","v":0},{"$f":"SUM(AZ506:BK506)","v":0},{"$f":"SUM(BL506:BW506)","v":0},{"$f":"SUM(CF456,CF457,CF459,CF460,CF461)-SUM(CG456,CG457,CG459,CG460,CG461)","v":0},{"$f":"SUM(CG456,CG457,CG459,CG460,CG461)-SUM(CH456,CH457,CH459,CH460,CH461)","v":0},{"$f":"SUM(CH456,CH457,CH459,CH460,CH461)-SUM(CI456,CI457,CI459,CI460,CI461)","v":0},{"$f":"SUM(CI456,CI457,CI459,CI460,CI461)-SUM(CJ456,CJ457,CJ459,CJ460,CJ461)","v":0},{"$f":"SUM(CJ456,CJ457,CJ459,CJ460,CJ461)-SUM(CK456,CK457,CK459,CK460,CK461)","v":0}]
["IRR Free Cash Flow Total Capital","Free Cash Flow Total Capital",null,{"$f":"SUM(D502:D506)","v":-1429.4947343155311},42.651110026937175,18.455062609562376,-49.846076594346357,22.342978616554163,-3.0408531646096577,7.546734259710064E-2,-8.1021095152545115,1.050810713344319E-2,-106.41009703085297,26.197541243003982,34.130260816436731,34.625060547461729,27.483468214375065,28.710555490051313,-21.170340884380359,38.487931852389764,5.0155576969682869,41.600059198317631,-55.053245410365406,-2.762134842314218,-24.751541464218562,22.962238519449443,20.437411346261619,43.96676414061541,37.070100560725137,44.046409144652472,33.360552699967911,-3.852890967057732,18.425131113347845,22.260292353890591,-25.252170237505496,{"$f":"SUM(AJ502:AJ506)","v":25.149764359041491},-15.921174612054202,35.126460819254874,45.979736068445625,54.724218861076302,48.896061716282148,49.409393117333096,49.765457389543585,6.2166948204055075,27.121096699461717,14.307249179403115,-27.370247613981583,4.8244333392031535,38.083561348906208,55.531359464623577,58.261263899540147,54.159837761901862,58.935026663557061,58.64928771903142,51.006262673779304,51.575620928154542,11.224108490840869,26.898038176045084,7.1211636866152048,13.018827552654628,34.040430706698558,57.319425600001452,56.33224516831838,59.165249528125337,57.403783093294294,52.189096887105684,56.425998637919996,{"$f":"SUM(BP502:BP506)","v":60.140439588182986},28.302417307601203,15.72742792418417,59.011631848506681,63.395286449815046,23.758634769099643,79.364130939617752,-42.726705622349641,null,null,null,{"$f":"SUM(CA502:CA506)","v":-1453.0309418583697},115.58502026399628,260.35897544332397,379.77054222179709,480.28027512759854,512.15739135110323,456.40034371110539,467.49163085006785,466.39610885195782,480.46117320597205,471.76337995275946]
[null,"Check Free Cash Flow to EVA",null,{"$f":"D452+C463-D463-D507","v":0},0,7.1054273576010019E-14,-5.6843418860808015E-14,-7.1054273576010019E-14,1.4210854715202004E-14,-1.0658141036401503E-13,1.4210854715202004E-13,-1.2434497875801753E-13,0,-1.8474111129762605E-13,0,0,0,0,9.2370555648813024E-14,-7.1054273576010019E-14,-4.2632564145606011E-14,6.3948846218409017E-14,0,-3.5527136788005009E-14,9.9475983006414026E-14,-1.1368683772161603E-13,-4.9737991503207013E-14,0,8.5265128291212022E-14,0,0,-1.4210854715202004E-13,1.7053025658242404E-13,9.9475983006414026E-14,7.1054273576010019E-14,{"$f":"AJ452+AI463-AJ463-AJ507","v":-3.5527136788005009E-14},-9.9475983006414026E-14,1.7053025658242404E-13,0,1.4921397450962104E-13,9.9475983006414026E-14,0,0,5.6843418860808015E-14,4.2632564145606011E-14,1.2789769243681803E-13,6.3948846218409017E-14,1.7053025658242404E-13,0,0,0,0,1.4921397450962104E-13,0,-5.6843418860808015E-14,1.0658141036401503E-13,1.2079226507921703E-13,-6.3948846218409017E-14,-1.1368683772161603E-13,-7.1054273576010019E-14,0,7.1054273576010019E-14,0,0,-1.7053025658242404E-13,0,2.0605739337042905E-13,{"$f":"BP452+BO463-BP463-BP507","v":0},0,2.7000623958883807E-13,-1.1368683772161603E-13,-1.7053025658242404E-13,2.5579538487363607E-13,0,-1.1368683772161603E-13,null,null,null,{"$f":"CA452+BZ463-CA463-CA507","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Non Equity Cash Flows"]
[null,"Interest Expense (After Tax)",null,{"$f":"D448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP448","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D511:O511)","v":0},{"$f":"SUM(P511:AA511)","v":0},{"$f":"SUM(AB511:AM511)","v":0},{"$f":"SUM(AN511:AY511)","v":0},{"$f":"SUM(AZ511:BK511)","v":0},{"$f":"SUM(BL511:BW511)","v":0},{"$f":"CG448","v":0},{"$f":"CH448","v":0},{"$f":"CI448","v":0},{"$f":"CJ448","v":0},{"$f":"CK448","v":0}]
[null,"Preferred Stock Dividend Payments",null,{"$f":"D403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP403","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"CG403","v":0},{"$f":"CH403","v":0},{"$f":"CI403","v":0},{"$f":"CJ403","v":0},{"$f":"CK403","v":0}]
[null,"Preferred Stock",null,{"$f":"C468-D468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI468-AJ468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO468-BP468","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"CF468-CG468","v":0},0,0,0,0]
[null,"Trust Preferred",null,{"$f":"C469-D469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI469-AJ469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO469-BP469","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total LT Debt",null,{"$f":"C470-D470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI470-AJ470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO470-BP470","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Minority Interest Equity",null,{"$f":"C471-D471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI471-AJ471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO471-BP471","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Short Term Debt",null,{"$f":"C472-D472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI472-AJ472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO472-BP472","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash and Marketable Securities",null,{"$f":"(D409-C409)+(D408-C408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ409-AI409)+(AJ408-AI408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP409-BO409)+(BP408-BO408)","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"(CG409-CF409)+(CG408-CF408)","v":0},{"$f":"(CH409-CG409)+(CH408-CG408)","v":0},{"$f":"(CI409-CH409)+(CI408-CH408)","v":0},{"$f":"(CJ409-CI409)+(CJ408-CI408)","v":0},{"$f":"(CK409-CJ409)+(CK408-CJ408)","v":0}]
[null,"Total Non Equity Cash Flows",null,{"$f":"SUM(D511:D518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ511:AJ518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP511:BP518)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(CA511:CA518)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["IRR Free Cash Flow Equity","Free Cash Flow Equity",null,{"$f":"D507-D519","v":-1429.4947343155311},42.651110026937175,18.455062609562376,-49.846076594346357,22.342978616554163,-3.0408531646096577,7.546734259710064E-2,-8.1021095152545115,1.050810713344319E-2,-106.41009703085297,26.197541243003982,34.130260816436731,34.625060547461729,27.483468214375065,28.710555490051313,-21.170340884380359,38.487931852389764,5.0155576969682869,41.600059198317631,-55.053245410365406,-2.762134842314218,-24.751541464218562,22.962238519449443,20.437411346261619,43.96676414061541,37.070100560725137,44.046409144652472,33.360552699967911,-3.852890967057732,18.425131113347845,22.260292353890591,-25.252170237505496,{"$f":"AJ507-AJ519","v":25.149764359041491},-15.921174612054202,35.126460819254874,45.979736068445625,54.724218861076302,48.896061716282148,49.409393117333096,49.765457389543585,6.2166948204055075,27.121096699461717,14.307249179403115,-27.370247613981583,4.8244333392031535,38.083561348906208,55.531359464623577,58.261263899540147,54.159837761901862,58.935026663557061,58.64928771903142,51.006262673779304,51.575620928154542,11.224108490840869,26.898038176045084,7.1211636866152048,13.018827552654628,34.040430706698558,57.319425600001452,56.33224516831838,59.165249528125337,57.403783093294294,52.189096887105684,56.425998637919996,{"$f":"BP507-BP519","v":60.140439588182986},28.302417307601203,15.72742792418417,59.011631848506681,63.395286449815046,23.758634769099643,79.364130939617752,-42.726705622349641,null,null,null,{"$f":"CA507-CA519","v":-1453.0309418583697},115.58502026399628,260.35897544332397,379.77054222179709,480.28027512759854,512.15739135110323,456.40034371110539,467.49163085006785,466.39610885195782,480.46117320597205,471.76337995275946]
[]
[null,"Common Stock Dividends",null,{"$f":"-D424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP424","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D523:O523)","v":0},{"$f":"SUM(P523:AA523)","v":0},{"$f":"SUM(AB523:AM523)","v":0},{"$f":"SUM(AN523:AY523)","v":0},{"$f":"SUM(AZ523:BK523)","v":0},{"$f":"SUM(BL523:BW523)","v":0},{"$f":"-CG424","v":0},{"$f":"-CH424","v":0},{"$f":"-CI424","v":0},{"$f":"-CJ424","v":0},{"$f":"-CK424","v":0}]
[null,"Common Equity",null,{"$f":"C467+D451-D467-D523","v":-1429.4947343155311},42.651110026937204,18.455062609562447,-49.846076594346414,22.342978616554319,-3.0408531646096435,7.5467342596766684E-2,-8.102109515254142,1.0508107133091471E-2,-106.41009703085297,26.197541243004025,34.130260816436476,34.625060547461999,27.48346821437508,28.710555490051092,-21.170340884380039,38.487931852389693,5.0155576969680169,41.600059198317695,-55.053245410365435,-2.7621348423142535,-24.751541464218462,22.962238519449329,20.43741134626157,43.966764140615396,37.07010056072545,44.046409144652444,33.360552699967911,-3.8528909670578741,18.425131113347788,22.260292353890691,-25.252170237505425,{"$f":"AI467+AJ451-AJ467-AJ523","v":25.149764359041455},-15.921174612054301,35.126460819255044,45.979736068445618,54.724218861076452,48.896061716282247,49.409393117333138,49.765457389543599,6.2166948204055643,27.121096699461759,14.529019179403122,-31.823187613981645,6.2986333392032066,39.521351348906364,56.408859464623674,57.939993899540013,54.159837761901827,58.93502666355721,58.649287719031463,51.006262673779247,51.575620928154649,11.22410849084099,26.89803817604502,7.1211636866150911,13.018827552654557,34.040430706698544,57.319425600001523,56.332245168318423,59.165249528125287,57.403783093294123,52.189096887105734,56.425998637920202,{"$f":"BO467+BP451-BP467-BP523","v":60.140439588182971},28.302417307601218,15.72742792418444,59.011631848506568,63.395286449814876,23.758634769099444,79.36413093961778,-42.726705622349755,null,null,null,{"$f":"SUM(D524:O524)","v":-1453.0309418583699},{"$f":"SUM(P524:AA524)","v":115.58502026399628},{"$f":"SUM(AB524:AM524)","v":260.3589754433242},{"$f":"SUM(AN524:AY524)","v":379.00759222179749},{"$f":"SUM(AZ524:BK524)","v":480.28027512759854},{"$f":"SUM(BL524:BW524)","v":512.15739135110289},{"$f":"CF467+CG451-CG467-CG523","v":456.40034371110619},{"$f":"CG467+CH451-CH467-CH523","v":467.49163085006762},{"$f":"CH467+CI451-CI467-CI523","v":466.39610885195816},{"$f":"CI467+CJ451-CJ467-CJ523","v":480.46117320597205},{"$f":"CJ467+CK451-CK467-CK523","v":471.76337995275958}]
[null,"Free Cash Flow Equity",null,{"$f":"SUM(D523:D524)","v":-1429.4947343155311},42.651110026937204,18.455062609562447,-49.846076594346414,22.342978616554319,-3.0408531646096435,7.5467342596766684E-2,-8.102109515254142,1.0508107133091471E-2,-106.41009703085297,26.197541243004025,34.130260816436476,34.625060547461999,27.48346821437508,28.710555490051092,-21.170340884380039,38.487931852389693,5.0155576969680169,41.600059198317695,-55.053245410365435,-2.7621348423142535,-24.751541464218462,22.962238519449329,20.43741134626157,43.966764140615396,37.07010056072545,44.046409144652444,33.360552699967911,-3.8528909670578741,18.425131113347788,22.260292353890691,-25.252170237505425,{"$f":"SUM(AJ523:AJ524)","v":25.149764359041455},-15.921174612054301,35.126460819255044,45.979736068445618,54.724218861076452,48.896061716282247,49.409393117333138,49.765457389543599,6.2166948204055643,27.121096699461759,14.529019179403122,-31.823187613981645,6.2986333392032066,39.521351348906364,56.408859464623674,57.939993899540013,54.159837761901827,58.93502666355721,58.649287719031463,51.006262673779247,51.575620928154649,11.22410849084099,26.89803817604502,7.1211636866150911,13.018827552654557,34.040430706698544,57.319425600001523,56.332245168318423,59.165249528125287,57.403783093294123,52.189096887105734,56.425998637920202,{"$f":"SUM(BP523:BP524)","v":60.140439588182971},28.302417307601218,15.72742792418444,59.011631848506568,63.395286449814876,23.758634769099444,79.36413093961778,-42.726705622349755,null,null,null,{"$f":"SUM(CA523:CA524)","v":-1453.0309418583699},115.58502026399628,260.3589754433242,379.00759222179749,480.28027512759854,512.15739135110289,456.40034371110619,467.49163085006762,466.39610885195816,480.46117320597205,471.76337995275958]
[null,"Check Free Cash Flow Equity",null,{"$f":"D521-D525","v":0},0,-7.1054273576010019E-14,5.6843418860808015E-14,-1.5631940186722204E-13,-1.4210854715202004E-14,3.3395508580724709E-13,-3.694822225952521E-13,3.5171865420124959E-13,0,-4.2632564145606011E-14,2.5579538487363607E-13,-2.7000623958883807E-13,0,2.2026824808563106E-13,-3.1974423109204508E-13,7.1054273576010019E-14,2.7000623958883807E-13,-6.3948846218409017E-14,0,3.5527136788005009E-14,-9.9475983006414026E-14,1.1368683772161603E-13,4.9737991503207013E-14,0,-3.1263880373444408E-13,0,0,1.4210854715202004E-13,5.6843418860808015E-14,-9.9475983006414026E-14,-7.1054273576010019E-14,{"$f":"AJ521-AJ525","v":3.5527136788005009E-14},9.9475983006414026E-14,-1.7053025658242404E-13,0,-1.4921397450962104E-13,-9.9475983006414026E-14,0,0,-5.6843418860808015E-14,-4.2632564145606011E-14,-0.22177000000000646,4.4529400000000621,-1.474200000000053,-1.437790000000156,-0.8775000000000972,0.32127000000013339,0,-1.4921397450962104E-13,0,5.6843418860808015E-14,-1.0658141036401503E-13,-1.2079226507921703E-13,6.3948846218409017E-14,1.1368683772161603E-13,7.1054273576010019E-14,0,-7.1054273576010019E-14,0,0,1.7053025658242404E-13,0,-2.0605739337042905E-13,{"$f":"BP521-BP525","v":0},0,-2.7000623958883807E-13,1.1368683772161603E-13,1.7053025658242404E-13,1.9895196601282805E-13,0,1.1368683772161603E-13,null,null,null,{"$f":"CA521-CA525","v":0},0,0,0.76294999999959145,0,0,-7.9580786405131221E-13,0,0,0,0]
[]
[null,"Checks"]
[null,"Balance Sheet Difference",{"$f":"IF(ABS(SUM(CA529:CK529))>10,\"ERROR\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B529,CA$10:CA$353)","v":0},0,0,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76294999999981883,-0.7629500000000462,-0.76294999999981883,-0.76294999999981883,-0.76294999999981883]
[null,"Check Change in Cash","ERROR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$10:$B$353,$B530,CA$10:CA$353)","v":21.883900000000096},0,0,0.76295000000027358,0,0.17393836224107417,-2.9618780328064531E-3,-5.8537264085316565E-3,-9.642144838949207E-3,0,0]
[null,"NOPAT Operating vs. Financing","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA453","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Capital Operating vs. Financing","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA474","v":0},0,0,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76294999999981883,-0.7629500000000462,-0.76294999999981883,-0.76294999999981883,-0.76294999999981883]
[null,"Free Cash Flow EVA vs. Direct","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA508","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Free Cash Flow Equity vs. Direct","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA526","v":0},0,0,0.76294999999959145,0,0,-7.9580786405131221E-13,0,0,0,0]
[]
[]
[null,"Net Participants"]
[]
[null,"End of Other Reporting Section"]
[]
[null,"WORKING SECTION"]
[null,"Beginning of Working Section"]
[null,"INPUT SECTION"]
[null,"Beginning of Input Section"]
[null,"Pre-BYS Asset Inputs - DO NOT SHIFT!!!"]
["Accumulated Depreciation","Change in Accumulated Depreciation",null,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-12.911699999999996,-16.699516772934857,-16.73360918914533,-16.542125000000034,{"$f":"(-R548)+0.214212466619017","v":-16.542124999999963},{"$f":"(-S548)+0.248304882829416","v":-16.542125000000038},{"$f":"(-T548)+0.271033160303091","v":-16.542125000000009},{"$f":"(-U548)+0.138451541706843","v":-16.542124999999974},{"$f":"(-V548)+0.138451541706786","v":-16.542125000000031},{"$f":"(-W548)+0.138451541706843","v":-16.542124999999977},{"$f":"(-X548)+0.138451541706843","v":-16.542124999999977},{"$f":"(-Y548)+0.138451541706786","v":-16.542125000000031},-16.542125000000031,-16.542125000000034,-16.542125000000031,-16.542125000000034,-16.542125000000031,{"$f":"(-AE548)+0.1384515417069","v":-16.542124999999917},{"$f":"(-AF548)+0.138451541706786","v":-16.542125000000031},-16.542125000000031,-16.542125000000031,-16.542125000000031,-16.542125000000031,-16.542125000000031,-16.542125000000031,-16.542125000000031,{"$f":"(-AN548)+0.1384515417069","v":-16.54212499999992},{"$f":"(-AO548)+0.138451541706786","v":-16.542125000000034},-16.542125000000034,-16.542125000000034,-16.542125000000034,-16.542125000000034,-16.542125000000034,{"$f":"(-AU548)+0.1384515417069","v":-16.54212499999992},{"$f":"(-AV548)+0.138451541706786","v":-16.542125000000031},{"$f":"(-AW548)+0.138451541706786","v":-16.542125000000031},{"$f":"(-AX548)+0.138451541706672","v":-16.542125000000148},{"$f":"(-AY548)+0.1384515417069","v":-16.542124999999924},{"$f":"(-AZ548)+0.138451541706672","v":-17.369648282359794},{"$f":"(-BA548)+0.138451541706672","v":-17.369648282359794},{"$f":"(-BB548)+0.1384515417069","v":-17.36964828235957},{"$f":"(-BC548)+0.1384515417069","v":-17.36964828235957},{"$f":"(-BD548)+0.1384515417069","v":-17.369648282359567},{"$f":"(-BE548)+0.138451541706672","v":-17.369648282359794},{"$f":"(-BF548)+0.138451541706672","v":-17.369648282359798},{"$f":"(-BG548)+0.138451541706672","v":-17.369648282359794},{"$f":"(-BH548)+0.1384515417069","v":-17.36964828235957},{"$f":"(-BI548)+0.1384515417069","v":-17.36964828235957},{"$f":"(-BJ548)+0.1384515417069","v":-17.36964828235957},{"$f":"(-BK548)+0.1384515417069","v":-17.36964828235957},{"$f":"$CF546/12","v":-17.108887087510997},{"$f":"$CF546/12","v":-17.108887087510997},-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,-17.108887087510997,null,null,null,null,null,null,null,null,-205.30664505013198,-198.50940820804573,-198.51321348644143,-77.615481917581121,-37.225340776292775]
["Total Book Depreciation and Amortization","Consistent Life Asset Book Depreciation",null,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,16.542124999999995,16.576217416210469,16.587581554947295,16.598945693684119,16.633038109894592,16.655766387368239,16.523184768771955,16.523184768771955,16.523184768771959,16.523184768771959,16.523184768771955,16.523184768771955,16.523184768771959,16.523184768771955,16.523184768771959,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771955,16.523184768771959,16.523184768771959,16.523184768771959,16.523184768771959,16.523184768771959,16.523184768771959,16.523184768771959,16.523184768771959,16.523184768771955,16.523184768771955,16.523184768771959,16.523184768771962,17.350708051131605,17.350708051131605,17.350708051131608,17.350708051131608,17.350708051131605,17.350708051131605,17.350708051131608,17.350708051131605,17.350708051131608,17.350708051131608,17.350708051131608,17.350708051131608,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,null,null,null,null,null,null,null,null,205.65452177461381,198.50644633001292,198.50735976003267,77.605839772742343,37.225340776293031]
["Depreciation","Consistent Life Asset Book Depreciation",null,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,16.699516772934857,16.73360918914533,16.744973327882157,16.75633746661898,16.790429882829454,16.8131581603031,16.680576541706817,16.680576541706817,16.68057654170682,16.68057654170682,16.680576541706817,16.680576541706817,16.68057654170682,16.680576541706817,16.68057654170682,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.680576541706817,16.68057654170682,16.68057654170682,16.68057654170682,16.68057654170682,16.68057654170682,16.68057654170682,16.68057654170682,16.68057654170682,16.680576541706817,16.680576541706817,16.68057654170682,16.680576541706824,17.508099824066466,17.508099824066466,17.50809982406647,17.50809982406647,17.508099824066466,17.508099824066466,17.50809982406647,17.508099824066466,17.50809982406647,17.50809982406647,17.50809982406647,17.50809982406647,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,17.137876814551152,null,null,null,null,null,null,null,null,205.65452177461381,198.50644633001292,198.50735976003267,77.605839772742343,37.225340776293031]
["Total Tax Depreciation and Amortization","Consistent Life Asset Tax Depreciation",null,30.956917041405582,30.956917041405582,30.956917041405582,22.442541977375935,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,25.695014827513756,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,26.071892250524996,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,18.622824490550002,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,15.870186015733331,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,14.763510051241667,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,10.266974546891666,null,null,null,null,null,null,null,null,123.20369456269998,51.239919940756565,16.611965999728003,5.1524485672018727E-3,6.1575238832460855E-3]
["Ad Valorem Tax","Ad Valorem Tax per Period",null,1.2407950628333324,1.2289593378333323,1.2171236128333325,1.2052878878333324,1.1934521628333323,1.1816164378333323,1.1697807128333322,1.1579449878333321,1.146109262833332,1.134273537833332,1.1224378128333319,1.5053222956406984,1.4937333196671341,1.4796338160442926,1.465523895294276,1.4538828336848342,1.4409708825599912,1.411096376017835,1.3958058475212702,1.3805153190247055,1.3652247905281412,1.3499342620315764,1.3346437335350119,1.3193532050384471,1.3040626765418826,1.288772148045318,1.2734816195487533,1.2581910910521887,1.2429005625556242,1.2276100340590594,1.2123195055624947,1.1970289770659299,1.1817384485693654,1.1664479200728006,1.1511573915762359,1.1358668630796713,1.0234247640414402,1.0169661965032086,1.0105076289649775,1.0040490614267465,0.99759049388851539,0.9911319263502838,0.98467335881205242,0.97821479127382127,0.97175622373559012,0.96529765619735874,0.95883908865912737,0.952380521120896,0.80689701762433153,0.80344221412776706,0.7999874106312026,0.79653260713463792,0.79307780363807345,0.78962300014150877,0.78616819664494431,0.78271339314837962,0.77925858965181494,0.77580378615525047,0.77234898265868579,0.76889417916212111,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,0.72590300869888436,null,null,null,null,null,null,null,null,8.7108361043866118,6.2495403481996661,4.084641273092096,1.9196082735654623,0.38737283757434432]
["Other Tax Liabilities","Ad Valorem Tax Liability",null,1.2407950628333324,1.2289593378333323,1.2171236128333325,1.2052878878333324,1.1934521628333323,-6.0856180641666615,1.1697807128333322,1.1579449878333321,1.146109262833332,1.134273537833332,1.1224378128333319,-5.730546314166661,1.4937333196671341,1.4796338160442926,1.465523895294276,1.5088963603361039,1.4955221106679728,-7.4433095020097788,1.5360897651771541,1.5382018386713066,1.5426369315255788,1.6056273742707639,1.6054958204746312,-7.8280517301194346,1.5850236970232161,1.5680996276576487,1.5511685545907274,1.5714617844283896,1.5550372762971123,-7.8307909399970939,1.5660240570170332,1.5600233549382385,1.5555844782613191,1.5890912857284134,1.5815940899981047,-7.8523172659431086,0.96840434430573652,0.95857106430007422,0.94873202386291122,0.96838432781953099,0.95897138303746943,-4.8030631433257227,0.97507468520366092,0.97424460708149907,0.9746991051839633,1.0052382721247679,1.0031868062485461,-4.9324434758424367,1.0245464948566296,1.0134016989984713,1.0022513703881231,1.0183877325734576,1.0076553895529463,-5.0662426863696286,1.0187003123747711,1.0162203320448433,1.0149741554532392,1.041584543132867,1.0379401812664955,-5.1294195242722154,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
["Use for Shifting",{"$f":"A546","v":"Accumulated Depreciation"},{"$f":"SUMIF($A$1005:$A$1133,$B553,C$1005:C$1133)","v":0},{"$f":"SUMIF($A$1005:$A$1133,$B553,D$1005:D$1133)","v":0},0,0,0,0,0,0,0,0,0,0,-6.035833333333282E-2,-0.10489799999999908,-0.23860791666666611,-0.31614783333333207,-0.83603116666666699,-0.79350000000000021,-1.0843376666666642,-1.0614710000000001,-1.8507420000000003,-2.2282080000000004,-2.824566083333333,-3.0656014166666647,-3.2862115833333303,-3.3240833333333333,-3.4113205833333318,-3.4406904166666639,-3.5540929166666664,-3.9874344166666646,-4.2112575000000003,-4.3996730833333322,-5.0070273333333315,-5.2261464999999987,-5.7645070833333323,-5.9110654166666654,-5.9820804166666655,-5.9826833333333314,-6.0190554166666645,-6.0524554166666666,-6.079416666666666,-6.4511920000000007,-6.6199836666666645,-6.926028916666664,-7.5952834166666632,-8.0349765833333322,-8.1946525833333297,-8.2166510833333284,-8.2387054999999982,-8.2683638333333302,-8.2895704999999982,-8.2978096666666641,-8.3495273333333291,-8.4173321666666645,-8.8379658333333317,-9.0037754999999979,-9.4417657499999983,-9.8210330833333312,-10.029834916666664,-10.085813749999996,-10.127247166666667,-10.1417305,-10.157255499999998,-10.216673083333331,-10.242691499999998,{"$f":"SUMIF($A$1005:$A$1133,$B553,BP$1005:BP$1133)","v":-10.242691499999998},-10.509202749999998,-11.016238581268693,-11.154132782473589,-11.281095541112837,-11.771996305889337,-11.809929941187637,-11.817972481043117,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$1005:$A$1133,$B553,CG$1005:CG$1133)","v":-162.95494177251746},-183.20634932451486,-203.44168482001413,-222.29486161858722,-241.03431866030451]
["Use for Shifting","Total Book Depreciation and Amortization",{"$f":"SUMIF($A$1005:$A$1133,$B554,C$1005:C$1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.035833333333282E-2,0.10489799999999908,0.23860791666666611,0.31614783333333207,0.83603116666666699,0.79350000000000021,1.0843376666666642,1.0614710000000001,1.8507420000000003,2.2282080000000004,2.824566083333333,3.0656014166666647,3.2862115833333303,3.3240833333333333,3.4113205833333318,3.4406904166666639,3.5540929166666664,3.9874344166666646,4.2112575000000003,4.3996730833333322,5.0070273333333315,5.2261464999999987,5.7645070833333323,5.9110654166666654,5.9820804166666655,5.9826833333333314,6.0190554166666645,6.0524554166666666,6.079416666666666,6.4511920000000007,6.6199836666666645,6.926028916666664,7.5952834166666632,8.0349765833333322,8.1946525833333297,8.2166510833333284,8.2387054999999982,8.2683638333333302,8.2895704999999982,8.2978096666666641,8.3495273333333291,8.4173321666666645,8.8379658333333317,9.0037754999999979,9.4417657499999983,9.8210330833333312,10.029834916666664,10.085813749999996,10.127247166666667,10.1417305,10.157255499999998,10.216673083333331,10.242691499999998,10.242691499999998,10.509202749999998,11.016238581268693,11.154132782473589,11.281095541112837,11.771996305889337,11.809929941187637,11.817972481043117,null,null,null,null,null,null,null,null,null,162.95494177251746,183.20634932451486,203.44168482001413,222.29486161858722,241.03431866030451]
["Use for Shifting","Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,6.035833333333282E-2,0.10489799999999908,0.23860791666666611,0.31614783333333207,0.83603116666666699,0.79350000000000021,1.0843376666666642,1.0614710000000001,1.8507420000000003,2.2282080000000004,2.824566083333333,3.0656014166666647,3.2862115833333303,3.3240833333333333,3.4113205833333318,3.4406904166666639,3.5540929166666664,3.9874344166666646,4.2112575000000003,4.3996730833333322,5.0070273333333315,5.2261464999999987,5.7645070833333323,5.9110654166666654,5.9820804166666655,5.9826833333333314,6.0190554166666645,6.0524554166666666,6.079416666666666,6.4511920000000007,6.6199836666666645,6.926028916666664,7.5952834166666632,8.0349765833333322,8.1946525833333297,8.2166510833333284,8.2387054999999982,8.2683638333333302,8.2895704999999982,8.2978096666666641,8.3495273333333291,8.4173321666666645,8.8379658333333317,9.0037754999999979,9.4417657499999983,9.8210330833333312,10.029834916666664,10.085813749999996,10.127247166666667,10.1417305,10.157255499999998,10.216673083333331,10.242691499999998,10.242691499999998,10.509202749999998,11.016238581268693,11.154132782473589,11.281095541112837,11.771996305889337,11.809929941187637,11.817972481043117,null,null,null,null,null,null,null,null,null,162.95494177251746,183.20634932451486,203.44168482001413,222.29486161858722,241.03431866030451]
["Use for Shifting","Total Tax Depreciation and Amortization",0,0,0,0,0,0,0,0,0,0,0,0,1.034734979999991,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,null,null,null,null,null,null,null,null,null,217.43015750619514,232.41910698844822,231.3708530462724,215.26419043830009,203.96075351079497]
["Use for Shifting","Ad Valorem Tax",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$1005:$A$1133,$B557,AG$1005:AG$1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90206504873311577,0.9070087891483869,0.91063368835268432,0.95384177586436714,0.94718870663442489,0.93724024457757149,null,null,null,null,null,null,null,null,null,11.779698495433166,11.992083483583217,11.980111855067982,11.608717825106561,11.098353594432114]
["Use for Shifting","Other Tax Liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$1005:$A$1133,$B558,S$1005:S$1133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$1005:$A$1133,$B558,BO$1005:BO$1133)","v":0},0,0,0.90206504873311577,0.9070087891483869,0.91063368835268432,0.95384177586436714,0.94718870663442489,-4.620738008732979,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Tax Depr. From Old Model",null,null,null,null,null,null,null,null,null,null,null,null,null,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582,30.956917041405582]
[null,"Input + Calc'd Tax Depr.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P549+P556","v":30.828163761808327},30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327]
[null,"Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P560-P561","v":0.12875327959725524},0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524,0.12875327959725524]
[]
[null,{"$f":"C566 &\" Inputs\"","v":"Consistent Life Asset Inputs"}]
[null,"149 - 1.00.02"]
[null,"Asset Name","Consistent Life Asset"]
[{"$f":"C566 & \" Initial In Service Date\"","v":"Consistent Life Asset Initial In Service Date"},"Initial In Service Date","2001-05-01"]
[{"$f":"C566 & \" Book Life (Years)\"","v":"Consistent Life Asset Book Life (Years)"},"Book Life (Years)",10]
[{"$f":"C566 & \" Salvage Value Percentage\"","v":"Consistent Life Asset Salvage Value Percentage"},"Salvage Value Percentage",0]
[{"$f":"C566 & \" Percent of CWIP eligible for IDC (AFUDC)\"","v":"Consistent Life Asset Percent of CWIP eligible for IDC (AFUDC)"},"Percent of CWIP eligible for IDC (AFUDC)",0]
[{"$f":"C566 & \" Disposal Date\"","v":"Consistent Life Asset Disposal Date"},"Disposal Date","2021-01-01"]
[{"$f":"C566 & \" Tax Depreciation Method\"","v":"Consistent Life Asset Tax Depreciation Method"},"Tax Depreciation Method",2]
[{"$f":"C566 & \" Tax Straight Line Life\"","v":"Consistent Life Asset Tax Straight Line Life"},"Tax Straight Line Life",0]
[{"$f":"C566 & \" MACRS Life\"","v":"Consistent Life Asset MACRS Life"},"MACRS Life",7]
[{"$f":"C566 & \" Ad Valorem Tax Added to Basis\"","v":"Consistent Life Asset Ad Valorem Tax Added to Basis"},"Ad Valorem Tax Added to Basis",0]
[{"$f":"B576","v":"Is Consistent Life Asset Regulated?"},{"$f":"\"Is \" & C566 & \" Regulated?\"","v":"Is Consistent Life Asset Regulated?"},0]
[]
[null,{"$f":"C566 & \" Capital Expenditures\"","v":"Consistent Life Asset Capital Expenditures"}]
[null,"Total Equipment Costs",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,O$1385:O$1424),SUMIF($A$542:$A$1382,$B579,O$542:O$1382))","v":7.2429999999999382},5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,72.882509999999911,26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,{"$f":"IF(AT6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,AT$1385:AT$1424),SUMIF($A$542:$A$1382,$B579,AT$542:AT$1382))","v":36.72542999999996},80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,3.1222099999999955,0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"SUM(D579:O579)","v":7.2429999999999382},{"$f":"SUM(P579:AA579)","v":387.10238999999979},{"$f":"SUM(AB579:AM579)","v":323.50426000000016},{"$f":"SUM(AN579:AY579)","v":270.79501000000027},{"$f":"SUM(AZ579:BK579)","v":226.625},{"$f":"SUM(BL579:BW579)","v":202.88703772517397},{"$f":"IF(CG6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,CG$1385:CG$1424),SUMIF($A$542:$A$1382,$B579,CG$542:CG$1382))","v":211.39272},{"$f":"IF(CH6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,CH$1385:CH$1424),SUMIF($A$542:$A$1382,$B579,CH$542:CH$1382))","v":202.51407551997414},{"$f":"IF(CI6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,CI$1385:CI$1424),SUMIF($A$542:$A$1382,$B579,CI$542:CI$1382))","v":202.3533549549926},{"$f":"IF(CJ6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,CJ$1385:CJ$1424),SUMIF($A$542:$A$1382,$B579,CJ$542:CJ$1382))","v":188.53176798573085},{"$f":"IF(CK6=\"Actual\",SUMIF($A$1385:$A$1424,$B579,CK$1385:CK$1424),SUMIF($A$542:$A$1382,$B579,CK$542:CK$1382))","v":194.63757041717292}]
[{"$f":"C566 & \" Capital Expenditures\"","v":"Consistent Life Asset Capital Expenditures"},"Capital Expenditures",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O579","v":7.2429999999999382},{"$f":"P579","v":5.3447599999999511},16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"AI579","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"BO579","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"SUM(D580:O580)","v":7.2429999999999382},{"$f":"SUM(P580:AA580)","v":387.10238999999979},{"$f":"SUM(AB580:AM580)","v":323.50426000000016},{"$f":"SUM(AN580:AY580)","v":270.79501000000027},{"$f":"SUM(AZ580:BK580)","v":226.625},{"$f":"SUM(BL580:BW580)","v":202.88703772517397},{"$f":"CG579","v":211.39272},{"$f":"CH579","v":202.51407551997414},{"$f":"CI579","v":202.3533549549926},{"$f":"CJ579","v":188.53176798573085},{"$f":"CK579","v":194.63757041717292}]
[{"$f":"C566 & \" Additions\"","v":"Consistent Life Asset Additions"},"Additions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D581:O581)","v":0},{"$f":"SUM(P581:AA581)","v":0},{"$f":"SUM(AB581:AM581)","v":0},{"$f":"SUM(AN581:AY581)","v":0},{"$f":"SUM(AZ581:BK581)","v":0},{"$f":"SUM(BL581:BW581)","v":0},0,0,0,0,0]
[null,"Gross Capital Expenditures",{"$f":"C580+C581","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"AI580+AI581","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"BO580+BO581","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"CA580+CA581","v":7.2429999999999382},387.10238999999979,323.50426000000016,270.79501000000027,226.625,202.88703772517397,211.39272,202.51407551997414,202.3533549549926,188.53176798573085,194.63757041717292]
[{"$f":"C566 & \" Sale Proceeds\"","v":"Consistent Life Asset Sale Proceeds"},"Sale Proceeds",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D583:O583)","v":0},{"$f":"SUM(P583:AA583)","v":0},{"$f":"SUM(AB583:AM583)","v":0},{"$f":"SUM(AN583:AY583)","v":0},{"$f":"SUM(AZ583:BK583)","v":0},{"$f":"SUM(BL583:BW583)","v":0},0,0,0,0,0]
[]
[{"$f":"C566 & \" % Existing CWIP to In-Service This Period\"","v":"Consistent Life Asset % Existing CWIP to In-Service This Period"},"% Existing CWIP to In-Service This Period",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D585:O585)/12","v":0},{"$f":"SUM(P585:AA585)/12","v":0},{"$f":"SUM(AB585:AM585)/12","v":0},{"$f":"SUM(AN585:AY585)/12","v":0},{"$f":"SUM(AZ585:BK585)/12","v":0},{"$f":"SUM(BL585:BW585)/12","v":0},0,0,0,0,0]
[{"$f":"C566 & \" % Current Expenditures to In-Service This Period\"","v":"Consistent Life Asset % Current Expenditures to In-Service This Period"},"% Current Expenditures to In-Service This Period",0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"SUM(D586:O586)/12","v":0.66666666666666663},{"$f":"SUM(P586:AA586)/12","v":1},{"$f":"SUM(AB586:AM586)/12","v":1},{"$f":"SUM(AN586:AY586)/12","v":1},{"$f":"SUM(AZ586:BK586)/12","v":1},{"$f":"SUM(BL586:BW586)/12","v":1},1,1,1,1,1]
[]
[null,"Targeting Inputs"]
[null,"432 - 1.00.01"]
[null,"Balance Sheet"]
["Cash or Equity Solve?","Cash or Equity Solve?",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Capital Structure"]
["Target Capitalization Period?","Target Capitalization Period?",{"$f":"IF(C$6=\"Actual\",0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$6=\"Actual\",0,1)","v":0},{"$f":"IF(BM$6=\"Actual\",0,1)","v":0},{"$f":"IF(BN$6=\"Actual\",0,1)","v":0},{"$f":"IF(BO$6=\"Actual\",0,1)","v":0},{"$f":"IF(BP$6=\"Actual\",0,1)","v":0},0,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
["Target Debt %","Target Debt %",null,{"$f":"1-D595-D596-D597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-AJ595-AJ596-AJ597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-BP595-BP596-BP597","v":0},0,0,0,0,0,0,0,null,null,null," ",null,null,null,null,null,{"$f":"1-CG595-CG596-CG597","v":0},{"$f":"1-CH595-CH596-CH597","v":0},{"$f":"1-CI595-CI596-CI597","v":0},{"$f":"1-CJ595-CJ596-CJ597","v":0},{"$f":"1-CK595-CK596-CK597","v":0}]
["Target Preferred %","Target Preferred %",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Target Trust Preferred %","Target Trust Preferred %",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Target Equity %","Target Equity %",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[]
[null,"Return on Average Common Equity"]
["Target ROE Period?","Target ROE Period?","-------> ANNUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Target ROE %","Target ROE %","-------> ANNUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Target revenue or expense?","Target revenue or expense?",0]
[]
["# Days in Period","# Days in Period",30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,360,360,360,360,360]
["Interest Methodology","Interest Methodology",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Transaction Day"]
["Short Term Debt Interest Transaction Day","Short Term Debt Interest Transaction Day",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
["Temporary Cash Interest Income Transaction Day","Temporary Cash Interest Income Transaction Day",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
["Long Term Debt Interest Transaction Day","Long Term Debt Interest Transaction Day",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
["Preferred Stock Dividends Transaction Day","Preferred Stock Dividends Transaction Day",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
["Trust Preferred Dividends Transaction Day","Trust Preferred Dividends Transaction Day",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
[]
[null,"Source of Rate Information",0]
[]
[null,"Manually Entered Rates",null,3,{"$f":"D616+1","v":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,{"$f":"AJ616+1","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":"BP616+1","v":68},69,70,71,72,73,74,null,null,null,{"$f":"CB616-1","v":80},81,82,83,84,85,86,{"$f":"CG616+1","v":87},{"$f":"CH616+1","v":88},{"$f":"CI616+1","v":89},{"$f":"CJ616+1","v":90}]
[null,"Short Term Debt Interest Rate - Manual",0,1.8499999999999999E-2,1.8499999999999999E-2,1.8499999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.8500000000000001E-2,2.8500000000000001E-2,2.8500000000000001E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,null,null,null,{"$f":"SUM(D617:O617)/12","v":2.5500000000000005E-2},{"$f":"SUM(P617:AA617)/12","v":4.9124999999999995E-2},{"$f":"SUM(AB617:AM617)/12","v":5.3499999999999999E-2},{"$f":"SUM(AN617:AY617)/12","v":5.1000000000000011E-2},{"$f":"SUM(AZ617:BK617)/12","v":5.1000000000000011E-2},{"$f":"SUM(BL617:BW617)/12","v":5.1000000000000011E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
[null,"Temporary Cash Investment Rate - Manual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D618:O618)/12","v":0},{"$f":"SUM(P618:AA618)/12","v":0},{"$f":"SUM(AB618:AM618)/12","v":0},{"$f":"SUM(AN618:AY618)/12","v":0},{"$f":"SUM(AZ618:BK618)/12","v":0},{"$f":"SUM(BL618:BW618)/12","v":0},0,0,0,0,0]
[null,"Long Term Debt Interest Rate - Manual",7.0000000000000007E-2,7.4499999999999997E-2,7.4499999999999997E-2,7.4499999999999997E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.85E-2,7.85E-2,7.85E-2,7.8E-2,7.8E-2,7.8E-2,7.4499999999999997E-2,7.4499999999999997E-2,7.4499999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.8E-2,7.8E-2,7.8E-2,7.9500000000000001E-2,7.9500000000000001E-2,7.9500000000000001E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,null,null,null,{"$f":"SUM(D619:O619)/12","v":7.5874999999999984E-2},{"$f":"SUM(P619:AA619)/12","v":7.6624999999999999E-2},{"$f":"SUM(AB619:AM619)/12","v":7.8124999999999986E-2},{"$f":"SUM(AN619:AY619)/12","v":7.9999999999999988E-2},{"$f":"SUM(AZ619:BK619)/12","v":8.0500000000000002E-2},{"$f":"SUM(BL619:BW619)/12","v":8.0500000000000002E-2},8.0500000000000002E-2,0.08,0.08,0.08,0.08]
[null,"Preferred Rate - Manual",0.05,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.6499999999999999E-2,7.6499999999999999E-2,7.6499999999999999E-2,7.9500000000000001E-2,7.9500000000000001E-2,7.9500000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.0500000000000002E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,8.1500000000000003E-2,null,null,null,{"$f":"SUM(D620:O620)/12","v":7.6874999999999985E-2},{"$f":"SUM(P620:AA620)/12","v":7.7625E-2},{"$f":"SUM(AB620:AM620)/12","v":7.9124999999999987E-2},{"$f":"SUM(AN620:AY620)/12","v":8.0999999999999989E-2},{"$f":"SUM(AZ620:BK620)/12","v":8.1500000000000003E-2},{"$f":"SUM(BL620:BW620)/12","v":8.1500000000000003E-2},8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2]
[null,"Trust Preferred Rate - Manual",7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,null,null,null,{"$f":"SUM(D621:O621)/12","v":7.3999999999999982E-2},{"$f":"SUM(P621:AA621)/12","v":7.3999999999999982E-2},{"$f":"SUM(AB621:AM621)/12","v":7.3999999999999982E-2},{"$f":"SUM(AN621:AY621)/12","v":7.3999999999999982E-2},{"$f":"SUM(AZ621:BK621)/12","v":7.3999999999999982E-2},{"$f":"SUM(BL621:BW621)/12","v":7.3999999999999982E-2},7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2]
[null,"Rates In Use"]
["Short Term Debt Interest Rate","Short Term Debt Interest Rate",{"$f":"IF($C614=0,C617,VLOOKUP($B623,Tables!$B$52:$DY$57,C616,FALSE))","v":0},{"$f":"IF($C614=0,D617,VLOOKUP($B623,Tables!$B$52:$DY$57,D616,FALSE))","v":1.8499999999999999E-2},{"$f":"IF($C614=0,E617,VLOOKUP($B623,Tables!$B$52:$DY$57,E616,FALSE))","v":1.8499999999999999E-2},{"$f":"IF($C614=0,F617,VLOOKUP($B623,Tables!$B$52:$DY$57,F616,FALSE))","v":1.8499999999999999E-2},{"$f":"IF($C614=0,G617,VLOOKUP($B623,Tables!$B$52:$DY$57,G616,FALSE))","v":2.1000000000000001E-2},{"$f":"IF($C614=0,H617,VLOOKUP($B623,Tables!$B$52:$DY$57,H616,FALSE))","v":2.1000000000000001E-2},{"$f":"IF($C614=0,I617,VLOOKUP($B623,Tables!$B$52:$DY$57,I616,FALSE))","v":2.1000000000000001E-2},{"$f":"IF($C614=0,J617,VLOOKUP($B623,Tables!$B$52:$DY$57,J616,FALSE))","v":2.8500000000000001E-2},{"$f":"IF($C614=0,K617,VLOOKUP($B623,Tables!$B$52:$DY$57,K616,FALSE))","v":2.8500000000000001E-2},{"$f":"IF($C614=0,L617,VLOOKUP($B623,Tables!$B$52:$DY$57,L616,FALSE))","v":2.8500000000000001E-2},{"$f":"IF($C614=0,M617,VLOOKUP($B623,Tables!$B$52:$DY$57,M616,FALSE))","v":3.4000000000000002E-2},{"$f":"IF($C614=0,N617,VLOOKUP($B623,Tables!$B$52:$DY$57,N616,FALSE))","v":3.4000000000000002E-2},{"$f":"IF($C614=0,O617,VLOOKUP($B623,Tables!$B$52:$DY$57,O616,FALSE))","v":3.4000000000000002E-2},{"$f":"IF($C614=0,P617,VLOOKUP($B623,Tables!$B$52:$DY$57,P616,FALSE))","v":4.1000000000000002E-2},{"$f":"IF($C614=0,Q617,VLOOKUP($B623,Tables!$B$52:$DY$57,Q616,FALSE))","v":4.1000000000000002E-2},{"$f":"IF($C614=0,R617,VLOOKUP($B623,Tables!$B$52:$DY$57,R616,FALSE))","v":4.1000000000000002E-2},{"$f":"IF($C614=0,S617,VLOOKUP($B623,Tables!$B$52:$DY$57,S616,FALSE))","v":4.9000000000000002E-2},{"$f":"IF($C614=0,T617,VLOOKUP($B623,Tables!$B$52:$DY$57,T616,FALSE))","v":4.9000000000000002E-2},{"$f":"IF($C614=0,U617,VLOOKUP($B623,Tables!$B$52:$DY$57,U616,FALSE))","v":4.9000000000000002E-2},{"$f":"IF($C614=0,V617,VLOOKUP($B623,Tables!$B$52:$DY$57,V616,FALSE))","v":5.2999999999999999E-2},{"$f":"IF($C614=0,W617,VLOOKUP($B623,Tables!$B$52:$DY$57,W616,FALSE))","v":5.2999999999999999E-2},{"$f":"IF($C614=0,X617,VLOOKUP($B623,Tables!$B$52:$DY$57,X616,FALSE))","v":5.2999999999999999E-2},{"$f":"IF($C614=0,Y617,VLOOKUP($B623,Tables!$B$52:$DY$57,Y616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,Z617,VLOOKUP($B623,Tables!$B$52:$DY$57,Z616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AA617,VLOOKUP($B623,Tables!$B$52:$DY$57,AA616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AB617,VLOOKUP($B623,Tables!$B$52:$DY$57,AB616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AC617,VLOOKUP($B623,Tables!$B$52:$DY$57,AC616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AD617,VLOOKUP($B623,Tables!$B$52:$DY$57,AD616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AE617,VLOOKUP($B623,Tables!$B$52:$DY$57,AE616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AF617,VLOOKUP($B623,Tables!$B$52:$DY$57,AF616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AG617,VLOOKUP($B623,Tables!$B$52:$DY$57,AG616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AH617,VLOOKUP($B623,Tables!$B$52:$DY$57,AH616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AI617,VLOOKUP($B623,Tables!$B$52:$DY$57,AI616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AJ617,VLOOKUP($B623,Tables!$B$52:$DY$57,AJ616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AK617,VLOOKUP($B623,Tables!$B$52:$DY$57,AK616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AL617,VLOOKUP($B623,Tables!$B$52:$DY$57,AL616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AM617,VLOOKUP($B623,Tables!$B$52:$DY$57,AM616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,AN617,VLOOKUP($B623,Tables!$B$52:$DY$57,AN616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AO617,VLOOKUP($B623,Tables!$B$52:$DY$57,AO616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AP617,VLOOKUP($B623,Tables!$B$52:$DY$57,AP616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AQ617,VLOOKUP($B623,Tables!$B$52:$DY$57,AQ616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AR617,VLOOKUP($B623,Tables!$B$52:$DY$57,AR616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AS617,VLOOKUP($B623,Tables!$B$52:$DY$57,AS616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AT617,VLOOKUP($B623,Tables!$B$52:$DY$57,AT616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AU617,VLOOKUP($B623,Tables!$B$52:$DY$57,AU616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AV617,VLOOKUP($B623,Tables!$B$52:$DY$57,AV616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AW617,VLOOKUP($B623,Tables!$B$52:$DY$57,AW616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AX617,VLOOKUP($B623,Tables!$B$52:$DY$57,AX616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AY617,VLOOKUP($B623,Tables!$B$52:$DY$57,AY616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,AZ617,VLOOKUP($B623,Tables!$B$52:$DY$57,AZ616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BA617,VLOOKUP($B623,Tables!$B$52:$DY$57,BA616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BB617,VLOOKUP($B623,Tables!$B$52:$DY$57,BB616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BC617,VLOOKUP($B623,Tables!$B$52:$DY$57,BC616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BD617,VLOOKUP($B623,Tables!$B$52:$DY$57,BD616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BE617,VLOOKUP($B623,Tables!$B$52:$DY$57,BE616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BF617,VLOOKUP($B623,Tables!$B$52:$DY$57,BF616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BG617,VLOOKUP($B623,Tables!$B$52:$DY$57,BG616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BH617,VLOOKUP($B623,Tables!$B$52:$DY$57,BH616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BI617,VLOOKUP($B623,Tables!$B$52:$DY$57,BI616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BJ617,VLOOKUP($B623,Tables!$B$52:$DY$57,BJ616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BK617,VLOOKUP($B623,Tables!$B$52:$DY$57,BK616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BL617,VLOOKUP($B623,Tables!$B$52:$DY$57,BL616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BM617,VLOOKUP($B623,Tables!$B$52:$DY$57,BM616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BN617,VLOOKUP($B623,Tables!$B$52:$DY$57,BN616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BO617,VLOOKUP($B623,Tables!$B$52:$DY$57,BO616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BP617,VLOOKUP($B623,Tables!$B$52:$DY$57,BP616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BQ617,VLOOKUP($B623,Tables!$B$52:$DY$57,BQ616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BR617,VLOOKUP($B623,Tables!$B$52:$DY$57,BR616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BS617,VLOOKUP($B623,Tables!$B$52:$DY$57,BS616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BT617,VLOOKUP($B623,Tables!$B$52:$DY$57,BT616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BU617,VLOOKUP($B623,Tables!$B$52:$DY$57,BU616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BV617,VLOOKUP($B623,Tables!$B$52:$DY$57,BV616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,BW617,VLOOKUP($B623,Tables!$B$52:$DY$57,BW616,FALSE))","v":5.0999999999999997E-2},null,null,null,{"$f":"IF($C614=0,CA617,VLOOKUP($B623,Tables!$B$52:$DY$57,CA616,FALSE))","v":2.5500000000000005E-2},{"$f":"IF($C614=0,CB617,VLOOKUP($B623,Tables!$B$52:$DY$57,CB616,FALSE))","v":4.9124999999999995E-2},{"$f":"IF($C614=0,CC617,VLOOKUP($B623,Tables!$B$52:$DY$57,CC616,FALSE))","v":5.3499999999999999E-2},{"$f":"IF($C614=0,CD617,VLOOKUP($B623,Tables!$B$52:$DY$57,CD616,FALSE))","v":5.1000000000000011E-2},{"$f":"IF($C614=0,CE617,VLOOKUP($B623,Tables!$B$52:$DY$57,CE616,FALSE))","v":5.1000000000000011E-2},{"$f":"IF($C614=0,CF617,VLOOKUP($B623,Tables!$B$52:$DY$57,CF616,FALSE))","v":5.1000000000000011E-2},{"$f":"IF($C614=0,CG617,VLOOKUP($B623,Tables!$B$52:$DY$57,CG616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,CH617,VLOOKUP($B623,Tables!$B$52:$DY$57,CH616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,CI617,VLOOKUP($B623,Tables!$B$52:$DY$57,CI616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,CJ617,VLOOKUP($B623,Tables!$B$52:$DY$57,CJ616,FALSE))","v":5.0999999999999997E-2},{"$f":"IF($C614=0,CK617,VLOOKUP($B623,Tables!$B$52:$DY$57,CK616,FALSE))","v":5.0999999999999997E-2}]
["Temporary Cash Investment Rate","Temporary Cash Investment Rate",{"$f":"IF($C614=0,C618,VLOOKUP($B624,Tables!$B$52:$DY$57,C616,FALSE))","v":0},{"$f":"IF($C614=0,D618,VLOOKUP($B624,Tables!$B$52:$DY$57,D616,FALSE))","v":0},{"$f":"IF($C614=0,E618,VLOOKUP($B624,Tables!$B$52:$DY$57,E616,FALSE))","v":0},{"$f":"IF($C614=0,F618,VLOOKUP($B624,Tables!$B$52:$DY$57,F616,FALSE))","v":0},{"$f":"IF($C614=0,G618,VLOOKUP($B624,Tables!$B$52:$DY$57,G616,FALSE))","v":0},{"$f":"IF($C614=0,H618,VLOOKUP($B624,Tables!$B$52:$DY$57,H616,FALSE))","v":0},{"$f":"IF($C614=0,I618,VLOOKUP($B624,Tables!$B$52:$DY$57,I616,FALSE))","v":0},{"$f":"IF($C614=0,J618,VLOOKUP($B624,Tables!$B$52:$DY$57,J616,FALSE))","v":0},{"$f":"IF($C614=0,K618,VLOOKUP($B624,Tables!$B$52:$DY$57,K616,FALSE))","v":0},{"$f":"IF($C614=0,L618,VLOOKUP($B624,Tables!$B$52:$DY$57,L616,FALSE))","v":0},{"$f":"IF($C614=0,M618,VLOOKUP($B624,Tables!$B$52:$DY$57,M616,FALSE))","v":0},{"$f":"IF($C614=0,N618,VLOOKUP($B624,Tables!$B$52:$DY$57,N616,FALSE))","v":0},{"$f":"IF($C614=0,O618,VLOOKUP($B624,Tables!$B$52:$DY$57,O616,FALSE))","v":0},{"$f":"IF($C614=0,P618,VLOOKUP($B624,Tables!$B$52:$DY$57,P616,FALSE))","v":0},{"$f":"IF($C614=0,Q618,VLOOKUP($B624,Tables!$B$52:$DY$57,Q616,FALSE))","v":0},{"$f":"IF($C614=0,R618,VLOOKUP($B624,Tables!$B$52:$DY$57,R616,FALSE))","v":0},{"$f":"IF($C614=0,S618,VLOOKUP($B624,Tables!$B$52:$DY$57,S616,FALSE))","v":0},{"$f":"IF($C614=0,T618,VLOOKUP($B624,Tables!$B$52:$DY$57,T616,FALSE))","v":0},{"$f":"IF($C614=0,U618,VLOOKUP($B624,Tables!$B$52:$DY$57,U616,FALSE))","v":0},{"$f":"IF($C614=0,V618,VLOOKUP($B624,Tables!$B$52:$DY$57,V616,FALSE))","v":0},{"$f":"IF($C614=0,W618,VLOOKUP($B624,Tables!$B$52:$DY$57,W616,FALSE))","v":0},{"$f":"IF($C614=0,X618,VLOOKUP($B624,Tables!$B$52:$DY$57,X616,FALSE))","v":0},{"$f":"IF($C614=0,Y618,VLOOKUP($B624,Tables!$B$52:$DY$57,Y616,FALSE))","v":0},{"$f":"IF($C614=0,Z618,VLOOKUP($B624,Tables!$B$52:$DY$57,Z616,FALSE))","v":0},{"$f":"IF($C614=0,AA618,VLOOKUP($B624,Tables!$B$52:$DY$57,AA616,FALSE))","v":0},{"$f":"IF($C614=0,AB618,VLOOKUP($B624,Tables!$B$52:$DY$57,AB616,FALSE))","v":0},{"$f":"IF($C614=0,AC618,VLOOKUP($B624,Tables!$B$52:$DY$57,AC616,FALSE))","v":0},{"$f":"IF($C614=0,AD618,VLOOKUP($B624,Tables!$B$52:$DY$57,AD616,FALSE))","v":0},{"$f":"IF($C614=0,AE618,VLOOKUP($B624,Tables!$B$52:$DY$57,AE616,FALSE))","v":0},{"$f":"IF($C614=0,AF618,VLOOKUP($B624,Tables!$B$52:$DY$57,AF616,FALSE))","v":0},{"$f":"IF($C614=0,AG618,VLOOKUP($B624,Tables!$B$52:$DY$57,AG616,FALSE))","v":0},{"$f":"IF($C614=0,AH618,VLOOKUP($B624,Tables!$B$52:$DY$57,AH616,FALSE))","v":0},{"$f":"IF($C614=0,AI618,VLOOKUP($B624,Tables!$B$52:$DY$57,AI616,FALSE))","v":0},{"$f":"IF($C614=0,AJ618,VLOOKUP($B624,Tables!$B$52:$DY$57,AJ616,FALSE))","v":0},{"$f":"IF($C614=0,AK618,VLOOKUP($B624,Tables!$B$52:$DY$57,AK616,FALSE))","v":0},{"$f":"IF($C614=0,AL618,VLOOKUP($B624,Tables!$B$52:$DY$57,AL616,FALSE))","v":0},{"$f":"IF($C614=0,AM618,VLOOKUP($B624,Tables!$B$52:$DY$57,AM616,FALSE))","v":0},{"$f":"IF($C614=0,AN618,VLOOKUP($B624,Tables!$B$52:$DY$57,AN616,FALSE))","v":0},{"$f":"IF($C614=0,AO618,VLOOKUP($B624,Tables!$B$52:$DY$57,AO616,FALSE))","v":0},{"$f":"IF($C614=0,AP618,VLOOKUP($B624,Tables!$B$52:$DY$57,AP616,FALSE))","v":0},{"$f":"IF($C614=0,AQ618,VLOOKUP($B624,Tables!$B$52:$DY$57,AQ616,FALSE))","v":0},{"$f":"IF($C614=0,AR618,VLOOKUP($B624,Tables!$B$52:$DY$57,AR616,FALSE))","v":0},{"$f":"IF($C614=0,AS618,VLOOKUP($B624,Tables!$B$52:$DY$57,AS616,FALSE))","v":0},{"$f":"IF($C614=0,AT618,VLOOKUP($B624,Tables!$B$52:$DY$57,AT616,FALSE))","v":0},{"$f":"IF($C614=0,AU618,VLOOKUP($B624,Tables!$B$52:$DY$57,AU616,FALSE))","v":0},{"$f":"IF($C614=0,AV618,VLOOKUP($B624,Tables!$B$52:$DY$57,AV616,FALSE))","v":0},{"$f":"IF($C614=0,AW618,VLOOKUP($B624,Tables!$B$52:$DY$57,AW616,FALSE))","v":0},{"$f":"IF($C614=0,AX618,VLOOKUP($B624,Tables!$B$52:$DY$57,AX616,FALSE))","v":0},{"$f":"IF($C614=0,AY618,VLOOKUP($B624,Tables!$B$52:$DY$57,AY616,FALSE))","v":0},{"$f":"IF($C614=0,AZ618,VLOOKUP($B624,Tables!$B$52:$DY$57,AZ616,FALSE))","v":0},{"$f":"IF($C614=0,BA618,VLOOKUP($B624,Tables!$B$52:$DY$57,BA616,FALSE))","v":0},{"$f":"IF($C614=0,BB618,VLOOKUP($B624,Tables!$B$52:$DY$57,BB616,FALSE))","v":0},{"$f":"IF($C614=0,BC618,VLOOKUP($B624,Tables!$B$52:$DY$57,BC616,FALSE))","v":0},{"$f":"IF($C614=0,BD618,VLOOKUP($B624,Tables!$B$52:$DY$57,BD616,FALSE))","v":0},{"$f":"IF($C614=0,BE618,VLOOKUP($B624,Tables!$B$52:$DY$57,BE616,FALSE))","v":0},{"$f":"IF($C614=0,BF618,VLOOKUP($B624,Tables!$B$52:$DY$57,BF616,FALSE))","v":0},{"$f":"IF($C614=0,BG618,VLOOKUP($B624,Tables!$B$52:$DY$57,BG616,FALSE))","v":0},{"$f":"IF($C614=0,BH618,VLOOKUP($B624,Tables!$B$52:$DY$57,BH616,FALSE))","v":0},{"$f":"IF($C614=0,BI618,VLOOKUP($B624,Tables!$B$52:$DY$57,BI616,FALSE))","v":0},{"$f":"IF($C614=0,BJ618,VLOOKUP($B624,Tables!$B$52:$DY$57,BJ616,FALSE))","v":0},{"$f":"IF($C614=0,BK618,VLOOKUP($B624,Tables!$B$52:$DY$57,BK616,FALSE))","v":0},{"$f":"IF($C614=0,BL618,VLOOKUP($B624,Tables!$B$52:$DY$57,BL616,FALSE))","v":0},{"$f":"IF($C614=0,BM618,VLOOKUP($B624,Tables!$B$52:$DY$57,BM616,FALSE))","v":0},{"$f":"IF($C614=0,BN618,VLOOKUP($B624,Tables!$B$52:$DY$57,BN616,FALSE))","v":0},{"$f":"IF($C614=0,BO618,VLOOKUP($B624,Tables!$B$52:$DY$57,BO616,FALSE))","v":0},{"$f":"IF($C614=0,BP618,VLOOKUP($B624,Tables!$B$52:$DY$57,BP616,FALSE))","v":0},{"$f":"IF($C614=0,BQ618,VLOOKUP($B624,Tables!$B$52:$DY$57,BQ616,FALSE))","v":0},{"$f":"IF($C614=0,BR618,VLOOKUP($B624,Tables!$B$52:$DY$57,BR616,FALSE))","v":0},{"$f":"IF($C614=0,BS618,VLOOKUP($B624,Tables!$B$52:$DY$57,BS616,FALSE))","v":0},{"$f":"IF($C614=0,BT618,VLOOKUP($B624,Tables!$B$52:$DY$57,BT616,FALSE))","v":0},{"$f":"IF($C614=0,BU618,VLOOKUP($B624,Tables!$B$52:$DY$57,BU616,FALSE))","v":0},{"$f":"IF($C614=0,BV618,VLOOKUP($B624,Tables!$B$52:$DY$57,BV616,FALSE))","v":0},{"$f":"IF($C614=0,BW618,VLOOKUP($B624,Tables!$B$52:$DY$57,BW616,FALSE))","v":0},null,null,null,{"$f":"IF($C614=0,CA618,VLOOKUP($B624,Tables!$B$52:$DY$57,CA616,FALSE))","v":0},{"$f":"IF($C614=0,CB618,VLOOKUP($B624,Tables!$B$52:$DY$57,CB616,FALSE))","v":0},{"$f":"IF($C614=0,CC618,VLOOKUP($B624,Tables!$B$52:$DY$57,CC616,FALSE))","v":0},{"$f":"IF($C614=0,CD618,VLOOKUP($B624,Tables!$B$52:$DY$57,CD616,FALSE))","v":0},{"$f":"IF($C614=0,CE618,VLOOKUP($B624,Tables!$B$52:$DY$57,CE616,FALSE))","v":0},{"$f":"IF($C614=0,CF618,VLOOKUP($B624,Tables!$B$52:$DY$57,CF616,FALSE))","v":0},{"$f":"IF($C614=0,CG618,VLOOKUP($B624,Tables!$B$52:$DY$57,CG616,FALSE))","v":0},{"$f":"IF($C614=0,CH618,VLOOKUP($B624,Tables!$B$52:$DY$57,CH616,FALSE))","v":0},{"$f":"IF($C614=0,CI618,VLOOKUP($B624,Tables!$B$52:$DY$57,CI616,FALSE))","v":0},{"$f":"IF($C614=0,CJ618,VLOOKUP($B624,Tables!$B$52:$DY$57,CJ616,FALSE))","v":0},{"$f":"IF($C614=0,CK618,VLOOKUP($B624,Tables!$B$52:$DY$57,CK616,FALSE))","v":0}]
["Long Term Debt Interest Rate","Long Term Debt Interest Rate",{"$f":"IF($C614=0,C619,VLOOKUP($B625,Tables!$B$52:$DY$57,C616,FALSE))","v":7.0000000000000007E-2},{"$f":"IF($C614=0,D619,VLOOKUP($B625,Tables!$B$52:$DY$57,D616,FALSE))","v":7.4499999999999997E-2},{"$f":"IF($C614=0,E619,VLOOKUP($B625,Tables!$B$52:$DY$57,E616,FALSE))","v":7.4499999999999997E-2},{"$f":"IF($C614=0,F619,VLOOKUP($B625,Tables!$B$52:$DY$57,F616,FALSE))","v":7.4499999999999997E-2},{"$f":"IF($C614=0,G619,VLOOKUP($B625,Tables!$B$52:$DY$57,G616,FALSE))","v":7.6999999999999999E-2},{"$f":"IF($C614=0,H619,VLOOKUP($B625,Tables!$B$52:$DY$57,H616,FALSE))","v":7.6999999999999999E-2},{"$f":"IF($C614=0,I619,VLOOKUP($B625,Tables!$B$52:$DY$57,I616,FALSE))","v":7.6999999999999999E-2},{"$f":"IF($C614=0,J619,VLOOKUP($B625,Tables!$B$52:$DY$57,J616,FALSE))","v":7.6999999999999999E-2},{"$f":"IF($C614=0,K619,VLOOKUP($B625,Tables!$B$52:$DY$57,K616,FALSE))","v":7.6999999999999999E-2},{"$f":"IF($C614=0,L619,VLOOKUP($B625,Tables!$B$52:$DY$57,L616,FALSE))","v":7.6999999999999999E-2},{"$f":"IF($C614=0,M619,VLOOKUP($B625,Tables!$B$52:$DY$57,M616,FALSE))","v":7.4999999999999997E-2},{"$f":"IF($C614=0,N619,VLOOKUP($B625,Tables!$B$52:$DY$57,N616,FALSE))","v":7.4999999999999997E-2},{"$f":"IF($C614=0,O619,VLOOKUP($B625,Tables!$B$52:$DY$57,O616,FALSE))","v":7.4999999999999997E-2},{"$f":"IF($C614=0,P619,VLOOKUP($B625,Tables!$B$52:$DY$57,P616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,Q619,VLOOKUP($B625,Tables!$B$52:$DY$57,Q616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,R619,VLOOKUP($B625,Tables!$B$52:$DY$57,R616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,S619,VLOOKUP($B625,Tables!$B$52:$DY$57,S616,FALSE))","v":7.85E-2},{"$f":"IF($C614=0,T619,VLOOKUP($B625,Tables!$B$52:$DY$57,T616,FALSE))","v":7.85E-2},{"$f":"IF($C614=0,U619,VLOOKUP($B625,Tables!$B$52:$DY$57,U616,FALSE))","v":7.85E-2},{"$f":"IF($C614=0,V619,VLOOKUP($B625,Tables!$B$52:$DY$57,V616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,W619,VLOOKUP($B625,Tables!$B$52:$DY$57,W616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,X619,VLOOKUP($B625,Tables!$B$52:$DY$57,X616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,Y619,VLOOKUP($B625,Tables!$B$52:$DY$57,Y616,FALSE))","v":7.4499999999999997E-2},{"$f":"IF($C614=0,Z619,VLOOKUP($B625,Tables!$B$52:$DY$57,Z616,FALSE))","v":7.4499999999999997E-2},{"$f":"IF($C614=0,AA619,VLOOKUP($B625,Tables!$B$52:$DY$57,AA616,FALSE))","v":7.4499999999999997E-2},{"$f":"IF($C614=0,AB619,VLOOKUP($B625,Tables!$B$52:$DY$57,AB616,FALSE))","v":7.4999999999999997E-2},{"$f":"IF($C614=0,AC619,VLOOKUP($B625,Tables!$B$52:$DY$57,AC616,FALSE))","v":7.4999999999999997E-2},{"$f":"IF($C614=0,AD619,VLOOKUP($B625,Tables!$B$52:$DY$57,AD616,FALSE))","v":7.4999999999999997E-2},{"$f":"IF($C614=0,AE619,VLOOKUP($B625,Tables!$B$52:$DY$57,AE616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,AF619,VLOOKUP($B625,Tables!$B$52:$DY$57,AF616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,AG619,VLOOKUP($B625,Tables!$B$52:$DY$57,AG616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,AH619,VLOOKUP($B625,Tables!$B$52:$DY$57,AH616,FALSE))","v":7.9500000000000001E-2},{"$f":"IF($C614=0,AI619,VLOOKUP($B625,Tables!$B$52:$DY$57,AI616,FALSE))","v":7.9500000000000001E-2},{"$f":"IF($C614=0,AJ619,VLOOKUP($B625,Tables!$B$52:$DY$57,AJ616,FALSE))","v":7.9500000000000001E-2},{"$f":"IF($C614=0,AK619,VLOOKUP($B625,Tables!$B$52:$DY$57,AK616,FALSE))","v":0.08},{"$f":"IF($C614=0,AL619,VLOOKUP($B625,Tables!$B$52:$DY$57,AL616,FALSE))","v":0.08},{"$f":"IF($C614=0,AM619,VLOOKUP($B625,Tables!$B$52:$DY$57,AM616,FALSE))","v":0.08},{"$f":"IF($C614=0,AN619,VLOOKUP($B625,Tables!$B$52:$DY$57,AN616,FALSE))","v":0.08},{"$f":"IF($C614=0,AO619,VLOOKUP($B625,Tables!$B$52:$DY$57,AO616,FALSE))","v":0.08},{"$f":"IF($C614=0,AP619,VLOOKUP($B625,Tables!$B$52:$DY$57,AP616,FALSE))","v":0.08},{"$f":"IF($C614=0,AQ619,VLOOKUP($B625,Tables!$B$52:$DY$57,AQ616,FALSE))","v":0.08},{"$f":"IF($C614=0,AR619,VLOOKUP($B625,Tables!$B$52:$DY$57,AR616,FALSE))","v":0.08},{"$f":"IF($C614=0,AS619,VLOOKUP($B625,Tables!$B$52:$DY$57,AS616,FALSE))","v":0.08},{"$f":"IF($C614=0,AT619,VLOOKUP($B625,Tables!$B$52:$DY$57,AT616,FALSE))","v":0.08},{"$f":"IF($C614=0,AU619,VLOOKUP($B625,Tables!$B$52:$DY$57,AU616,FALSE))","v":0.08},{"$f":"IF($C614=0,AV619,VLOOKUP($B625,Tables!$B$52:$DY$57,AV616,FALSE))","v":0.08},{"$f":"IF($C614=0,AW619,VLOOKUP($B625,Tables!$B$52:$DY$57,AW616,FALSE))","v":0.08},{"$f":"IF($C614=0,AX619,VLOOKUP($B625,Tables!$B$52:$DY$57,AX616,FALSE))","v":0.08},{"$f":"IF($C614=0,AY619,VLOOKUP($B625,Tables!$B$52:$DY$57,AY616,FALSE))","v":0.08},{"$f":"IF($C614=0,AZ619,VLOOKUP($B625,Tables!$B$52:$DY$57,AZ616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BA619,VLOOKUP($B625,Tables!$B$52:$DY$57,BA616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BB619,VLOOKUP($B625,Tables!$B$52:$DY$57,BB616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BC619,VLOOKUP($B625,Tables!$B$52:$DY$57,BC616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BD619,VLOOKUP($B625,Tables!$B$52:$DY$57,BD616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BE619,VLOOKUP($B625,Tables!$B$52:$DY$57,BE616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BF619,VLOOKUP($B625,Tables!$B$52:$DY$57,BF616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BG619,VLOOKUP($B625,Tables!$B$52:$DY$57,BG616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BH619,VLOOKUP($B625,Tables!$B$52:$DY$57,BH616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BI619,VLOOKUP($B625,Tables!$B$52:$DY$57,BI616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BJ619,VLOOKUP($B625,Tables!$B$52:$DY$57,BJ616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BK619,VLOOKUP($B625,Tables!$B$52:$DY$57,BK616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BL619,VLOOKUP($B625,Tables!$B$52:$DY$57,BL616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BM619,VLOOKUP($B625,Tables!$B$52:$DY$57,BM616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BN619,VLOOKUP($B625,Tables!$B$52:$DY$57,BN616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BO619,VLOOKUP($B625,Tables!$B$52:$DY$57,BO616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BP619,VLOOKUP($B625,Tables!$B$52:$DY$57,BP616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BQ619,VLOOKUP($B625,Tables!$B$52:$DY$57,BQ616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BR619,VLOOKUP($B625,Tables!$B$52:$DY$57,BR616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BS619,VLOOKUP($B625,Tables!$B$52:$DY$57,BS616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BT619,VLOOKUP($B625,Tables!$B$52:$DY$57,BT616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BU619,VLOOKUP($B625,Tables!$B$52:$DY$57,BU616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BV619,VLOOKUP($B625,Tables!$B$52:$DY$57,BV616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,BW619,VLOOKUP($B625,Tables!$B$52:$DY$57,BW616,FALSE))","v":8.0500000000000002E-2},null,null,null,{"$f":"IF($C614=0,CA619,VLOOKUP($B625,Tables!$B$52:$DY$57,CA616,FALSE))","v":7.5874999999999984E-2},{"$f":"IF($C614=0,CB619,VLOOKUP($B625,Tables!$B$52:$DY$57,CB616,FALSE))","v":7.6624999999999999E-2},{"$f":"IF($C614=0,CC619,VLOOKUP($B625,Tables!$B$52:$DY$57,CC616,FALSE))","v":7.8124999999999986E-2},{"$f":"IF($C614=0,CD619,VLOOKUP($B625,Tables!$B$52:$DY$57,CD616,FALSE))","v":7.9999999999999988E-2},{"$f":"IF($C614=0,CE619,VLOOKUP($B625,Tables!$B$52:$DY$57,CE616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,CF619,VLOOKUP($B625,Tables!$B$52:$DY$57,CF616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,CG619,VLOOKUP($B625,Tables!$B$52:$DY$57,CG616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,CH619,VLOOKUP($B625,Tables!$B$52:$DY$57,CH616,FALSE))","v":0.08},{"$f":"IF($C614=0,CI619,VLOOKUP($B625,Tables!$B$52:$DY$57,CI616,FALSE))","v":0.08},{"$f":"IF($C614=0,CJ619,VLOOKUP($B625,Tables!$B$52:$DY$57,CJ616,FALSE))","v":0.08},{"$f":"IF($C614=0,CK619,VLOOKUP($B625,Tables!$B$52:$DY$57,CK616,FALSE))","v":0.08}]
["Preferred Rate","Preferred Rate",{"$f":"IF($C614=0,C620,VLOOKUP($B626,Tables!$B$52:$DY$57,C616,FALSE))","v":0.05},{"$f":"IF($C614=0,D620,VLOOKUP($B626,Tables!$B$52:$DY$57,D616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,E620,VLOOKUP($B626,Tables!$B$52:$DY$57,E616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,F620,VLOOKUP($B626,Tables!$B$52:$DY$57,F616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,G620,VLOOKUP($B626,Tables!$B$52:$DY$57,G616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,H620,VLOOKUP($B626,Tables!$B$52:$DY$57,H616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,I620,VLOOKUP($B626,Tables!$B$52:$DY$57,I616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,J620,VLOOKUP($B626,Tables!$B$52:$DY$57,J616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,K620,VLOOKUP($B626,Tables!$B$52:$DY$57,K616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,L620,VLOOKUP($B626,Tables!$B$52:$DY$57,L616,FALSE))","v":7.8E-2},{"$f":"IF($C614=0,M620,VLOOKUP($B626,Tables!$B$52:$DY$57,M616,FALSE))","v":7.5999999999999998E-2},{"$f":"IF($C614=0,N620,VLOOKUP($B626,Tables!$B$52:$DY$57,N616,FALSE))","v":7.5999999999999998E-2},{"$f":"IF($C614=0,O620,VLOOKUP($B626,Tables!$B$52:$DY$57,O616,FALSE))","v":7.5999999999999998E-2},{"$f":"IF($C614=0,P620,VLOOKUP($B626,Tables!$B$52:$DY$57,P616,FALSE))","v":7.6499999999999999E-2},{"$f":"IF($C614=0,Q620,VLOOKUP($B626,Tables!$B$52:$DY$57,Q616,FALSE))","v":7.6499999999999999E-2},{"$f":"IF($C614=0,R620,VLOOKUP($B626,Tables!$B$52:$DY$57,R616,FALSE))","v":7.6499999999999999E-2},{"$f":"IF($C614=0,S620,VLOOKUP($B626,Tables!$B$52:$DY$57,S616,FALSE))","v":7.9500000000000001E-2},{"$f":"IF($C614=0,T620,VLOOKUP($B626,Tables!$B$52:$DY$57,T616,FALSE))","v":7.9500000000000001E-2},{"$f":"IF($C614=0,U620,VLOOKUP($B626,Tables!$B$52:$DY$57,U616,FALSE))","v":7.9500000000000001E-2},{"$f":"IF($C614=0,V620,VLOOKUP($B626,Tables!$B$52:$DY$57,V616,FALSE))","v":7.9000000000000001E-2},{"$f":"IF($C614=0,W620,VLOOKUP($B626,Tables!$B$52:$DY$57,W616,FALSE))","v":7.9000000000000001E-2},{"$f":"IF($C614=0,X620,VLOOKUP($B626,Tables!$B$52:$DY$57,X616,FALSE))","v":7.9000000000000001E-2},{"$f":"IF($C614=0,Y620,VLOOKUP($B626,Tables!$B$52:$DY$57,Y616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,Z620,VLOOKUP($B626,Tables!$B$52:$DY$57,Z616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,AA620,VLOOKUP($B626,Tables!$B$52:$DY$57,AA616,FALSE))","v":7.5499999999999998E-2},{"$f":"IF($C614=0,AB620,VLOOKUP($B626,Tables!$B$52:$DY$57,AB616,FALSE))","v":7.5999999999999998E-2},{"$f":"IF($C614=0,AC620,VLOOKUP($B626,Tables!$B$52:$DY$57,AC616,FALSE))","v":7.5999999999999998E-2},{"$f":"IF($C614=0,AD620,VLOOKUP($B626,Tables!$B$52:$DY$57,AD616,FALSE))","v":7.5999999999999998E-2},{"$f":"IF($C614=0,AE620,VLOOKUP($B626,Tables!$B$52:$DY$57,AE616,FALSE))","v":7.9000000000000001E-2},{"$f":"IF($C614=0,AF620,VLOOKUP($B626,Tables!$B$52:$DY$57,AF616,FALSE))","v":7.9000000000000001E-2},{"$f":"IF($C614=0,AG620,VLOOKUP($B626,Tables!$B$52:$DY$57,AG616,FALSE))","v":7.9000000000000001E-2},{"$f":"IF($C614=0,AH620,VLOOKUP($B626,Tables!$B$52:$DY$57,AH616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,AI620,VLOOKUP($B626,Tables!$B$52:$DY$57,AI616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,AJ620,VLOOKUP($B626,Tables!$B$52:$DY$57,AJ616,FALSE))","v":8.0500000000000002E-2},{"$f":"IF($C614=0,AK620,VLOOKUP($B626,Tables!$B$52:$DY$57,AK616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AL620,VLOOKUP($B626,Tables!$B$52:$DY$57,AL616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AM620,VLOOKUP($B626,Tables!$B$52:$DY$57,AM616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AN620,VLOOKUP($B626,Tables!$B$52:$DY$57,AN616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AO620,VLOOKUP($B626,Tables!$B$52:$DY$57,AO616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AP620,VLOOKUP($B626,Tables!$B$52:$DY$57,AP616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AQ620,VLOOKUP($B626,Tables!$B$52:$DY$57,AQ616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AR620,VLOOKUP($B626,Tables!$B$52:$DY$57,AR616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AS620,VLOOKUP($B626,Tables!$B$52:$DY$57,AS616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AT620,VLOOKUP($B626,Tables!$B$52:$DY$57,AT616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AU620,VLOOKUP($B626,Tables!$B$52:$DY$57,AU616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AV620,VLOOKUP($B626,Tables!$B$52:$DY$57,AV616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AW620,VLOOKUP($B626,Tables!$B$52:$DY$57,AW616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AX620,VLOOKUP($B626,Tables!$B$52:$DY$57,AX616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AY620,VLOOKUP($B626,Tables!$B$52:$DY$57,AY616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,AZ620,VLOOKUP($B626,Tables!$B$52:$DY$57,AZ616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BA620,VLOOKUP($B626,Tables!$B$52:$DY$57,BA616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BB620,VLOOKUP($B626,Tables!$B$52:$DY$57,BB616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BC620,VLOOKUP($B626,Tables!$B$52:$DY$57,BC616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BD620,VLOOKUP($B626,Tables!$B$52:$DY$57,BD616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BE620,VLOOKUP($B626,Tables!$B$52:$DY$57,BE616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BF620,VLOOKUP($B626,Tables!$B$52:$DY$57,BF616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BG620,VLOOKUP($B626,Tables!$B$52:$DY$57,BG616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BH620,VLOOKUP($B626,Tables!$B$52:$DY$57,BH616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BI620,VLOOKUP($B626,Tables!$B$52:$DY$57,BI616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BJ620,VLOOKUP($B626,Tables!$B$52:$DY$57,BJ616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BK620,VLOOKUP($B626,Tables!$B$52:$DY$57,BK616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BL620,VLOOKUP($B626,Tables!$B$52:$DY$57,BL616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BM620,VLOOKUP($B626,Tables!$B$52:$DY$57,BM616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BN620,VLOOKUP($B626,Tables!$B$52:$DY$57,BN616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BO620,VLOOKUP($B626,Tables!$B$52:$DY$57,BO616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BP620,VLOOKUP($B626,Tables!$B$52:$DY$57,BP616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BQ620,VLOOKUP($B626,Tables!$B$52:$DY$57,BQ616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BR620,VLOOKUP($B626,Tables!$B$52:$DY$57,BR616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BS620,VLOOKUP($B626,Tables!$B$52:$DY$57,BS616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BT620,VLOOKUP($B626,Tables!$B$52:$DY$57,BT616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BU620,VLOOKUP($B626,Tables!$B$52:$DY$57,BU616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BV620,VLOOKUP($B626,Tables!$B$52:$DY$57,BV616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,BW620,VLOOKUP($B626,Tables!$B$52:$DY$57,BW616,FALSE))","v":8.1500000000000003E-2},null,null,null,{"$f":"IF($C614=0,CA620,VLOOKUP($B626,Tables!$B$52:$DY$57,CA616,FALSE))","v":7.6874999999999985E-2},{"$f":"IF($C614=0,CB620,VLOOKUP($B626,Tables!$B$52:$DY$57,CB616,FALSE))","v":7.7625E-2},{"$f":"IF($C614=0,CC620,VLOOKUP($B626,Tables!$B$52:$DY$57,CC616,FALSE))","v":7.9124999999999987E-2},{"$f":"IF($C614=0,CD620,VLOOKUP($B626,Tables!$B$52:$DY$57,CD616,FALSE))","v":8.0999999999999989E-2},{"$f":"IF($C614=0,CE620,VLOOKUP($B626,Tables!$B$52:$DY$57,CE616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,CF620,VLOOKUP($B626,Tables!$B$52:$DY$57,CF616,FALSE))","v":8.1500000000000003E-2},{"$f":"IF($C614=0,CG620,VLOOKUP($B626,Tables!$B$52:$DY$57,CG616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,CH620,VLOOKUP($B626,Tables!$B$52:$DY$57,CH616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,CI620,VLOOKUP($B626,Tables!$B$52:$DY$57,CI616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,CJ620,VLOOKUP($B626,Tables!$B$52:$DY$57,CJ616,FALSE))","v":8.1000000000000003E-2},{"$f":"IF($C614=0,CK620,VLOOKUP($B626,Tables!$B$52:$DY$57,CK616,FALSE))","v":8.1000000000000003E-2}]
["Trust Preferred Rate","Trust Preferred Rate",{"$f":"IF($C614=0,C621,VLOOKUP($B627,Tables!$B$52:$DY$57,C616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,D621,VLOOKUP($B627,Tables!$B$52:$DY$57,D616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,E621,VLOOKUP($B627,Tables!$B$52:$DY$57,E616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,F621,VLOOKUP($B627,Tables!$B$52:$DY$57,F616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,G621,VLOOKUP($B627,Tables!$B$52:$DY$57,G616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,H621,VLOOKUP($B627,Tables!$B$52:$DY$57,H616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,I621,VLOOKUP($B627,Tables!$B$52:$DY$57,I616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,J621,VLOOKUP($B627,Tables!$B$52:$DY$57,J616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,K621,VLOOKUP($B627,Tables!$B$52:$DY$57,K616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,L621,VLOOKUP($B627,Tables!$B$52:$DY$57,L616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,M621,VLOOKUP($B627,Tables!$B$52:$DY$57,M616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,N621,VLOOKUP($B627,Tables!$B$52:$DY$57,N616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,O621,VLOOKUP($B627,Tables!$B$52:$DY$57,O616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,P621,VLOOKUP($B627,Tables!$B$52:$DY$57,P616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,Q621,VLOOKUP($B627,Tables!$B$52:$DY$57,Q616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,R621,VLOOKUP($B627,Tables!$B$52:$DY$57,R616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,S621,VLOOKUP($B627,Tables!$B$52:$DY$57,S616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,T621,VLOOKUP($B627,Tables!$B$52:$DY$57,T616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,U621,VLOOKUP($B627,Tables!$B$52:$DY$57,U616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,V621,VLOOKUP($B627,Tables!$B$52:$DY$57,V616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,W621,VLOOKUP($B627,Tables!$B$52:$DY$57,W616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,X621,VLOOKUP($B627,Tables!$B$52:$DY$57,X616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,Y621,VLOOKUP($B627,Tables!$B$52:$DY$57,Y616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,Z621,VLOOKUP($B627,Tables!$B$52:$DY$57,Z616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AA621,VLOOKUP($B627,Tables!$B$52:$DY$57,AA616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AB621,VLOOKUP($B627,Tables!$B$52:$DY$57,AB616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AC621,VLOOKUP($B627,Tables!$B$52:$DY$57,AC616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AD621,VLOOKUP($B627,Tables!$B$52:$DY$57,AD616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AE621,VLOOKUP($B627,Tables!$B$52:$DY$57,AE616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AF621,VLOOKUP($B627,Tables!$B$52:$DY$57,AF616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AG621,VLOOKUP($B627,Tables!$B$52:$DY$57,AG616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AH621,VLOOKUP($B627,Tables!$B$52:$DY$57,AH616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AI621,VLOOKUP($B627,Tables!$B$52:$DY$57,AI616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AJ621,VLOOKUP($B627,Tables!$B$52:$DY$57,AJ616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AK621,VLOOKUP($B627,Tables!$B$52:$DY$57,AK616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AL621,VLOOKUP($B627,Tables!$B$52:$DY$57,AL616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AM621,VLOOKUP($B627,Tables!$B$52:$DY$57,AM616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AN621,VLOOKUP($B627,Tables!$B$52:$DY$57,AN616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AO621,VLOOKUP($B627,Tables!$B$52:$DY$57,AO616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AP621,VLOOKUP($B627,Tables!$B$52:$DY$57,AP616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AQ621,VLOOKUP($B627,Tables!$B$52:$DY$57,AQ616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AR621,VLOOKUP($B627,Tables!$B$52:$DY$57,AR616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AS621,VLOOKUP($B627,Tables!$B$52:$DY$57,AS616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AT621,VLOOKUP($B627,Tables!$B$52:$DY$57,AT616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AU621,VLOOKUP($B627,Tables!$B$52:$DY$57,AU616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AV621,VLOOKUP($B627,Tables!$B$52:$DY$57,AV616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AW621,VLOOKUP($B627,Tables!$B$52:$DY$57,AW616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AX621,VLOOKUP($B627,Tables!$B$52:$DY$57,AX616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AY621,VLOOKUP($B627,Tables!$B$52:$DY$57,AY616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,AZ621,VLOOKUP($B627,Tables!$B$52:$DY$57,AZ616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BA621,VLOOKUP($B627,Tables!$B$52:$DY$57,BA616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BB621,VLOOKUP($B627,Tables!$B$52:$DY$57,BB616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BC621,VLOOKUP($B627,Tables!$B$52:$DY$57,BC616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BD621,VLOOKUP($B627,Tables!$B$52:$DY$57,BD616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BE621,VLOOKUP($B627,Tables!$B$52:$DY$57,BE616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BF621,VLOOKUP($B627,Tables!$B$52:$DY$57,BF616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BG621,VLOOKUP($B627,Tables!$B$52:$DY$57,BG616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BH621,VLOOKUP($B627,Tables!$B$52:$DY$57,BH616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BI621,VLOOKUP($B627,Tables!$B$52:$DY$57,BI616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BJ621,VLOOKUP($B627,Tables!$B$52:$DY$57,BJ616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BK621,VLOOKUP($B627,Tables!$B$52:$DY$57,BK616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BL621,VLOOKUP($B627,Tables!$B$52:$DY$57,BL616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BM621,VLOOKUP($B627,Tables!$B$52:$DY$57,BM616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BN621,VLOOKUP($B627,Tables!$B$52:$DY$57,BN616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BO621,VLOOKUP($B627,Tables!$B$52:$DY$57,BO616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BP621,VLOOKUP($B627,Tables!$B$52:$DY$57,BP616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BQ621,VLOOKUP($B627,Tables!$B$52:$DY$57,BQ616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BR621,VLOOKUP($B627,Tables!$B$52:$DY$57,BR616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BS621,VLOOKUP($B627,Tables!$B$52:$DY$57,BS616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BT621,VLOOKUP($B627,Tables!$B$52:$DY$57,BT616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BU621,VLOOKUP($B627,Tables!$B$52:$DY$57,BU616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BV621,VLOOKUP($B627,Tables!$B$52:$DY$57,BV616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,BW621,VLOOKUP($B627,Tables!$B$52:$DY$57,BW616,FALSE))","v":7.3999999999999996E-2},null,null,null,{"$f":"IF($C614=0,CA621,VLOOKUP($B627,Tables!$B$52:$DY$57,CA616,FALSE))","v":7.3999999999999982E-2},{"$f":"IF($C614=0,CB621,VLOOKUP($B627,Tables!$B$52:$DY$57,CB616,FALSE))","v":7.3999999999999982E-2},{"$f":"IF($C614=0,CC621,VLOOKUP($B627,Tables!$B$52:$DY$57,CC616,FALSE))","v":7.3999999999999982E-2},{"$f":"IF($C614=0,CD621,VLOOKUP($B627,Tables!$B$52:$DY$57,CD616,FALSE))","v":7.3999999999999982E-2},{"$f":"IF($C614=0,CE621,VLOOKUP($B627,Tables!$B$52:$DY$57,CE616,FALSE))","v":7.3999999999999982E-2},{"$f":"IF($C614=0,CF621,VLOOKUP($B627,Tables!$B$52:$DY$57,CF616,FALSE))","v":7.3999999999999982E-2},{"$f":"IF($C614=0,CG621,VLOOKUP($B627,Tables!$B$52:$DY$57,CG616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,CH621,VLOOKUP($B627,Tables!$B$52:$DY$57,CH616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,CI621,VLOOKUP($B627,Tables!$B$52:$DY$57,CI616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,CJ621,VLOOKUP($B627,Tables!$B$52:$DY$57,CJ616,FALSE))","v":7.3999999999999996E-2},{"$f":"IF($C614=0,CK621,VLOOKUP($B627,Tables!$B$52:$DY$57,CK616,FALSE))","v":7.3999999999999996E-2}]
["IDC Equity Rate","IDC Equity Rate",0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,{"$f":"SUM(D628:O628)/12","v":0.12000000000000004},{"$f":"SUM(P628:AA628)/12","v":0.12000000000000004},{"$f":"SUM(AB628:AM628)/12","v":0.12000000000000004},{"$f":"SUM(AN628:AY628)/12","v":0.12000000000000004},{"$f":"SUM(AZ628:BK628)/12","v":0.12000000000000004},{"$f":"SUM(BL628:BW628)/12","v":0.12000000000000004},0.12,0.12,0.12,0.12,0.12]
[null,"Daily Rates"]
["Short Term Debt Interest Rate - Daily","Short Term Debt Interest Rate - Daily",{"$f":"C623/12/C604","v":0},{"$f":"D623/12/D604","v":5.138888888888889E-5},5.138888888888889E-5,5.138888888888889E-5,5.8333333333333333E-5,5.8333333333333333E-5,5.8333333333333333E-5,7.9166666666666662E-5,7.9166666666666662E-5,7.9166666666666662E-5,9.4444444444444456E-5,9.4444444444444456E-5,9.4444444444444456E-5,1.1388888888888889E-4,1.1388888888888889E-4,1.1388888888888889E-4,1.3611111111111113E-4,1.3611111111111113E-4,1.3611111111111113E-4,1.4722222222222223E-4,1.4722222222222223E-4,1.4722222222222223E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,{"$f":"AJ623/12/AJ604","v":1.4861111111111111E-4},1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,{"$f":"BP623/12/BP604","v":1.4166666666666665E-4},1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,null,null,null,{"$f":"SUM(D630:O630)/12","v":7.0833333333333325E-5},{"$f":"SUM(P630:AA630)/12","v":1.3645833333333335E-4},{"$f":"SUM(AB630:AM630)/12","v":1.4861111111111111E-4},{"$f":"SUM(AN630:AY630)/12","v":1.4166666666666665E-4},{"$f":"SUM(AZ630:BK630)/12","v":1.4166666666666665E-4},{"$f":"SUM(BL630:BW630)/12","v":1.4166666666666665E-4},{"$f":"CG623/CG604","v":1.4166666666666665E-4},{"$f":"CH623/CH604","v":1.4166666666666665E-4},{"$f":"CI623/CI604","v":1.4166666666666665E-4},{"$f":"CJ623/CJ604","v":1.4166666666666665E-4},{"$f":"CK623/CK604","v":1.4166666666666665E-4}]
["Temporary Cash Investment Rate - Daily","Temporary Cash Investment Rate - Daily",{"$f":"C624/12/C604","v":0},{"$f":"D624/12/D604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ624/12/AJ604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP624/12/BP604","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D631:O631)/12","v":0},{"$f":"SUM(P631:AA631)/12","v":0},{"$f":"SUM(AB631:AM631)/12","v":0},{"$f":"SUM(AN631:AY631)/12","v":0},{"$f":"SUM(AZ631:BK631)/12","v":0},{"$f":"SUM(BL631:BW631)/12","v":0},{"$f":"CG624/CG604","v":0},{"$f":"CH624/CH604","v":0},{"$f":"CI624/CI604","v":0},{"$f":"CJ624/CJ604","v":0},{"$f":"CK624/CK604","v":0}]
["Long Term Debt Interest Rate - Daily","Long Term Debt Interest Rate - Daily",{"$f":"C625/12/C604","v":1.9444444444444446E-4},{"$f":"D625/12/D604","v":2.0694444444444444E-4},2.0694444444444444E-4,2.0694444444444444E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.0833333333333332E-4,2.0833333333333332E-4,2.0833333333333332E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.1805555555555556E-4,2.1805555555555556E-4,2.1805555555555556E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.0694444444444444E-4,2.0694444444444444E-4,2.0694444444444444E-4,2.0833333333333332E-4,2.0833333333333332E-4,2.0833333333333332E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.2083333333333333E-4,2.2083333333333333E-4,{"$f":"AJ625/12/AJ604","v":2.2083333333333333E-4},2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,{"$f":"BP625/12/BP604","v":2.2361111111111111E-4},2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,null,null,null,{"$f":"SUM(D632:O632)/12","v":2.1076388888888889E-4},{"$f":"SUM(P632:AA632)/12","v":2.1284722222222224E-4},{"$f":"SUM(AB632:AM632)/12","v":2.1701388888888888E-4},{"$f":"SUM(AN632:AY632)/12","v":2.2222222222222221E-4},{"$f":"SUM(AZ632:BK632)/12","v":2.2361111111111109E-4},{"$f":"SUM(BL632:BW632)/12","v":2.2361111111111109E-4},{"$f":"CG625/CG604","v":2.2361111111111111E-4},{"$f":"CH625/CH604","v":2.2222222222222223E-4},{"$f":"CI625/CI604","v":2.2222222222222223E-4},{"$f":"CJ625/CJ604","v":2.2222222222222223E-4},{"$f":"CK625/CK604","v":2.2222222222222223E-4}]
["Preferred Rate - Daily","Preferred Rate - Daily",{"$f":"C626/12/C604","v":1.3888888888888889E-4},{"$f":"D626/12/D604","v":2.0972222222222223E-4},2.0972222222222223E-4,2.0972222222222223E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1111111111111111E-4,2.1111111111111111E-4,2.1111111111111111E-4,2.1249999999999999E-4,2.1249999999999999E-4,2.1249999999999999E-4,2.2083333333333333E-4,2.2083333333333333E-4,2.2083333333333333E-4,2.1944444444444444E-4,2.1944444444444444E-4,2.1944444444444444E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.1111111111111111E-4,2.1111111111111111E-4,2.1111111111111111E-4,2.1944444444444444E-4,2.1944444444444444E-4,2.1944444444444444E-4,2.2361111111111111E-4,2.2361111111111111E-4,{"$f":"AJ626/12/AJ604","v":2.2361111111111111E-4},2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,{"$f":"BP626/12/BP604","v":2.263888888888889E-4},2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,null,null,null,{"$f":"SUM(D633:O633)/12","v":2.1354166666666668E-4},{"$f":"SUM(P633:AA633)/12","v":2.15625E-4},{"$f":"SUM(AB633:AM633)/12","v":2.1979166666666664E-4},{"$f":"SUM(AN633:AY633)/12","v":2.2499999999999997E-4},{"$f":"SUM(AZ633:BK633)/12","v":2.2638888888888885E-4},{"$f":"SUM(BL633:BW633)/12","v":2.2638888888888885E-4},{"$f":"CG626/CG604","v":2.2499999999999999E-4},{"$f":"CH626/CH604","v":2.2499999999999999E-4},{"$f":"CI626/CI604","v":2.2499999999999999E-4},{"$f":"CJ626/CJ604","v":2.2499999999999999E-4},{"$f":"CK626/CK604","v":2.2499999999999999E-4}]
["Trust Preferred Rate - Daily","Trust Preferred Rate - Daily",{"$f":"C627/12/C604","v":2.0555555555555556E-4},{"$f":"D627/12/D604","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"AJ627/12/AJ604","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"BP627/12/BP604","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,null,null,null,{"$f":"SUM(D634:O634)/12","v":2.0555555555555559E-4},{"$f":"SUM(P634:AA634)/12","v":2.0555555555555559E-4},{"$f":"SUM(AB634:AM634)/12","v":2.0555555555555559E-4},{"$f":"SUM(AN634:AY634)/12","v":2.0555555555555559E-4},{"$f":"SUM(AZ634:BK634)/12","v":2.0555555555555559E-4},{"$f":"SUM(BL634:BW634)/12","v":2.0555555555555559E-4},{"$f":"CG627/CG604","v":2.0555555555555556E-4},{"$f":"CH627/CH604","v":2.0555555555555556E-4},{"$f":"CI627/CI604","v":2.0555555555555556E-4},{"$f":"CJ627/CJ604","v":2.0555555555555556E-4},{"$f":"CK627/CK604","v":2.0555555555555556E-4}]
[null,"IDC WACC"]
["IDC Weighted Average Cost of Capital","IDC Weighted Average Cost of Capital",{"$f":"(C594*C625)+(C595*C626)+(C596*C627)+(C597*C628)","v":0.12},{"$f":"(D594*D625)+(D595*D626)+(D596*D627)+(D597*D628)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"(AJ594*AJ625)+(AJ595*AJ626)+(AJ596*AJ627)+(AJ597*AJ628)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"(BP594*BP625)+(BP595*BP626)+(BP596*BP627)+(BP597*BP628)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,{"$f":"SUM(D636:O636)/12","v":0.12000000000000004},{"$f":"SUM(P636:AA636)/12","v":0.12000000000000004},{"$f":"SUM(AB636:AM636)/12","v":0.12000000000000004},{"$f":"SUM(AN636:AY636)/12","v":0.12000000000000004},{"$f":"SUM(AZ636:BK636)/12","v":0.12000000000000004},{"$f":"SUM(BL636:BW636)/12","v":0.12000000000000004},{"$f":"(CG594*CG625)+(CG595*CG626)+(CG596*CG627)+(CG597*CG628)","v":0.12},{"$f":"(CH594*CH625)+(CH595*CH626)+(CH596*CH627)+(CH597*CH628)","v":0.12},{"$f":"(CI594*CI625)+(CI595*CI626)+(CI596*CI627)+(CI597*CI628)","v":0.12},{"$f":"(CJ594*CJ625)+(CJ595*CJ626)+(CJ596*CJ627)+(CJ597*CJ628)","v":0.12},{"$f":"(CK594*CK625)+(CK595*CK626)+(CK596*CK627)+(CK597*CK628)","v":0.12}]
[]
[null,"Tax Rate Inputs"]
[null,"156 - 1.00.02"]
[{"$f":"B640","v":"Income Tax Authority Number"},"Income Tax Authority Number",3]
[null,"Authority Number Corresponds to:",{"$f":"HLOOKUP(C640,Tables!$C$7:$I$8,2)","v":"GULF"}]
[{"$f":"B642","v":"State and Federal or Composite?"},"State and Federal or Composite?",1]
[null,"Source of Rate Information",1]
[]
[null,"Manually Entered Rates",2,{"$f":"C645+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"AI645+1","v":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,{"$f":"BO645+1","v":67},68,69,70,71,72,73,74,null,null,null,{"$f":"CB645-1","v":80},81,82,83,84,85,86,{"$f":"CG645+1","v":87},{"$f":"CH645+1","v":88},{"$f":"CI645+1","v":89},{"$f":"CJ645+1","v":90}]
[null,"State Tax Rate - Manual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D646:O646)/12","v":0},{"$f":"SUM(P646:AA646)/12","v":0},{"$f":"SUM(AB646:AM646)/12","v":0},{"$f":"SUM(AN646:AY646)/12","v":0},{"$f":"SUM(AZ646:BK646)/12","v":0},{"$f":"SUM(BL646:BW646)/12","v":0},0,0,0,0,0]
[null,"Federal Tax Rate - Manual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D647:O647)/12","v":0},{"$f":"SUM(P647:AA647)/12","v":0},{"$f":"SUM(AB647:AM647)/12","v":0},{"$f":"SUM(AN647:AY647)/12","v":0},{"$f":"SUM(AZ647:BK647)/12","v":0},{"$f":"SUM(BL647:BW647)/12","v":0},0,0,0,0,0]
[null,"Composite Tax Rate - Manual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D648:O648)/12","v":0},{"$f":"SUM(P648:AA648)/12","v":0},{"$f":"SUM(AB648:AM648)/12","v":0},{"$f":"SUM(AN648:AY648)/12","v":0},{"$f":"SUM(AZ648:BK648)/12","v":0},{"$f":"SUM(BL648:BW648)/12","v":0},0,0,0,0,0]
[null,"Ad Valorem Rate - Manual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D649:O649)/12","v":0},{"$f":"SUM(P649:AA649)/12","v":0},{"$f":"SUM(AB649:AM649)/12","v":0},{"$f":"SUM(AN649:AY649)/12","v":0},{"$f":"SUM(AZ649:BK649)/12","v":0},{"$f":"SUM(BL649:BW649)/12","v":0},0,0,0,0,0]
[null,"Rates In Use"]
["State Tax Rate","State Tax Rate",{"$f":"IF(C$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,C645,FALSE),C646)))","v":0},{"$f":"IF(D$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,D645,FALSE),D646)))","v":0},{"$f":"IF(E$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,E645,FALSE),E646)))","v":0},{"$f":"IF(F$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,F645,FALSE),F646)))","v":0},{"$f":"IF(G$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,G645,FALSE),G646)))","v":0},{"$f":"IF(H$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,H645,FALSE),H646)))","v":0},{"$f":"IF(I$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,I645,FALSE),I646)))","v":0},{"$f":"IF(J$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,J645,FALSE),J646)))","v":0},{"$f":"IF(K$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,K645,FALSE),K646)))","v":0},{"$f":"IF(L$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,L645,FALSE),L646)))","v":0},{"$f":"IF(M$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,M645,FALSE),M646)))","v":0},{"$f":"IF(N$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,N645,FALSE),N646)))","v":0},{"$f":"IF(O$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,O645,FALSE),O646)))","v":0},{"$f":"IF(P$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,P645,FALSE),P646)))","v":0},{"$f":"IF(Q$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Q645,FALSE),Q646)))","v":0},{"$f":"IF(R$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,R645,FALSE),R646)))","v":0},{"$f":"IF(S$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,S645,FALSE),S646)))","v":0},{"$f":"IF(T$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,T645,FALSE),T646)))","v":0},{"$f":"IF(U$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,U645,FALSE),U646)))","v":0},{"$f":"IF(V$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,V645,FALSE),V646)))","v":0},{"$f":"IF(W$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,W645,FALSE),W646)))","v":0},{"$f":"IF(X$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,X645,FALSE),X646)))","v":0},{"$f":"IF(Y$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Y645,FALSE),Y646)))","v":0},{"$f":"IF(Z$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Z645,FALSE),Z646)))","v":0},{"$f":"IF(AA$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AA645,FALSE),AA646)))","v":0},{"$f":"IF(AB$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AB645,FALSE),AB646)))","v":0},{"$f":"IF(AC$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AC645,FALSE),AC646)))","v":0},{"$f":"IF(AD$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AD645,FALSE),AD646)))","v":0},{"$f":"IF(AE$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AE645,FALSE),AE646)))","v":0},{"$f":"IF(AF$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AF645,FALSE),AF646)))","v":0},{"$f":"IF(AG$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AG645,FALSE),AG646)))","v":0},{"$f":"IF(AH$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AH645,FALSE),AH646)))","v":0},{"$f":"IF(AI$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AI645,FALSE),AI646)))","v":0},{"$f":"IF(AJ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AJ645,FALSE),AJ646)))","v":0},{"$f":"IF(AK$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AK645,FALSE),AK646)))","v":0},{"$f":"IF(AL$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AL645,FALSE),AL646)))","v":0},{"$f":"IF(AM$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AM645,FALSE),AM646)))","v":0},{"$f":"IF(AN$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AN645,FALSE),AN646)))","v":0},{"$f":"IF(AO$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AO645,FALSE),AO646)))","v":0},{"$f":"IF(AP$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AP645,FALSE),AP646)))","v":0},{"$f":"IF(AQ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AQ645,FALSE),AQ646)))","v":0},{"$f":"IF(AR$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AR645,FALSE),AR646)))","v":0},{"$f":"IF(AS$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AS645,FALSE),AS646)))","v":0},{"$f":"IF(AT$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AT645,FALSE),AT646)))","v":0},{"$f":"IF(AU$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AU645,FALSE),AU646)))","v":0},{"$f":"IF(AV$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AV645,FALSE),AV646)))","v":0},{"$f":"IF(AW$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AW645,FALSE),AW646)))","v":0},{"$f":"IF(AX$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AX645,FALSE),AX646)))","v":0},{"$f":"IF(AY$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AY645,FALSE),AY646)))","v":0},{"$f":"IF(AZ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AZ645,FALSE),AZ646)))","v":0},{"$f":"IF(BA$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BA645,FALSE),BA646)))","v":0},{"$f":"IF(BB$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BB645,FALSE),BB646)))","v":0},{"$f":"IF(BC$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BC645,FALSE),BC646)))","v":0},{"$f":"IF(BD$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BD645,FALSE),BD646)))","v":0},{"$f":"IF(BE$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BE645,FALSE),BE646)))","v":0},{"$f":"IF(BF$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BF645,FALSE),BF646)))","v":0},{"$f":"IF(BG$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BG645,FALSE),BG646)))","v":0},{"$f":"IF(BH$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BH645,FALSE),BH646)))","v":0},{"$f":"IF(BI$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BI645,FALSE),BI646)))","v":0},{"$f":"IF(BJ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BJ645,FALSE),BJ646)))","v":0},{"$f":"IF(BK$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BK645,FALSE),BK646)))","v":0},{"$f":"IF(BL$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BL645,FALSE),BL646)))","v":0},{"$f":"IF(BM$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BM645,FALSE),BM646)))","v":0},{"$f":"IF(BN$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BN645,FALSE),BN646)))","v":0},{"$f":"IF(BO$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BO645,FALSE),BO646)))","v":0},{"$f":"IF(BP$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BP645,FALSE),BP646)))","v":0},{"$f":"IF(BQ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BQ645,FALSE),BQ646)))","v":0},{"$f":"IF(BR$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BR645,FALSE),BR646)))","v":0},{"$f":"IF(BS$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BS645,FALSE),BS646)))","v":0},{"$f":"IF(BT$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BT645,FALSE),BT646)))","v":0},{"$f":"IF(BU$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BU645,FALSE),BU646)))","v":0},{"$f":"IF(BV$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BV645,FALSE),BV646)))","v":0},{"$f":"IF(BW$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BW645,FALSE),BW646)))","v":0},null,null,null,{"$f":"IF(CA$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CA645,FALSE),CA646)))","v":0},{"$f":"IF(CB$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CB645,FALSE),CB646)))","v":0},{"$f":"IF(CC$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CC645,FALSE),CC646)))","v":0},{"$f":"IF(CD$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CD645,FALSE),CD646)))","v":0},{"$f":"IF(CE$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CE645,FALSE),CE646)))","v":0},{"$f":"IF(CF$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CF645,FALSE),CF646)))","v":0},{"$f":"IF(CG$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CG645,FALSE),CG646)))","v":0},{"$f":"IF(CH$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CH645,FALSE),CH646)))","v":0},{"$f":"IF(CI$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CI645,FALSE),CI646)))","v":0},{"$f":"IF(CJ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CJ645,FALSE),CJ646)))","v":0},{"$f":"IF(CK$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"State Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CK645,FALSE),CK646)))","v":0}]
["Federal Tax Rate","Federal Tax Rate",{"$f":"IF(C$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,C645,FALSE),C647)))","v":0},{"$f":"IF(D$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,D645,FALSE),D647)))","v":0},{"$f":"IF(E$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,E645,FALSE),E647)))","v":0},{"$f":"IF(F$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,F645,FALSE),F647)))","v":0},{"$f":"IF(G$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,G645,FALSE),G647)))","v":0},{"$f":"IF(H$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,H645,FALSE),H647)))","v":0},{"$f":"IF(I$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,I645,FALSE),I647)))","v":0},{"$f":"IF(J$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,J645,FALSE),J647)))","v":0},{"$f":"IF(K$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,K645,FALSE),K647)))","v":0},{"$f":"IF(L$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,L645,FALSE),L647)))","v":0},{"$f":"IF(M$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,M645,FALSE),M647)))","v":0},{"$f":"IF(N$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,N645,FALSE),N647)))","v":0},{"$f":"IF(O$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,O645,FALSE),O647)))","v":0},{"$f":"IF(P$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,P645,FALSE),P647)))","v":0},{"$f":"IF(Q$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,Q645,FALSE),Q647)))","v":0},{"$f":"IF(R$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,R645,FALSE),R647)))","v":0},{"$f":"IF(S$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,S645,FALSE),S647)))","v":0},{"$f":"IF(T$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,T645,FALSE),T647)))","v":0},{"$f":"IF(U$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,U645,FALSE),U647)))","v":0},{"$f":"IF(V$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,V645,FALSE),V647)))","v":0},{"$f":"IF(W$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,W645,FALSE),W647)))","v":0},{"$f":"IF(X$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,X645,FALSE),X647)))","v":0},{"$f":"IF(Y$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,Y645,FALSE),Y647)))","v":0},{"$f":"IF(Z$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,Z645,FALSE),Z647)))","v":0},{"$f":"IF(AA$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AA645,FALSE),AA647)))","v":0},{"$f":"IF(AB$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AB645,FALSE),AB647)))","v":0},{"$f":"IF(AC$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AC645,FALSE),AC647)))","v":0},{"$f":"IF(AD$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AD645,FALSE),AD647)))","v":0},{"$f":"IF(AE$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AE645,FALSE),AE647)))","v":0},{"$f":"IF(AF$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AF645,FALSE),AF647)))","v":0},{"$f":"IF(AG$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AG645,FALSE),AG647)))","v":0},{"$f":"IF(AH$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AH645,FALSE),AH647)))","v":0},{"$f":"IF(AI$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AI645,FALSE),AI647)))","v":0},{"$f":"IF(AJ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AJ645,FALSE),AJ647)))","v":0},{"$f":"IF(AK$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AK645,FALSE),AK647)))","v":0},{"$f":"IF(AL$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AL645,FALSE),AL647)))","v":0},{"$f":"IF(AM$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AM645,FALSE),AM647)))","v":0},{"$f":"IF(AN$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AN645,FALSE),AN647)))","v":0},{"$f":"IF(AO$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AO645,FALSE),AO647)))","v":0},{"$f":"IF(AP$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AP645,FALSE),AP647)))","v":0},{"$f":"IF(AQ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AQ645,FALSE),AQ647)))","v":0},{"$f":"IF(AR$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AR645,FALSE),AR647)))","v":0},{"$f":"IF(AS$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AS645,FALSE),AS647)))","v":0},{"$f":"IF(AT$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AT645,FALSE),AT647)))","v":0},{"$f":"IF(AU$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AU645,FALSE),AU647)))","v":0},{"$f":"IF(AV$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AV645,FALSE),AV647)))","v":0},{"$f":"IF(AW$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AW645,FALSE),AW647)))","v":0},{"$f":"IF(AX$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AX645,FALSE),AX647)))","v":0},{"$f":"IF(AY$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AY645,FALSE),AY647)))","v":0},{"$f":"IF(AZ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,AZ645,FALSE),AZ647)))","v":0},{"$f":"IF(BA$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BA645,FALSE),BA647)))","v":0},{"$f":"IF(BB$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BB645,FALSE),BB647)))","v":0},{"$f":"IF(BC$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BC645,FALSE),BC647)))","v":0},{"$f":"IF(BD$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BD645,FALSE),BD647)))","v":0},{"$f":"IF(BE$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BE645,FALSE),BE647)))","v":0},{"$f":"IF(BF$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BF645,FALSE),BF647)))","v":0},{"$f":"IF(BG$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BG645,FALSE),BG647)))","v":0},{"$f":"IF(BH$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BH645,FALSE),BH647)))","v":0},{"$f":"IF(BI$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BI645,FALSE),BI647)))","v":0},{"$f":"IF(BJ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BJ645,FALSE),BJ647)))","v":0},{"$f":"IF(BK$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BK645,FALSE),BK647)))","v":0},{"$f":"IF(BL$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BL645,FALSE),BL647)))","v":0},{"$f":"IF(BM$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BM645,FALSE),BM647)))","v":0},{"$f":"IF(BN$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BN645,FALSE),BN647)))","v":0},{"$f":"IF(BO$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BO645,FALSE),BO647)))","v":0},{"$f":"IF(BP$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BP645,FALSE),BP647)))","v":0},{"$f":"IF(BQ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BQ645,FALSE),BQ647)))","v":0},{"$f":"IF(BR$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BR645,FALSE),BR647)))","v":0},{"$f":"IF(BS$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BS645,FALSE),BS647)))","v":0},{"$f":"IF(BT$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BT645,FALSE),BT647)))","v":0},{"$f":"IF(BU$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BU645,FALSE),BU647)))","v":0},{"$f":"IF(BV$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BV645,FALSE),BV647)))","v":0},{"$f":"IF(BW$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,BW645,FALSE),BW647)))","v":0},null,null,null,{"$f":"IF(CA$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CA645,FALSE),CA647)))","v":0},{"$f":"IF(CB$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CB645,FALSE),CB647)))","v":0},{"$f":"IF(CC$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CC645,FALSE),CC647)))","v":0},{"$f":"IF(CD$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CD645,FALSE),CD647)))","v":0},{"$f":"IF(CE$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CE645,FALSE),CE647)))","v":0},{"$f":"IF(CF$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CF645,FALSE),CF647)))","v":0},{"$f":"IF(CG$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CG645,FALSE),CG647)))","v":0},{"$f":"IF(CH$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CH645,FALSE),CH647)))","v":0},{"$f":"IF(CI$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CI645,FALSE),CI647)))","v":0},{"$f":"IF(CJ$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CJ645,FALSE),CJ647)))","v":0},{"$f":"IF(CK$6=\"Actual\",0,IF($C642=1,0,IF($C643=1,VLOOKUP(\"Federal Tax Rate\",Tables!$B$12:$DY$33,CK645,FALSE),CK647)))","v":0}]
["Composite Tax Rate","Composite Tax Rate",{"$f":"IF(C$6=\"Actual\",0,IF($C642=0,(1-(1*C651))*C652+(1*C651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,C645,FALSE),C648)))","v":0},{"$f":"IF(D$6=\"Actual\",0,IF($C642=0,(1-(1*D651))*D652+(1*D651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,D645,FALSE),D648)))","v":0},{"$f":"IF(E$6=\"Actual\",0,IF($C642=0,(1-(1*E651))*E652+(1*E651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,E645,FALSE),E648)))","v":0},{"$f":"IF(F$6=\"Actual\",0,IF($C642=0,(1-(1*F651))*F652+(1*F651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,F645,FALSE),F648)))","v":0},{"$f":"IF(G$6=\"Actual\",0,IF($C642=0,(1-(1*G651))*G652+(1*G651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,G645,FALSE),G648)))","v":0},{"$f":"IF(H$6=\"Actual\",0,IF($C642=0,(1-(1*H651))*H652+(1*H651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,H645,FALSE),H648)))","v":0},{"$f":"IF(I$6=\"Actual\",0,IF($C642=0,(1-(1*I651))*I652+(1*I651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,I645,FALSE),I648)))","v":0},{"$f":"IF(J$6=\"Actual\",0,IF($C642=0,(1-(1*J651))*J652+(1*J651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,J645,FALSE),J648)))","v":0},{"$f":"IF(K$6=\"Actual\",0,IF($C642=0,(1-(1*K651))*K652+(1*K651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,K645,FALSE),K648)))","v":0},{"$f":"IF(L$6=\"Actual\",0,IF($C642=0,(1-(1*L651))*L652+(1*L651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,L645,FALSE),L648)))","v":0},{"$f":"IF(M$6=\"Actual\",0,IF($C642=0,(1-(1*M651))*M652+(1*M651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,M645,FALSE),M648)))","v":0},{"$f":"IF(N$6=\"Actual\",0,IF($C642=0,(1-(1*N651))*N652+(1*N651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,N645,FALSE),N648)))","v":0},{"$f":"IF(O$6=\"Actual\",0,IF($C642=0,(1-(1*O651))*O652+(1*O651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,O645,FALSE),O648)))","v":0},{"$f":"IF(P$6=\"Actual\",0,IF($C642=0,(1-(1*P651))*P652+(1*P651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,P645,FALSE),P648)))","v":0},{"$f":"IF(Q$6=\"Actual\",0,IF($C642=0,(1-(1*Q651))*Q652+(1*Q651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Q645,FALSE),Q648)))","v":0},{"$f":"IF(R$6=\"Actual\",0,IF($C642=0,(1-(1*R651))*R652+(1*R651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,R645,FALSE),R648)))","v":0},{"$f":"IF(S$6=\"Actual\",0,IF($C642=0,(1-(1*S651))*S652+(1*S651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,S645,FALSE),S648)))","v":0},{"$f":"IF(T$6=\"Actual\",0,IF($C642=0,(1-(1*T651))*T652+(1*T651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,T645,FALSE),T648)))","v":0},{"$f":"IF(U$6=\"Actual\",0,IF($C642=0,(1-(1*U651))*U652+(1*U651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,U645,FALSE),U648)))","v":0},{"$f":"IF(V$6=\"Actual\",0,IF($C642=0,(1-(1*V651))*V652+(1*V651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,V645,FALSE),V648)))","v":0},{"$f":"IF(W$6=\"Actual\",0,IF($C642=0,(1-(1*W651))*W652+(1*W651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,W645,FALSE),W648)))","v":0},{"$f":"IF(X$6=\"Actual\",0,IF($C642=0,(1-(1*X651))*X652+(1*X651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,X645,FALSE),X648)))","v":0},{"$f":"IF(Y$6=\"Actual\",0,IF($C642=0,(1-(1*Y651))*Y652+(1*Y651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Y645,FALSE),Y648)))","v":0},{"$f":"IF(Z$6=\"Actual\",0,IF($C642=0,(1-(1*Z651))*Z652+(1*Z651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Z645,FALSE),Z648)))","v":0},{"$f":"IF(AA$6=\"Actual\",0,IF($C642=0,(1-(1*AA651))*AA652+(1*AA651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AA645,FALSE),AA648)))","v":0},{"$f":"IF(AB$6=\"Actual\",0,IF($C642=0,(1-(1*AB651))*AB652+(1*AB651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AB645,FALSE),AB648)))","v":0},{"$f":"IF(AC$6=\"Actual\",0,IF($C642=0,(1-(1*AC651))*AC652+(1*AC651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AC645,FALSE),AC648)))","v":0},{"$f":"IF(AD$6=\"Actual\",0,IF($C642=0,(1-(1*AD651))*AD652+(1*AD651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AD645,FALSE),AD648)))","v":0},{"$f":"IF(AE$6=\"Actual\",0,IF($C642=0,(1-(1*AE651))*AE652+(1*AE651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AE645,FALSE),AE648)))","v":0},{"$f":"IF(AF$6=\"Actual\",0,IF($C642=0,(1-(1*AF651))*AF652+(1*AF651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AF645,FALSE),AF648)))","v":0},{"$f":"IF(AG$6=\"Actual\",0,IF($C642=0,(1-(1*AG651))*AG652+(1*AG651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AG645,FALSE),AG648)))","v":0},{"$f":"IF(AH$6=\"Actual\",0,IF($C642=0,(1-(1*AH651))*AH652+(1*AH651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AH645,FALSE),AH648)))","v":0},{"$f":"IF(AI$6=\"Actual\",0,IF($C642=0,(1-(1*AI651))*AI652+(1*AI651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AI645,FALSE),AI648)))","v":0},{"$f":"IF(AJ$6=\"Actual\",0,IF($C642=0,(1-(1*AJ651))*AJ652+(1*AJ651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AJ645,FALSE),AJ648)))","v":0},{"$f":"IF(AK$6=\"Actual\",0,IF($C642=0,(1-(1*AK651))*AK652+(1*AK651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AK645,FALSE),AK648)))","v":0},{"$f":"IF(AL$6=\"Actual\",0,IF($C642=0,(1-(1*AL651))*AL652+(1*AL651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AL645,FALSE),AL648)))","v":0},{"$f":"IF(AM$6=\"Actual\",0,IF($C642=0,(1-(1*AM651))*AM652+(1*AM651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AM645,FALSE),AM648)))","v":0},{"$f":"IF(AN$6=\"Actual\",0,IF($C642=0,(1-(1*AN651))*AN652+(1*AN651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AN645,FALSE),AN648)))","v":0},{"$f":"IF(AO$6=\"Actual\",0,IF($C642=0,(1-(1*AO651))*AO652+(1*AO651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AO645,FALSE),AO648)))","v":0},{"$f":"IF(AP$6=\"Actual\",0,IF($C642=0,(1-(1*AP651))*AP652+(1*AP651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AP645,FALSE),AP648)))","v":0},{"$f":"IF(AQ$6=\"Actual\",0,IF($C642=0,(1-(1*AQ651))*AQ652+(1*AQ651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AQ645,FALSE),AQ648)))","v":0},{"$f":"IF(AR$6=\"Actual\",0,IF($C642=0,(1-(1*AR651))*AR652+(1*AR651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AR645,FALSE),AR648)))","v":0},{"$f":"IF(AS$6=\"Actual\",0,IF($C642=0,(1-(1*AS651))*AS652+(1*AS651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AS645,FALSE),AS648)))","v":0},{"$f":"IF(AT$6=\"Actual\",0,IF($C642=0,(1-(1*AT651))*AT652+(1*AT651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AT645,FALSE),AT648)))","v":0},{"$f":"IF(AU$6=\"Actual\",0,IF($C642=0,(1-(1*AU651))*AU652+(1*AU651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AU645,FALSE),AU648)))","v":0},{"$f":"IF(AV$6=\"Actual\",0,IF($C642=0,(1-(1*AV651))*AV652+(1*AV651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AV645,FALSE),AV648)))","v":0},{"$f":"IF(AW$6=\"Actual\",0,IF($C642=0,(1-(1*AW651))*AW652+(1*AW651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AW645,FALSE),AW648)))","v":0},{"$f":"IF(AX$6=\"Actual\",0,IF($C642=0,(1-(1*AX651))*AX652+(1*AX651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AX645,FALSE),AX648)))","v":0},{"$f":"IF(AY$6=\"Actual\",0,IF($C642=0,(1-(1*AY651))*AY652+(1*AY651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AY645,FALSE),AY648)))","v":0},{"$f":"IF(AZ$6=\"Actual\",0,IF($C642=0,(1-(1*AZ651))*AZ652+(1*AZ651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AZ645,FALSE),AZ648)))","v":0},{"$f":"IF(BA$6=\"Actual\",0,IF($C642=0,(1-(1*BA651))*BA652+(1*BA651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BA645,FALSE),BA648)))","v":0},{"$f":"IF(BB$6=\"Actual\",0,IF($C642=0,(1-(1*BB651))*BB652+(1*BB651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BB645,FALSE),BB648)))","v":0},{"$f":"IF(BC$6=\"Actual\",0,IF($C642=0,(1-(1*BC651))*BC652+(1*BC651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BC645,FALSE),BC648)))","v":0},{"$f":"IF(BD$6=\"Actual\",0,IF($C642=0,(1-(1*BD651))*BD652+(1*BD651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BD645,FALSE),BD648)))","v":0},{"$f":"IF(BE$6=\"Actual\",0,IF($C642=0,(1-(1*BE651))*BE652+(1*BE651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BE645,FALSE),BE648)))","v":0},{"$f":"IF(BF$6=\"Actual\",0,IF($C642=0,(1-(1*BF651))*BF652+(1*BF651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BF645,FALSE),BF648)))","v":0},{"$f":"IF(BG$6=\"Actual\",0,IF($C642=0,(1-(1*BG651))*BG652+(1*BG651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BG645,FALSE),BG648)))","v":0},{"$f":"IF(BH$6=\"Actual\",0,IF($C642=0,(1-(1*BH651))*BH652+(1*BH651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BH645,FALSE),BH648)))","v":0},{"$f":"IF(BI$6=\"Actual\",0,IF($C642=0,(1-(1*BI651))*BI652+(1*BI651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BI645,FALSE),BI648)))","v":0},{"$f":"IF(BJ$6=\"Actual\",0,IF($C642=0,(1-(1*BJ651))*BJ652+(1*BJ651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BJ645,FALSE),BJ648)))","v":0},{"$f":"IF(BK$6=\"Actual\",0,IF($C642=0,(1-(1*BK651))*BK652+(1*BK651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BK645,FALSE),BK648)))","v":0},{"$f":"IF(BL$6=\"Actual\",0,IF($C642=0,(1-(1*BL651))*BL652+(1*BL651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BL645,FALSE),BL648)))","v":0},{"$f":"IF(BM$6=\"Actual\",0,IF($C642=0,(1-(1*BM651))*BM652+(1*BM651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BM645,FALSE),BM648)))","v":0},{"$f":"IF(BN$6=\"Actual\",0,IF($C642=0,(1-(1*BN651))*BN652+(1*BN651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BN645,FALSE),BN648)))","v":0},{"$f":"IF(BO$6=\"Actual\",0,IF($C642=0,(1-(1*BO651))*BO652+(1*BO651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BO645,FALSE),BO648)))","v":0},{"$f":"IF(BP$6=\"Actual\",0,IF($C642=0,(1-(1*BP651))*BP652+(1*BP651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BP645,FALSE),BP648)))","v":0},{"$f":"IF(BQ$6=\"Actual\",0,IF($C642=0,(1-(1*BQ651))*BQ652+(1*BQ651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BQ645,FALSE),BQ648)))","v":0},{"$f":"IF(BR$6=\"Actual\",0,IF($C642=0,(1-(1*BR651))*BR652+(1*BR651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BR645,FALSE),BR648)))","v":0.38574999999999998},{"$f":"IF(BS$6=\"Actual\",0,IF($C642=0,(1-(1*BS651))*BS652+(1*BS651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BS645,FALSE),BS648)))","v":0.38574999999999998},{"$f":"IF(BT$6=\"Actual\",0,IF($C642=0,(1-(1*BT651))*BT652+(1*BT651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BT645,FALSE),BT648)))","v":0.38574999999999998},{"$f":"IF(BU$6=\"Actual\",0,IF($C642=0,(1-(1*BU651))*BU652+(1*BU651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BU645,FALSE),BU648)))","v":0.38574999999999998},{"$f":"IF(BV$6=\"Actual\",0,IF($C642=0,(1-(1*BV651))*BV652+(1*BV651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BV645,FALSE),BV648)))","v":0.38574999999999998},{"$f":"IF(BW$6=\"Actual\",0,IF($C642=0,(1-(1*BW651))*BW652+(1*BW651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BW645,FALSE),BW648)))","v":0.38574999999999998},null,null,null,{"$f":"IF(CA$6=\"Actual\",0,IF($C642=0,(1-(1*CA651))*CA652+(1*CA651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CA645,FALSE),CA648)))","v":0.38574999999999998},{"$f":"IF(CB$6=\"Actual\",0,IF($C642=0,(1-(1*CB651))*CB652+(1*CB651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CB645,FALSE),CB648)))","v":0.38574999999999998},{"$f":"IF(CC$6=\"Actual\",0,IF($C642=0,(1-(1*CC651))*CC652+(1*CC651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CC645,FALSE),CC648)))","v":0.38574999999999998},{"$f":"IF(CD$6=\"Actual\",0,IF($C642=0,(1-(1*CD651))*CD652+(1*CD651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CD645,FALSE),CD648)))","v":0.38574999999999998},{"$f":"IF(CE$6=\"Actual\",0,IF($C642=0,(1-(1*CE651))*CE652+(1*CE651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CE645,FALSE),CE648)))","v":0.38574999999999998},{"$f":"IF(CF$6=\"Actual\",0,IF($C642=0,(1-(1*CF651))*CF652+(1*CF651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CF645,FALSE),CF648)))","v":0.38574999999999998},{"$f":"IF(CG$6=\"Actual\",0,IF($C642=0,(1-(1*CG651))*CG652+(1*CG651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CG645,FALSE),CG648)))","v":0.38574999999999998},{"$f":"IF(CH$6=\"Actual\",0,IF($C642=0,(1-(1*CH651))*CH652+(1*CH651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CH645,FALSE),CH648)))","v":0.38574999999999998},{"$f":"IF(CI$6=\"Actual\",0,IF($C642=0,(1-(1*CI651))*CI652+(1*CI651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CI645,FALSE),CI648)))","v":0.38574999999999998},{"$f":"IF(CJ$6=\"Actual\",0,IF($C642=0,(1-(1*CJ651))*CJ652+(1*CJ651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CJ645,FALSE),CJ648)))","v":0.38574999999999998},{"$f":"IF(CK$6=\"Actual\",0,IF($C642=0,(1-(1*CK651))*CK652+(1*CK651),IF($C643=1,VLOOKUP(\"Composite Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CK645,FALSE),CK648)))","v":0.38574999999999998}]
["Ad Valorem Rate - In Use","Ad Valorem Rate",{"$f":"IF(C$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,C645,FALSE),C649))","v":0},{"$f":"IF(D$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,D645,FALSE),D649))","v":0},{"$f":"IF(E$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,E645,FALSE),E649))","v":0},{"$f":"IF(F$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,F645,FALSE),F649))","v":0},{"$f":"IF(G$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,G645,FALSE),G649))","v":0},{"$f":"IF(H$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,H645,FALSE),H649))","v":0},{"$f":"IF(I$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,I645,FALSE),I649))","v":0},{"$f":"IF(J$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,J645,FALSE),J649))","v":0},{"$f":"IF(K$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,K645,FALSE),K649))","v":0},{"$f":"IF(L$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,L645,FALSE),L649))","v":0},{"$f":"IF(M$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,M645,FALSE),M649))","v":0},{"$f":"IF(N$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,N645,FALSE),N649))","v":0},{"$f":"IF(O$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,O645,FALSE),O649))","v":0},{"$f":"IF(P$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,P645,FALSE),P649))","v":0},{"$f":"IF(Q$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Q645,FALSE),Q649))","v":0},{"$f":"IF(R$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,R645,FALSE),R649))","v":0},{"$f":"IF(S$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,S645,FALSE),S649))","v":0},{"$f":"IF(T$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,T645,FALSE),T649))","v":0},{"$f":"IF(U$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,U645,FALSE),U649))","v":0},{"$f":"IF(V$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,V645,FALSE),V649))","v":0},{"$f":"IF(W$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,W645,FALSE),W649))","v":0},{"$f":"IF(X$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,X645,FALSE),X649))","v":0},{"$f":"IF(Y$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Y645,FALSE),Y649))","v":0},{"$f":"IF(Z$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,Z645,FALSE),Z649))","v":0},{"$f":"IF(AA$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AA645,FALSE),AA649))","v":0},{"$f":"IF(AB$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AB645,FALSE),AB649))","v":0},{"$f":"IF(AC$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AC645,FALSE),AC649))","v":0},{"$f":"IF(AD$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AD645,FALSE),AD649))","v":0},{"$f":"IF(AE$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AE645,FALSE),AE649))","v":0},{"$f":"IF(AF$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AF645,FALSE),AF649))","v":0},{"$f":"IF(AG$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AG645,FALSE),AG649))","v":0},{"$f":"IF(AH$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AH645,FALSE),AH649))","v":0},{"$f":"IF(AI$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AI645,FALSE),AI649))","v":0},{"$f":"IF(AJ$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AJ645,FALSE),AJ649))","v":0},{"$f":"IF(AK$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AK645,FALSE),AK649))","v":0},{"$f":"IF(AL$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AL645,FALSE),AL649))","v":0},{"$f":"IF(AM$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AM645,FALSE),AM649))","v":0},{"$f":"IF(AN$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AN645,FALSE),AN649))","v":0},{"$f":"IF(AO$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AO645,FALSE),AO649))","v":0},{"$f":"IF(AP$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AP645,FALSE),AP649))","v":0},{"$f":"IF(AQ$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AQ645,FALSE),AQ649))","v":0},{"$f":"IF(AR$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AR645,FALSE),AR649))","v":0},{"$f":"IF(AS$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AS645,FALSE),AS649))","v":0},{"$f":"IF(AT$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AT645,FALSE),AT649))","v":0},{"$f":"IF(AU$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AU645,FALSE),AU649))","v":0},{"$f":"IF(AV$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AV645,FALSE),AV649))","v":0},{"$f":"IF(AW$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AW645,FALSE),AW649))","v":0},{"$f":"IF(AX$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AX645,FALSE),AX649))","v":0},{"$f":"IF(AY$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AY645,FALSE),AY649))","v":0},{"$f":"IF(AZ$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,AZ645,FALSE),AZ649))","v":0},{"$f":"IF(BA$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BA645,FALSE),BA649))","v":0},{"$f":"IF(BB$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BB645,FALSE),BB649))","v":0},{"$f":"IF(BC$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BC645,FALSE),BC649))","v":0},{"$f":"IF(BD$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BD645,FALSE),BD649))","v":0},{"$f":"IF(BE$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BE645,FALSE),BE649))","v":0},{"$f":"IF(BF$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BF645,FALSE),BF649))","v":0},{"$f":"IF(BG$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BG645,FALSE),BG649))","v":0},{"$f":"IF(BH$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BH645,FALSE),BH649))","v":0},{"$f":"IF(BI$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BI645,FALSE),BI649))","v":0},{"$f":"IF(BJ$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BJ645,FALSE),BJ649))","v":0},{"$f":"IF(BK$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BK645,FALSE),BK649))","v":0},{"$f":"IF(BL$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BL645,FALSE),BL649))","v":0},{"$f":"IF(BM$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BM645,FALSE),BM649))","v":0},{"$f":"IF(BN$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BN645,FALSE),BN649))","v":0},{"$f":"IF(BO$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BO645,FALSE),BO649))","v":0},{"$f":"IF(BP$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BP645,FALSE),BP649))","v":0},{"$f":"IF(BQ$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BQ645,FALSE),BQ649))","v":0},{"$f":"IF(BR$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BR645,FALSE),BR649))","v":1.0999999999999999E-2},{"$f":"IF(BS$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BS645,FALSE),BS649))","v":1.0999999999999999E-2},{"$f":"IF(BT$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BT645,FALSE),BT649))","v":1.0999999999999999E-2},{"$f":"IF(BU$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BU645,FALSE),BU649))","v":1.0999999999999999E-2},{"$f":"IF(BV$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BV645,FALSE),BV649))","v":1.0999999999999999E-2},{"$f":"IF(BW$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,BW645,FALSE),BW649))","v":1.0999999999999999E-2},null,null,null,{"$f":"IF(CA$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CA645,FALSE),CA649))","v":1.0999999999999999E-2},{"$f":"IF(CB$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CB645,FALSE),CB649))","v":1.0999999999999999E-2},{"$f":"IF(CC$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CC645,FALSE),CC649))","v":1.0999999999999999E-2},{"$f":"IF(CD$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CD645,FALSE),CD649))","v":1.0999999999999999E-2},{"$f":"IF(CE$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CE645,FALSE),CE649))","v":1.0999999999999999E-2},{"$f":"IF(CF$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CF645,FALSE),CF649))","v":1.0999999999999999E-2},{"$f":"IF(CG$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CG645,FALSE),CG649))","v":1.0999999999999999E-2},{"$f":"IF(CH$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CH645,FALSE),CH649))","v":1.0999999999999999E-2},{"$f":"IF(CI$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CI645,FALSE),CI649))","v":1.0999999999999999E-2},{"$f":"IF(CJ$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CJ645,FALSE),CJ649))","v":1.0999999999999999E-2},{"$f":"IF(CK$6=\"Actual\",0,IF($C643=1,VLOOKUP(\"Ad Valorem Tax Rate - \" & $C641,Tables!$B$12:$DY$33,CK645,FALSE),CK649))","v":1.0999999999999999E-2}]
[]
[null,"Accounts Receivable Inputs"]
[null,"138 - 1.00.02"]
[null,"Accounts Receivable Revenue Name","Total Revenues"]
[{"$f":"B659","v":"% of Current Month Collected : Total Revenues"},{"$f":"\"% of Current Month Collected : \" & C658","v":"% of Current Month Collected : Total Revenues"},1]
[{"$f":"B660","v":"% of 1 Month Back Collected : Total Revenues"},{"$f":"\"% of 1 Month Back Collected : \" & C658","v":"% of 1 Month Back Collected : Total Revenues"},1]
[{"$f":"B661","v":"% of 2 Month Back Collected : Total Revenues"},{"$f":"\"% of 2 Month Back Collected : \" & C658","v":"% of 2 Month Back Collected : Total Revenues"},1]
[{"$f":"B662","v":"Bad Debt Percentage : Total Revenues"},{"$f":"\"Bad Debt Percentage : \" & C658","v":"Bad Debt Percentage : Total Revenues"},5.0000000000000001E-3]
[]
[null,"Marketing Inputs"]
[null,"1.00.00"]
[null,"Contingency Inputs"]
["Marketing & Enrollment Costs","Marketing Contingency",15000,{"$f":"$CA667/12","v":1.25},1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,{"$f":"$CB667/12","v":1.25},1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,{"$f":"$CC667/12","v":1.25},1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,{"$f":"$CD667/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CE667/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CF667/12","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"($C667)/1000","v":15},15,15,0,0,0,5,0,0,0,0]
["General & Adminstration Expenses","G&A Contingency",5000,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0.41666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,5,5,0,0,0,0,0,0,0,0]
[]
[null,"Office Space Allocation Input"]
["General & Adminstration Expenses","Office Space Allocation - Annual",0.6,{"$f":"$C671/12","v":4.9999999999999996E-2},4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,{"$f":"$C671/12","v":4.9999999999999996E-2},4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,{"$f":"$C671/12","v":4.9999999999999996E-2},4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,null,null,null,{"$f":"$C671","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[null,"SCS Allocation Inputs"]
["Other O&M Expense","Error Tracking",0,{"$f":"$CA674/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CB674/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CC674/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CD674/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CE674/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CF674/12","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"$C674","v":0},{"$f":"CA674","v":0},0,{"$f":"CC674","v":0},0,0,0,0,0,0,0]
["Other O&M Expense","Information Management",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,0,0,0,4,8,8,8,8,8,8,8]
["Other O&M Expense","Finance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"$C676","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Marketing Inputs"]
["Marketing & Enrollment Costs","Creative Costs Allocation",{"$f":"$CA679/12","v":0},null,null,null,{"$f":"$CB679/2","v":0},{"$f":"$CB679/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CC679/2","v":0},{"$f":"$CC679/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CD679/2","v":0},{"$f":"$CD679/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CE679/2","v":0},{"$f":"$CE679/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CF679/2","v":0},{"$f":"$CF679/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CF679/2","v":0},{"$f":"$CF679/2","v":0},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Marketing & Enrollment Costs","Agency Fees Allocation",{"$f":"$CA680/12","v":0},null,null,null,{"$f":"$CB680/2","v":0},{"$f":"$CB680/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CC680/2","v":0},{"$f":"$CC680/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CD680/2","v":0},{"$f":"$CD680/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CE680/2","v":0},{"$f":"$CE680/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CF680/2","v":0},{"$f":"$CF680/2","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$CF680/2","v":0},{"$f":"$CF680/2","v":0},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Equipment Costs & Inventory","CSS Modifications",0,{"$f":"$CA681/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CB681/12","v":4.1666666666666664E-2},4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,{"$f":"$CC681/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CD681/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CE681/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CF681/12","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"$C681/1000","v":0},0.5,0,0,0,0,0,0,0,0,0]
[]
[null,"Labor, Benefits, and Training Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12]
[null,"OPCO FTEs for Product Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.3,0.3,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["General & Adminstration Expenses","OPCO Product Manager Salary",84870,{"$f":"$CA685/12","v":2.2728716437499998},2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,2.2728716437499998,{"$f":"$CB685/12","v":2.3524221512812495},2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,2.3524221512812495,{"$f":"$CC685/12","v":2.4347569265760929},2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,2.4347569265760929,{"$f":"$CD685/12","v":1.6799822793375041},1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,1.6799822793375041,{"$f":"$CE685/12","v":1.738781659114317},{"$f":"$CE685/12","v":1.738781659114317},1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,1.738781659114317,{"$f":"$CF685/12","v":1.7996390171833179},1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,1.7996390171833179,null,null,32.799999999999997,{"$f":"$C685/1000*1.035^CA683*CA684","v":27.274459724999996},{"$f":"$C685/1000*1.035^CB683*CB684","v":28.229065815374994},29.217083118913116,20.159787352050049,{"$f":"$C685/1000*1.035^CE683*CE684","v":20.865379909371804},21.595668206199814,22.351516593416804,23.133819674186388,23.943503362782909,24.781525980480311,25.648879389797123]
["General & Adminstration Expenses","OPCO Product Manager Benefits",{"$f":"C685*1.13","v":95903.099999999991},2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.5683449574374997,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.6582370309478116,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,2.7512753270309851,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.8983799756513795,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,1.9648232747991778,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,2.0335920894171493,null,null,37.063999999999993,{"$f":"$C686/1000*1.035^CA683*CA684","v":30.820139489249996},{"$f":"$C686/1000*1.035^CB683*CB684","v":31.898844371373741},{"$f":"$C686/1000*1.035^CC683*CC684","v":33.015303924371821},22.780559707816554,23.577879297590133,24.40310507300579,25.257213750560986,26.141216231830612,27.056158799944683,28.003124357942752,28.983233710470746]
[null,"OPCO FTEs for Admin. Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["General & Adminstration Expenses","OPCO Admin Salary",32085,{"$f":"$CA688/12","v":0.14320939218749998},0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,0.14320939218749998,{"$f":"$CB688/12","v":0.14822172091406247},0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,0.14822172091406247,{"$f":"$CC688/12","v":0.15340948114605465},0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,0.15340948114605465,{"$f":"$CD688/12","v":0.15877881298616656},0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,0.15877881298616656,{"$f":"$CE688/12","v":0.16433607144068238},0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,0.16433607144068238,{"$f":"$CF688/12","v":0.17008783394110627},0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,0.17008783394110627,null,null,{"$f":"($C688)/1000*BZ687","v":4.8127500000000003},{"$f":"$C688/1000*1.035^CA683*CA687","v":1.7185127062499999},{"$f":"$C688/1000*1.035^CB683*CB687","v":1.7786606509687495},1.8409137737526557,1.9053457558339986,1.9720328572881887,2.0410540072932752,2.1124908975485392,2.1864280789627375,2.2629530617264333,2.3421564188868587,2.4241318935478988]
["General & Adminstration Expenses","OPCO Admin Benefits",{"$f":"C688*1.13","v":36256.049999999996},0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16182661317187497,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.16749054463289056,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17335271369504171,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.17942005867436817,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.18569976072797104,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,0.19219925235345003,null,null,{"$f":"($C689)/1000*BZ687","v":5.4384074999999994},{"$f":"$C689/1000*1.035^CA683*CA687","v":1.9419193580624996},{"$f":"$C689/1000*1.035^CB683*CB687","v":2.0098865355946867},{"$f":"$C689/1000*1.035^CC683*CC687","v":2.0802325643405006},2.153040704092418,2.2283971287356525,2.3063910282414004,2.387114714229849,2.4706637292278932,2.5571369597508693,2.64663675334215,2.7392690397091251]
["Sales / Training / Commission","Training Costs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"5*0.1","v":0.5},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Market Size Inputs"]
["Beginning Market Size","Beginning Market Size",323447]
["Pct. Growth Rate","Pct. Growth Rate",1.7999999999999999E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8100000000000002E-2,{"$f":"$C694","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
["Percent Single Family Home Owners","Percent Single Family Home Owners",0.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58399999999999996,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
["Percent SF With Good Credit History","Percent SF With Good Credit History",0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89500000000000002,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
["Target Market (% of total pop)","Target Market (% of total pop)",0.2,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14399999999999999,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Percent Target Market with Good Credit","Percent Target Market with Good Credit",0.91700000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004]
["Pct. Included in first year rollout","Pct. Included in first year rollout",0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
["Previous Year Customers","Previous Year Customers",0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[]
[null,"Bill Inserts"]
["# Inserts / year","# Inserts / year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0,0,0]
["Bill Stuffer Costs","Bill Stuffer Costs",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C704)/1000","v":0},0,0,0,0,0,0,0,0,0,0]
["Insert Pct Response Rate","Insert Pct Response Rate",1E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C705","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
["Insert Response Costs","Insert Response Costs",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C706)/1000","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
["Insert Pct Close Rate","Insert Pct Close Rate",0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C707","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Insert Closing Costs","Insert Closing Costs",4.2699999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C708)/1000","v":4.2699999999999995E-3},4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3]
[]
[null,"Direct Mail"]
["# Direct Mail / year","# Direct Mail / year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,1.5,1,1,1,1,0.8,0.8,0.75,0.6,0.6]
["Customers with \"no-mail\"","Customers with \"no-mail\"",1.6299999999999999E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C712","v":1.6299999999999999E-2},1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2]
["Direct Mail Costs","Direct Mail Costs",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C713)/1000","v":5.0000000000000001E-4},5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
["Mail Pct Response Rate","Mail Pct Response Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,1.6799999999999999E-2,1.3599999999999999E-2,1.26E-2,1.1599999999999999E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2]
["Mail Response Costs","Mail Response Costs",0.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C715)/1000","v":6.0999999999999997E-4},6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4]
["Mail Pct Close Rate","Mail Pct Close Rate",0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C716","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Mail Closing Costs","Mail Closing Costs",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8199999999999997E-3,{"$f":"($C717)/1000","v":0},3.5000000000000001E-3,0,0,0,0,0,0,0,0,0]
[]
[null,"Inbound Calls"]
["Est. % of Qualified Market","Est. % of Qualified Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Cost to present offer","Cost to present offer",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C721)/1000","v":5.0000000000000001E-4},5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
["Call Pct Response Rate","Call Pct Response Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,3.5000000000000003E-2,0.03,2.75E-2,2.5000000000000001E-2,2.2499999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02]
["Call Response Costs","Call Response Costs",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C723)/1000","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
["Call Pct Close Rate","Call Pct Close Rate",0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C724","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
["Call Closing Costs","Call Closing Costs",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C725)/1000","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,"Churn Costs"]
["Pct Customers Churned","Pct Customers Churned",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"$C728","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Remorse Rate","Remorse Rate",0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"$C729","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[]
[null,"Revenue"]
["Pilot Average Install Revenue","Pilot Average Install Revenue"]
["Install Revenue","Install Revenue",24.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4989999999999998E-2,{"$f":"($C733)/1000","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2]
["Monthly Fees","Monthly Fees",10.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9900000000000006E-3,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2]
[]
[null,"Marketing and Enrollment"]
["Welcome Packets","Welcome Packets",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"($C737)/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equipment Costs"]
["Unit Costs","Unit Costs",200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C740)/1000","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Labor Costs","Labor Costs",140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C741)/1000","v":0.14000000000000001},{"$f":"($C741)/1000","v":0.14000000000000001},{"$f":"CA741*1.04","v":0.14560000000000001},0.14060800000000001,0.14623232000000003,0.15208161280000004,0.13900000000000001,{"$f":"CF741*1.03","v":0.14317000000000002},{"$f":"CG741*1.03","v":0.14746510000000002},{"$f":"CH741*1.03","v":0.15188905300000002},{"$f":"CI741*1.03","v":0.15644572459000003},{"$f":"CJ741*1.03","v":0.16113909632770004}]
["Useful Life","Useful Life",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C742","v":10},10,10,10,10,10,10,10,10,10,10,10]
["Removal Costs for Churns","Removal Costs for Churns",80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C743)/1000","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,"Beginning Balance Plant in Service"]
["Total Equipment Costs","Beginning Balance Plant in Service"]
[]
[null,"Extra Trip Costs"]
["Pct Non-Installs","Pct Non-Installs",0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C749","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
["Pct Extra Trips","Pct Extra Trips",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Extra Trip Charge","Extra Trip Charge",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C751)/1000","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,"Replacements and Claims"]
["Pct Units Damaged Annually","Pct Units Damaged Annually",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C754","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Replacement Costs ","Replacement Costs ",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C755)/1000","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
["Pct customers with claims","Pct customers with claims",5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C756","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,7.0000000000000001E-3,0.01,1.2500000000000001E-2]
["Cost per claim","Cost per claim",85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C757)/1000","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,0.1,0.25,0.3,0.3]
[]
[null,"Ongoing Costs"]
["Billing Costs","Billing Costs",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($C760)/1000","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4]
[]
[null,"BUDGET BALANCER"]
[null,"1.00.00"]
[null,"Months Remaining In Year",null,{"$f":"IF(D$6=\"Actual\",0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=\"Actual\",0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$6=\"Actual\",0,1)","v":0},0,1,1,1,1,1,1,null,null,null,{"$f":"SUM(D764:O764)","v":0},{"$f":"SUM(P764:AA764)","v":0},{"$f":"SUM(AB764:AM764)","v":0},{"$f":"SUM(AN764:AY764)","v":0},{"$f":"SUM(AZ764:BK764)","v":0},{"$f":"SUM(BL764:BW764)","v":6},12,12,12,12,12]
[null,"Proj YE Net Income - Annual Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,106.02657111522501,177.35874120537926,213.00782544226487,240.27948657727831,201.20254380763521,200.36282181492794,202.33077291575563,194.92153834363535,187.57661869637465,187.57661869637465,187.57661869637465]
[null,"Net Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B766,CA$10:CA$353)","v":208.11814814163068},286.50299026399614,329.54282544332398,366.16951222179785,397.51680512759839,384.26616049541383,342.1229618159316,339.46847043326107,406.85308556137647,426.54212014423581,439.66775946605156]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CA766-CA765)/0.61425","v":166.20525360424205},177.68701515444346,189.71916972089394,204.94916669844451,319.59993702883713,299.3949347667658,227.5819111113976,235.32264076455147,356.982445038668,389.03622539334339,410.40478757782159]
[]
[null,"Copy Amount to Adjust Exp",null,{"$f":"$CA769","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CB769","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CC769","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CD769","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CE769","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CF769","v":49.899155794460967},49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,49.899155794460967,null,null,null,{"$f":"IF(CA764=0,0,CA767/CA764)","v":0},0,0,0,0,49.899155794460967,{"$f":"CG767","v":227.5819111113976},{"$f":"CH767","v":235.32264076455147},{"$f":"CI767","v":356.982445038668},{"$f":"CJ767","v":389.03622539334339},{"$f":"CK767","v":410.40478757782159}]
["Other O&M Expense","Paste Amount to Adjust Exp"]
[]
[null,"Production Other Reporting Inputs"]
[null,"641 - 1.00.04"]
["After-tax WACC","After-tax WACC",null,{"$f":"$CA774/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"$CB774/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"$CC774/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"$CD774/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"$CE774/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"$CF774/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"B775","v":"Equity Cost for IRR and MIRR"},"Equity Cost for IRR and MIRR",null,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,1.1250000000000001E-2,null,null,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001]
[]
[null,"IRR Inputs"]
["X Dates","X Dates",null,{"$f":"DATE(YEAR(D$7),MONTH(D$7),15)","v":"2005-01-15"},"2005-02-15","2005-03-15","2005-04-15","2005-05-15","2005-06-15","2005-07-15","2005-08-15","2005-09-15","2005-10-15","2005-11-15","2005-12-15","2006-01-15","2006-02-15","2006-03-15","2006-04-15","2006-05-15","2006-06-15","2006-07-15","2006-08-15","2006-09-15","2006-10-15","2006-11-15","2006-12-15","2007-01-15","2007-02-15","2007-03-15","2007-04-15","2007-05-15","2007-06-15","2007-07-15","2007-08-15",{"$f":"DATE(YEAR(AJ$7),MONTH(AJ$7),15)","v":"2007-09-15"},"2007-10-15","2007-11-15","2007-12-15","2008-01-15","2008-02-15","2008-03-15","2008-04-15","2008-05-15","2008-06-15","2008-07-15","2008-08-15","2008-09-15","2008-10-15","2008-11-15","2008-12-15","2009-01-15","2009-02-15","2009-03-15","2009-04-15","2009-05-15","2009-06-15","2009-07-15","2009-08-15","2009-09-15","2009-10-15","2009-11-15","2009-12-15","2010-01-15","2010-02-15","2010-03-15","2010-04-15",{"$f":"DATE(YEAR(BP$7),MONTH(BP$7),15)","v":"2010-05-15"},"2010-06-15","2010-07-15","2010-08-15","2010-09-15","2010-10-15","2010-11-15","2010-12-15",null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CG$7),7,2)","v":"2011-07-02"},{"$f":"DATE(YEAR(CH$7),7,2)","v":"2012-07-02"},{"$f":"DATE(YEAR(CI$7),7,2)","v":"2013-07-02"},{"$f":"DATE(YEAR(CJ$7),7,2)","v":"2014-07-02"},{"$f":"DATE(YEAR(CK$7),7,2)","v":"2015-07-02"}]
["Use In-Service Date","Use In-Service Date",0]
["Number of Years to Evaluate","Number of Years to Evaluate",10]
[]
[null,"End of Input Section"]
[]
[null,"Customer Base Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Beginning Market Size",{"$f":"SUMIF($A$544:$A$782,$B787,C$544:C$782)","v":323447}]
[null,"Pct. Growth Rate",null,{"$f":"$CA788","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$CB788","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$CC788","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$CD788","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$CE788","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$CF788","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B788,CA$544:CA$782)","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[null,"Percent Single Family Home Owners",null,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,null,null,null,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
[null,"Percent SF With Good Credit History",null,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,null,null,null,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,"Target Market (% of total pop)",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Percent Target Market with Good Credit",null,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,null,null,null,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004]
[null,"Previous Year Customers",null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,"Net Participants & Churn",{"$f":"SUMIF($A$544:$A$1382,$B794,C$544:C$1382)","v":4969},5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,7847,{"$f":"SUMIF($A$544:$A$1382,$B794,AJ$544:AJ$1382)","v":7615},7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,9014,{"$f":"SUMIF($A$544:$A$1382,$B794,BP$544:BP$1382)","v":9105},9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,9244.8577139980644,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B794,CA$544:CA$1382)","v":6385},7254,8073,8734,9151,9244.8577139980644,9383.2148282981616,9482.3161184713899,9568.8728296355221,9606.1275430646474,9651.3018825839281]
[]
[null,"CALCULATIONS"]
[null,"Total Market Size",65860.278139999995,0,0,0,0,58833.273999999998,58833.273999999998,58833.273999999998,58833.273999999998,58833.273999999998,58833.273999999998,0,0,{"$f":"D797*(1+P788)","v":0},0,0,0,59892.272932,59892.272932,59892.272932,59892.272932,59892.272932,59892.272932,{"$f":"N797*(1+Z788)","v":0},0,0,0,0,0,60970.333844776003,60970.333844776003,60970.333844776003,60970.333844776003,60970.333844776003,60970.333844776003,0,0,0,0,0,0,62067.799853981975,62067.799853981975,62067.799853981975,62067.799853981975,62067.799853981975,62067.799853981975,0,0,0,0,0,0,63185.02025135365,63185.02025135365,{"$f":"AT797*(1+BF788)","v":63185.02025135365},63185.02025135365,63185.02025135365,63185.02025135365,0,0,0,0,0,0,64322.350615878015,64322.350615878015,64322.350615878015,64322.350615878015,64322.350615878015,64322.350615878015,0,0,null,null,null,0,{"$f":"SUM($P797:$AA797)","v":359353.63759200001},{"$f":"SUM($AB797:$AM797)","v":365822.00306865608},{"$f":"SUM($AN797:$AY797)","v":372406.79912389186},{"$f":"SUM($AZ797:$BK797)","v":379110.12150812184},{"$f":"SUM(BL797:BW797)","v":385934.1036952681},{"$f":"CF797*(1+CG788)","v":392880.91756178293},{"$f":"CG797*(1+CH788)","v":399952.77407789504},{"$f":"CH797*(1+CI788)","v":407151.92401129717},{"$f":"CI797*(1+CJ788)","v":414480.65864350053},{"$f":"CJ797*(1+CK788)","v":421941.31049908354}]
[null,"Single Family Home Owners",38462.402433759897,{"$f":"D797*D789","v":0},0,0,0,38829.96084,38829.96084,38829.96084,38829.96084,38829.96084,38829.96084,{"$f":"N797*N789","v":0},0,0,0,0,0,39528.900135119999,39528.900135119999,39528.900135119999,39528.900135119999,39528.900135119999,39528.900135119999,{"$f":"Z797*Z789","v":0},0,0,0,0,0,40240.420337552161,40240.420337552161,40240.420337552161,40240.420337552161,{"$f":"AJ797*AJ789","v":40240.420337552161},40240.420337552161,0,0,0,0,0,0,40964.747903628107,40964.747903628107,{"$f":"AT797*AT789","v":40964.747903628107},40964.747903628107,40964.747903628107,40964.747903628107,0,0,0,0,0,0,{"$f":"BD797*BD789","v":41702.113365893412},41702.113365893412,41702.113365893412,41702.113365893412,41702.113365893412,41702.113365893412,0,0,0,0,{"$f":"BN797*BN789","v":0},0,42452.751406479489,42452.751406479489,42452.751406479489,42452.751406479489,42452.751406479489,42452.751406479489,0,0,null,null,null,{"$f":"SUM($D798:$O798)","v":232979.76504000003},237173.40081071999,241442.52202531294,245788.48742176863,250212.6801953605,254716.50843887692,{"$f":"CG797*CG789","v":259301.40559077673},263968.83089141076,268720.26984745613,273557.23470471037,278481.26492939517]
[null,"SF With Good Credit History",34423.850178215202,0,0,0,0,33782.065930800003,33782.065930800003,33782.065930800003,33782.065930800003,33782.065930800003,33782.065930800003,{"$f":"N798*N790","v":0},{"$f":"O798*O790","v":0},0,0,0,0,34390.143117554398,34390.143117554398,34390.143117554398,34390.143117554398,34390.143117554398,34390.143117554398,0,0,0,0,0,0,35009.16569367038,35009.16569367038,35009.16569367038,35009.16569367038,35009.16569367038,35009.16569367038,0,0,0,0,0,0,35639.330676156453,35639.330676156453,35639.330676156453,35639.330676156453,35639.330676156453,35639.330676156453,0,0,0,0,0,0,36280.83862832727,36280.83862832727,36280.83862832727,36280.83862832727,36280.83862832727,36280.83862832727,0,0,0,0,0,0,36933.893723637157,36933.893723637157,36933.893723637157,36933.893723637157,36933.893723637157,36933.893723637157,0,0,null,null,null,202692.39558479999,206340.85870532639,210054.99416202231,213835.9840569387,217685.03176996362,221603.36234182294,225592.22286397577,229652.88287552737,233786.63476728683,237994.79419309803,242278.70048857378]
[null,"Target Market (% of total pop)",9483.8800521600006,{"$f":"D797*D791","v":0},0,0,0,11766.6548,11766.6548,11766.6548,11766.6548,11766.6548,11766.6548,0,0,{"$f":"P797*P791","v":0},0,0,0,11978.454586400001,11978.454586400001,11978.454586400001,11978.454586400001,11978.454586400001,11978.454586400001,0,0,0,0,0,0,12194.066768955201,12194.066768955201,12194.066768955201,12194.066768955201,12194.066768955201,12194.066768955201,0,0,0,0,0,0,12413.559970796396,12413.559970796396,12413.559970796396,12413.559970796396,{"$f":"AV797*AV791","v":12413.559970796396},12413.559970796396,0,0,0,0,0,0,12637.004050270731,12637.004050270731,12637.004050270731,12637.004050270731,12637.004050270731,12637.004050270731,0,0,0,0,0,0,12864.470123175604,12864.470123175604,12864.470123175604,12864.470123175604,12864.470123175604,12864.470123175604,0,0,null,null,null,70599.928800000009,71870.727518400003,73164.40061373121,74481.359824778381,75822.024301624377,77186.820739053626,{"$f":"CG797*CG791","v":78576.183512356583},{"$f":"CH797*CH791","v":79990.554815579017},{"$f":"CI797*CI791","v":81430.384802259447},{"$f":"CJ797*CJ791","v":82896.131728700115},{"$f":"CK797*CK791","v":84388.262099816711}]
[null,"Target Market with Good Credit",8696.7180078307192,{"$f":"D800*D792","v":0},0,0,0,10790.0224516,10790.0224516,10790.0224516,10790.0224516,10790.0224516,10790.0224516,0,0,{"$f":"P800*P792","v":0},0,0,0,10984.242855728802,10984.242855728802,10984.242855728802,10984.242855728802,10984.242855728802,10984.242855728802,0,0,0,0,0,0,11181.95922713192,11181.95922713192,11181.95922713192,11181.95922713192,11181.95922713192,11181.95922713192,0,0,0,0,0,0,11383.234493220296,11383.234493220296,11383.234493220296,11383.234493220296,{"$f":"AV800*AV792","v":11383.234493220296},11383.234493220296,0,0,0,0,0,0,11588.132714098261,11588.132714098261,11588.132714098261,11588.132714098261,11588.132714098261,11588.132714098261,0,0,0,0,0,0,11796.719102952029,11796.719102952029,11796.719102952029,11796.719102952029,11796.719102952029,11796.719102952029,0,0,null,null,null,64740.134709600003,65905.457134372817,67091.755362791519,68299.406959321772,69528.796284589567,70780.314617712182,{"$f":"CG800*CG792","v":72054.360280830995},{"$f":"CH800*CH792","v":73351.338765885957},{"$f":"CI800*CI792","v":74671.662863671911},{"$f":"CJ800*CJ792","v":76015.75279521801},{"$f":"CK800*CK792","v":77384.036345531931}]
[null,"Less Participants and Churn",0,0,0,0,0,{"$f":"-$C794/6","v":-828.16666666666663},-828.16666666666663,-828.16666666666663,-828.16666666666663,-828.16666666666663,-828.16666666666663,0,0,0,0,0,0,{"$f":"-$O794/6","v":-1064.1666666666667},-1064.1666666666667,-1064.1666666666667,-1064.1666666666667,-1064.1666666666667,-1064.1666666666667,0,0,0,0,0,0,{"$f":"-$AA794/6","v":-1209},-1209,-1209,-1209,-1209,-1209,0,0,0,0,0,0,{"$f":"-$AM794/6","v":-1345.5},-1345.5,-1345.5,-1345.5,-1345.5,-1345.5,0,0,0,0,0,0,{"$f":"-$AY794/6","v":-1455.6666666666667},-1455.6666666666667,-1455.6666666666667,-1455.6666666666667,-1455.6666666666667,-1455.6666666666667,0,0,0,0,0,0,{"$f":"-$BK794/6","v":-1525.1666666666667},-1525.1666666666667,-1525.1666666666667,-1525.1666666666667,-1525.1666666666667,-1525.1666666666667,0,0,null,null,null,-4969,-6385.0000000000009,-7254,-8073,-8734,-9151,{"$f":"-CF794","v":-9244.8577139980644},{"$f":"-CG794","v":-9383.2148282981616},{"$f":"-CH794","v":-9482.3161184713899},{"$f":"-CI794","v":-9568.8728296355221},{"$f":"-CJ794","v":-9606.1275430646474}]
[null,"Net Qualified Market",34423.850178215202,{"$f":"D799+D802","v":0},0,0,0,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,0,0,{"$f":"P799+P802","v":0},0,0,0,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,0,0,0,0,0,0,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,0,0,0,0,0,0,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,{"$f":"AV799+AV802","v":34293.830676156453},34293.830676156453,0,0,0,0,0,0,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,0,0,0,0,0,0,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,0,0,null,null,null,197723.39558480002,199955.85870532642,202800.99416202231,205762.9840569387,208951.03176996365,212452.36234182297,{"$f":"CG799+CG802","v":216347.3651499777},{"$f":"CH799+CH802","v":220269.66804722921},{"$f":"CI799+CI802","v":224304.31864881545},{"$f":"CJ799+CJ802","v":228425.92136346252},{"$f":"CK799+CK802","v":232672.57294550914}]
[null,"Net Target Market",8696.7180078307192,{"$f":"D801+(D802*D793)","v":0},0,0,0,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,0,0,{"$f":"P801+(P802*P793)","v":0},0,0,0,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,0,0,0,0,0,0,10275.20922713192,10275.20922713192,10275.20922713192,10275.20922713192,10275.20922713192,10275.20922713192,0,0,0,0,0,0,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,{"$f":"AV801+(AV802*AV793)","v":10374.109493220296},10374.109493220296,0,0,0,0,0,0,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,0,0,0,0,0,0,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,0,0,null,null,null,61013.384709600003,61116.707134372809,61651.255362791519,62244.656959321779,62978.296284589567,63917.064617712182,{"$f":"CG801+(CG802*CG793)","v":65120.716995332448},{"$f":"CH801+(CH802*CH793)","v":66313.927644662341},{"$f":"CI801+(CI802*CI793)","v":67559.925774818374},{"$f":"CJ801+(CJ802*CJ793)","v":68839.098172991362},{"$f":"CK801+(CK802*CK793)","v":70179.440688233444}]
[]
[null,"DATA OUTPUT"]
["Net Qualified Market","Net Qualified Market",null,{"$f":"D803","v":0},0,0,0,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,0,0,0,0,0,0,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,0,0,0,0,0,0,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,{"$f":"AJ803","v":33800.16569367038},33800.16569367038,0,0,0,0,0,0,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,0,0,0,0,0,0,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,0,0,0,0,0,0,{"$f":"BP803","v":35408.727056970492},35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,0,0,null,null,null,{"$f":"CA803","v":197723.39558480002},199955.85870532642,202800.99416202231,205762.9840569387,208951.03176996365,212452.36234182297,216347.3651499777,220269.66804722921,224304.31864881545,228425.92136346252,232672.57294550914]
["Net Target Market","Net Target Market",null,{"$f":"D804","v":0},0,0,0,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,0,0,0,0,0,0,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,0,0,0,0,0,0,10275.20922713192,10275.20922713192,10275.20922713192,10275.20922713192,{"$f":"AJ804","v":10275.20922713192},10275.20922713192,0,0,0,0,0,0,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,0,0,0,0,0,0,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,0,0,0,0,0,0,{"$f":"BP804","v":10652.844102952029},10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,0,0,null,null,null,{"$f":"CA804","v":61013.384709600003},61116.707134372809,61651.255362791519,62244.656959321779,62978.296284589567,63917.064617712182,65120.716995332448,66313.927644662341,67559.925774818374,68839.098172991362,70179.440688233444]
[]
[null,"Bill Insert Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"# Inserts / year",null,{"$f":"$CA813","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"$CB813","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"$CC813","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CD813","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CE813","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CF813","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B813,CA$544:CA$782)","v":1},1,0,0,0,0,0,0,0,0,0]
[null,"Bill Stuffer Costs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insert Pct Response Rate",null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,null,null,null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
[null,"Insert Response Costs",null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,null,null,null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
[null,"Insert Pct Close Rate",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Insert Closing Costs",null,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,null,null,null,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3,4.2699999999999995E-3]
[null,"Net Qualified Market",null,{"$f":"SUMIF($A$544:$A$1382,$B819,D$544:D$1382)","v":0},0,0,0,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,0,0,0,0,0,0,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,0,0,0,0,0,0,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,{"$f":"SUMIF($A$544:$A$1382,$B819,AJ$544:AJ$1382)","v":33800.16569367038},33800.16569367038,0,0,0,0,0,0,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,0,0,0,0,0,0,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B819,BP$544:BP$1382)","v":35408.727056970492},35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B819,CA$544:CA$1382)","v":197723.39558480002},199955.85870532642,202800.99416202231,205762.9840569387,208951.03176996365,212452.36234182297,216347.3651499777,220269.66804722921,224304.31864881545,228425.92136346252,232672.57294550914]
[]
[null,"CALCULATIONS"]
[null,"Number of Statement Stuffers",null,{"$f":"D813*D819","v":0},0,0,0,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,0,0,0,0,0,0,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ813*AJ819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP813*BP819","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM($D822:$O822)","v":197723.39558480002},{"$f":"SUM($P822:$AA822)","v":199955.85870532642},{"$f":"SUM($AB822:$AM822)","v":0},{"$f":"SUM($AN822:$AY822)","v":0},{"$f":"SUM($AZ822:$BK822)","v":0},{"$f":"SUM(BL822:BW822)","v":0},{"$f":"CG813*CG819","v":0},{"$f":"CH813*CH819","v":0},{"$f":"CI813*CI819","v":0},{"$f":"CJ813*CJ819","v":0},{"$f":"CK813*CK819","v":0}]
[null,"Bill Stuffer Costs",null,{"$f":"D822*D814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ822*AJ814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP822*BP814","v":0},0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,{"$f":"CG822*CG814","v":0},{"$f":"CH822*CH814","v":0},{"$f":"CI822*CI814","v":0},{"$f":"CJ822*CJ814","v":0},{"$f":"CK822*CK814","v":0}]
[null,"Insert Number of Responses",null,{"$f":"D822*D815","v":0},0,0,0,32.953899264133341,32.953899264133341,32.953899264133341,32.953899264133341,32.953899264133341,32.953899264133341,0,0,0,0,0,0,33.325976450887737,33.325976450887737,33.325976450887737,33.325976450887737,33.325976450887737,33.325976450887737,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ822*AJ815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP822*BP815","v":0},0,0,0,0,0,0,0,null,null,null,197.72339558480002,199.95585870532642,0,0,0,0,{"$f":"CG822*CG815","v":0},{"$f":"CH822*CH815","v":0},{"$f":"CI822*CI815","v":0},{"$f":"CJ822*CJ815","v":0},{"$f":"CK822*CK815","v":0}]
[null,"Insert Response Costs",null,{"$f":"D824*D816","v":0},0,0,0,3.2953899264133342E-2,3.2953899264133342E-2,3.2953899264133342E-2,3.2953899264133342E-2,3.2953899264133342E-2,3.2953899264133342E-2,0,0,0,0,0,0,3.3325976450887737E-2,3.3325976450887737E-2,3.3325976450887737E-2,3.3325976450887737E-2,3.3325976450887737E-2,3.3325976450887737E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ824*AJ816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP824*BP816","v":0},0,0,0,0,0,0,0,null,null,null,0.19772339558480004,0.19995585870532645,0,0,0,0,{"$f":"CG824*CG816","v":0},{"$f":"CH824*CH816","v":0},{"$f":"CI824*CI816","v":0},{"$f":"CJ824*CJ816","v":0},{"$f":"CK824*CK816","v":0}]
[null,"Insert Number of Closes",null,{"$f":"D824*D817","v":0},0,0,0,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,0,0,0,0,0,0,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ824*AJ817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP824*BP817","v":0},0,0,0,0,0,0,0,null,null,null,118.63403735088001,119.97351522319583,0,0,0,0,{"$f":"CG824*CG817","v":0},{"$f":"CH824*CH817","v":0},{"$f":"CI824*CI817","v":0},{"$f":"CJ824*CJ817","v":0},{"$f":"CK824*CK817","v":0}]
[null,"Insert Closing Costs",null,{"$f":"D826*D818","v":0},0,0,0,8.4427889914709606E-2,8.4427889914709606E-2,8.4427889914709606E-2,8.4427889914709606E-2,8.4427889914709606E-2,8.4427889914709606E-2,0,0,0,0,0,0,8.538115166717436E-2,8.538115166717436E-2,8.538115166717436E-2,8.538115166717436E-2,8.538115166717436E-2,8.538115166717436E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ826*AJ818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP826*BP818","v":0},0,0,0,0,0,0,0,null,null,null,0.50656733948825761,0.51228691000304616,0,0,0,0,{"$f":"CG826*CG818","v":0},{"$f":"CH826*CH818","v":0},{"$f":"CI826*CI818","v":0},{"$f":"CJ826*CJ818","v":0},{"$f":"CK826*CK818","v":0}]
["Marketing & Enrollment Costs","Total Bill Insert Cost",null,{"$f":"D823+D825+D827","v":0},0,0,0,0.11738178917884295,0.11738178917884295,0.11738178917884295,0.11738178917884295,0.11738178917884295,0.11738178917884295,0,0,0,0,0,0,0.1187071281180621,0.1187071281180621,0.1187071281180621,0.1187071281180621,0.1187071281180621,0.1187071281180621,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ823+AJ825+AJ827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP823+BP825+BP827","v":0},0,0,0,0,0,0,0,null,null,null,0.70429073507305762,0.71224276870837255,0,0,0,0,{"$f":"CG823+CG825+CG827","v":0},{"$f":"CH823+CH825+CH827","v":0},{"$f":"CI823+CI825+CI827","v":0},{"$f":"CJ823+CJ825+CJ827","v":0},{"$f":"CK823+CK825+CK827","v":0}]
[null,"Cost/Sale for Inserts",null,{"$f":"D828/D826","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9366666666666673E-3,5.9366666666666673E-3,5.9366666666666673E-3,5.9366666666666673E-3,5.9366666666666673E-3,5.9366666666666673E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9366666666666665E-3,5.9366666666666665E-3,5.9366666666666665E-3,5.9366666666666665E-3,5.9366666666666665E-3,5.9366666666666665E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AJ828/AJ826","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BP828/BP826","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"CA828/CA826","v":5.9366666666666665E-3},5.9366666666666665E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Take Rate per Insert",null,{"$f":"D817*D815","v":5.9999999999999995E-4},5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,{"$f":"AJ817*AJ815","v":5.9999999999999995E-4},5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,{"$f":"BP817*BP815","v":5.9999999999999995E-4},5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,null,null,null,{"$f":"CA815*CA817","v":5.9999999999999995E-4},5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4]
[]
[null,"DATA OUTPUT"]
["Insert Number of Closes","Insert Number of Closes",null,{"$f":"D826","v":0},0,0,0,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,0,0,0,0,0,0,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP826","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA826","v":118.63403735088001},119.97351522319583,0,0,0,0,0,0,0,0,0]
[]
[null,"Direct Mail Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"# Direct Mail / year",null,{"$f":"$CA838","v":2},2,2,2,2,2,2,2,2,2,2,2,{"$f":"$CB838","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"$CC838","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"$CD838","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"$CE838","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"$CF838","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B838,CA$544:CA$782)","v":2},1.5,1,1,1,1,0.8,0.8,0.75,0.6,0.6]
[null,"Customers with \"no-mail\"",null,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,null,null,null,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2,1.6299999999999999E-2]
[null,"Direct Mail Costs",null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"Mail Pct Response Rate",null,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.6799999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.3599999999999999E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.1599999999999999E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,null,null,null,1.6799999999999999E-2,1.3599999999999999E-2,1.26E-2,1.1599999999999999E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2,1.06E-2]
[null,"Mail Response Costs",null,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,null,null,null,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.0999999999999997E-4]
[null,"Mail Pct Close Rate",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Mail Closing Costs",null,0,0,0,0,0,0,0,0,0,0,0,0,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,3.5000000000000001E-3,0,0,0,0,0,0,0,0,0]
[null,"Net Target Market",null,{"$f":"SUMIF($A$544:$A$1382,$B845,D$544:D$1382)","v":0},0,0,0,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,0,0,0,0,0,0,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,0,0,0,0,0,0,10275.20922713192,10275.20922713192,10275.20922713192,10275.20922713192,{"$f":"SUMIF($A$544:$A$1382,$B845,AJ$544:AJ$1382)","v":10275.20922713192},10275.20922713192,0,0,0,0,0,0,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,0,0,0,0,0,0,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B845,BP$544:BP$1382)","v":10652.844102952029},10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,0,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B845,CA$544:CA$1382)","v":61013.384709600003},61116.707134372809,61651.255362791519,62244.656959321779,62978.296284589567,63917.064617712182,65120.716995332448,66313.927644662341,67559.925774818374,68839.098172991362,70179.440688233444]
[]
[null,"CALCULATIONS"]
[null,"# of Customers Receiving Direct Mail",null,{"$f":"D845*(1-D839)","v":0},0,0,0,10003.14442313892,10003.14442313892,10003.14442313892,10003.14442313892,10003.14442313892,10003.14442313892,0,0,0,0,0,0,10020.084134680423,10020.084134680423,10020.084134680423,10020.084134680423,10020.084134680423,10020.084134680423,0,0,0,0,0,0,10107.723316729669,10107.723316729669,10107.723316729669,10107.723316729669,{"$f":"AJ845*(1-AJ839)","v":10107.723316729669},10107.723316729669,0,0,0,0,0,0,10205.011508480806,10205.011508480806,10205.011508480806,10205.011508480806,10205.011508480806,10205.011508480806,0,0,0,0,0,0,10325.29167585846,10325.29167585846,10325.29167585846,10325.29167585846,10325.29167585846,10325.29167585846,0,0,0,0,0,0,{"$f":"BP845*(1-BP839)","v":10479.202744073911},10479.202744073911,10479.202744073911,10479.202744073911,10479.202744073911,0,0,0,null,null,null,{"$f":"SUM($D848:$O848)","v":60018.866538833514},{"$f":"SUM($P848:$AA848)","v":60120.504808082536},{"$f":"SUM($AB848:$AM848)","v":60646.339900378007},{"$f":"SUM($AN848:$AY848)","v":61230.069050884835},{"$f":"SUM($AZ848:$BK848)","v":61951.750055150762},{"$f":"SUM(BL848:BW848)","v":52396.013720369556},{"$f":"CG845*(1-CG839)","v":64059.249308308528},{"$f":"CH845*(1-CH839)","v":65233.010624054346},{"$f":"CI845*(1-CI839)","v":66458.698984688832},{"$f":"CJ845*(1-CJ839)","v":67717.020872771609},{"$f":"CK845*(1-CK839)","v":69035.515805015239}]
[null,"Number of Mailings",null,{"$f":"D848*D838","v":0},0,0,0,20006.288846277839,20006.288846277839,20006.288846277839,20006.288846277839,20006.288846277839,20006.288846277839,0,0,0,0,0,0,{"$f":"T848*T838","v":15030.126202020634},15030.126202020634,15030.126202020634,15030.126202020634,15030.126202020634,15030.126202020634,0,0,0,0,0,0,10107.723316729669,10107.723316729669,10107.723316729669,10107.723316729669,{"$f":"AJ848*AJ838","v":10107.723316729669},10107.723316729669,0,0,0,0,0,0,10205.011508480806,10205.011508480806,10205.011508480806,10205.011508480806,10205.011508480806,10205.011508480806,0,0,0,0,0,0,10325.29167585846,10325.29167585846,10325.29167585846,10325.29167585846,10325.29167585846,10325.29167585846,0,0,0,0,0,0,{"$f":"BP848*BP838","v":10479.202744073911},10479.202744073911,10479.202744073911,10479.202744073911,10479.202744073911,0,0,0,null,null,null,120037.73307766703,90180.757212123804,60646.339900378007,61230.069050884835,61951.750055150762,52396.013720369556,{"$f":"CG848*CG838","v":51247.399446646828},{"$f":"CH848*CH838","v":52186.40849924348},{"$f":"CI848*CI838","v":49844.02423851662},{"$f":"CJ848*CJ838","v":40630.212523662965},{"$f":"CK848*CK838","v":41421.309483009143}]
[null,"Direct Mail Costs",null,{"$f":"D849*D840","v":0},0,0,0,10.00314442313892,10.00314442313892,10.00314442313892,10.00314442313892,10.00314442313892,10.00314442313892,0,0,0,0,0,0,{"$f":"T849*T840","v":7.515063101010317},7.515063101010317,7.515063101010317,7.515063101010317,7.515063101010317,7.515063101010317,0,0,0,0,0,0,5.053861658364835,5.053861658364835,5.053861658364835,5.053861658364835,{"$f":"AJ849*AJ840","v":5.053861658364835},5.053861658364835,0,0,0,0,0,0,5.1025057542404033,5.1025057542404033,5.1025057542404033,5.1025057542404033,5.1025057542404033,5.1025057542404033,0,0,0,0,0,0,5.1626458379292304,5.1626458379292304,5.1626458379292304,5.1626458379292304,5.1626458379292304,5.1626458379292304,0,0,0,0,0,0,{"$f":"BP849*BP840","v":5.2396013720369554},5.2396013720369554,5.2396013720369554,5.2396013720369554,5.2396013720369554,0,0,0,null,null,null,60.018866538833521,45.090378606061904,30.323169950189008,30.615034525442422,30.97587502757538,26.198006860184776,{"$f":"CG849*CG840","v":25.623699723323416},{"$f":"CH849*CH840","v":26.093204249621742},{"$f":"CI849*CI840","v":24.922012119258312},{"$f":"CJ849*CJ840","v":20.315106261831485},{"$f":"CK849*CK840","v":20.710654741504573}]
[null,"Mail Number of Responses",null,{"$f":"D849*D841","v":0},0,0,0,336.10565261746768,336.10565261746768,336.10565261746768,336.10565261746768,336.10565261746768,336.10565261746768,0,0,0,0,0,0,204.40971634748061,204.40971634748061,204.40971634748061,204.40971634748061,204.40971634748061,204.40971634748061,0,0,0,0,0,0,127.35731379079382,127.35731379079382,127.35731379079382,127.35731379079382,{"$f":"AJ849*AJ841","v":127.35731379079382},127.35731379079382,0,0,0,0,0,0,118.37813349837734,118.37813349837734,118.37813349837734,118.37813349837734,118.37813349837734,118.37813349837734,0,0,0,0,0,0,109.44809176409967,109.44809176409967,109.44809176409967,109.44809176409967,109.44809176409967,109.44809176409967,0,0,0,0,0,0,{"$f":"BP849*BP841","v":111.07954908718347},111.07954908718347,111.07954908718347,111.07954908718347,111.07954908718347,0,0,0,null,null,null,2016.6339157048062,1226.4582980848836,764.14388274476289,710.26880099026403,656.68855058459803,555.39774543591739,{"$f":"CG849*CG841","v":543.22243413445642},{"$f":"CH849*CH841","v":553.17593009198094},{"$f":"CI849*CI841","v":528.34665692827616},{"$f":"CJ849*CJ841","v":430.68025275082744},{"$f":"CK849*CK841","v":439.06588051989689}]
[null,"Mail Response Costs",null,{"$f":"D851*D842","v":0},0,0,0,0.20502444809665527,0.20502444809665527,0.20502444809665527,0.20502444809665527,0.20502444809665527,0.20502444809665527,0,0,0,0,0,0,0.12468992697196317,0.12468992697196317,0.12468992697196317,0.12468992697196317,0.12468992697196317,0.12468992697196317,0,0,0,0,0,0,7.7687961412384224E-2,7.7687961412384224E-2,7.7687961412384224E-2,7.7687961412384224E-2,{"$f":"AJ851*AJ842","v":7.7687961412384224E-2},7.7687961412384224E-2,0,0,0,0,0,0,7.221066143401017E-2,7.221066143401017E-2,7.221066143401017E-2,7.221066143401017E-2,7.221066143401017E-2,7.221066143401017E-2,0,0,0,0,0,0,6.6763335976100791E-2,6.6763335976100791E-2,6.6763335976100791E-2,6.6763335976100791E-2,6.6763335976100791E-2,6.6763335976100791E-2,0,0,0,0,0,0,{"$f":"BP851*BP842","v":6.7758524943181908E-2},6.7758524943181908E-2,6.7758524943181908E-2,6.7758524943181908E-2,6.7758524943181908E-2,0,0,0,null,null,null,1.2301466885799315,0.74813956183177899,0.46612776847430532,0.43326396860406102,0.40058001585660474,0.33879262471590954,{"$f":"CG851*CG842","v":0.33136568482201839},{"$f":"CH851*CH842","v":0.33743731735610838},{"$f":"CI851*CI842","v":0.32229146072624842},{"$f":"CJ851*CJ842","v":0.26271495417800472},{"$f":"CK851*CK842","v":0.26783018711713708}]
[null,"Mail Number of Closes",null,{"$f":"D851*D843","v":0},0,0,0,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,0,0,0,0,0,0,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,0,0,0,0,0,0,76.414388274476295,76.414388274476295,76.414388274476295,76.414388274476295,{"$f":"AJ851*AJ843","v":76.414388274476295},76.414388274476295,0,0,0,0,0,0,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,0,0,0,0,0,0,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,0,0,0,0,0,0,{"$f":"BP851*BP843","v":66.647729452310074},66.647729452310074,66.647729452310074,66.647729452310074,66.647729452310074,0,0,0,null,null,null,1209.9803494228836,735.87497885093012,458.48632964685783,426.16128059415843,394.01313035075884,333.23864726155034,{"$f":"CG851*CG843","v":325.93346048067383},{"$f":"CH851*CH843","v":331.90555805518858},{"$f":"CI851*CI843","v":317.00799415696571},{"$f":"CJ851*CJ843","v":258.40815165049645},{"$f":"CK851*CK843","v":263.43952831193815}]
[null,"Mail Closing Costs",null,{"$f":"D853*D844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42926040432970924,0.42926040432970924,0.42926040432970924,0.42926040432970924,0.42926040432970924,0.42926040432970924,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ853*AJ844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP853*BP844","v":0},0,0,0,0,0,0,0,null,null,null,0,2.5755624259782559,0,0,0,0,{"$f":"CG853*CG844","v":0},{"$f":"CH853*CH844","v":0},{"$f":"CI853*CI844","v":0},{"$f":"CJ853*CJ844","v":0},{"$f":"CK853*CK844","v":0}]
["Marketing & Enrollment Costs","Total Cost for Direct Mail",null,{"$f":"D850+D852+D854","v":0},0,0,0,10.208168871235575,10.208168871235575,10.208168871235575,10.208168871235575,10.208168871235575,10.208168871235575,0,0,0,0,0,0,8.0690134323119889,8.0690134323119889,8.0690134323119889,8.0690134323119889,8.0690134323119889,8.0690134323119889,0,0,0,0,0,0,5.1315496197772195,5.1315496197772195,5.1315496197772195,5.1315496197772195,{"$f":"AJ850+AJ852+AJ854","v":5.1315496197772195},5.1315496197772195,0,0,0,0,0,0,5.1747164156744132,5.1747164156744132,5.1747164156744132,5.1747164156744132,5.1747164156744132,5.1747164156744132,0,0,0,0,0,0,5.2294091739053314,5.2294091739053314,5.2294091739053314,5.2294091739053314,5.2294091739053314,5.2294091739053314,0,0,0,0,0,0,{"$f":"BP850+BP852+BP854","v":5.3073598969801372},5.3073598969801372,5.3073598969801372,5.3073598969801372,5.3073598969801372,0,0,0,null,null,null,61.249013227413442,48.414080593871937,30.789297718663313,31.048298494046481,31.376455043431989,26.536799484900687,{"$f":"CG850+CG852+CG854","v":25.955065408145433},{"$f":"CH850+CH852+CH854","v":26.430641566977851},{"$f":"CI850+CI852+CI854","v":25.24430357998456},{"$f":"CJ850+CJ852+CJ854","v":20.57782121600949},{"$f":"CK850+CK852+CK854","v":20.978484928621711}]
[null,"Cost/Sale for Direct Mail",null,{"$f":"D855/D853","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0619841269841273E-2,5.0619841269841273E-2,5.0619841269841273E-2,5.0619841269841273E-2,5.0619841269841273E-2,5.0619841269841273E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S855/S853","v":{"$error":"#DIV/0!"}},6.5791176470588242E-2,6.5791176470588242E-2,6.5791176470588242E-2,6.5791176470588242E-2,6.5791176470588242E-2,6.5791176470588242E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7154232804232813E-2,6.7154232804232813E-2,6.7154232804232813E-2,6.7154232804232813E-2,{"$f":"AJ855/AJ853","v":6.7154232804232813E-2},6.7154232804232813E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.285574712643679E-2,7.285574712643679E-2,7.285574712643679E-2,7.285574712643679E-2,7.285574712643679E-2,7.285574712643679E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9633018867924552E-2,7.9633018867924552E-2,7.9633018867924552E-2,7.9633018867924552E-2,7.9633018867924552E-2,7.9633018867924552E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BP855/BP853","v":7.9633018867924524E-2},7.9633018867924524E-2,7.9633018867924524E-2,7.9633018867924524E-2,7.9633018867924524E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"CA855/CA853","v":5.0619841269841266E-2},6.5791176470588242E-2,6.71542328042328E-2,7.285574712643679E-2,7.9633018867924538E-2,7.9633018867924538E-2,7.9633018867924524E-2,7.9633018867924524E-2,7.9633018867924538E-2,7.9633018867924538E-2,7.9633018867924538E-2]
[null,"Take Rate per Mailing",null,{"$f":"D841*D843","v":1.0079999999999999E-2},1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,1.0079999999999999E-2,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,8.1599999999999989E-3,7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,{"$f":"AJ841*AJ843","v":7.5599999999999999E-3},7.5599999999999999E-3,7.5599999999999999E-3,7.5599999999999999E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.9599999999999992E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,{"$f":"BP841*BP843","v":6.3600000000000002E-3},6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,null,null,null,{"$f":"CA841*CA843","v":1.0079999999999999E-2},8.1599999999999989E-3,7.5599999999999999E-3,6.9599999999999992E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3,6.3600000000000002E-3]
[]
[null,"DATA OUTPUT"]
["Mail Number of Closes","Mail Number of Closes",null,{"$f":"D853","v":0},0,0,0,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,0,0,0,0,0,0,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,0,0,0,0,0,0,76.414388274476295,76.414388274476295,76.414388274476295,76.414388274476295,{"$f":"AJ853","v":76.414388274476295},76.414388274476295,0,0,0,0,0,0,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,0,0,0,0,0,0,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,0,0,0,0,0,0,{"$f":"BP853","v":66.647729452310074},66.647729452310074,66.647729452310074,66.647729452310074,66.647729452310074,0,0,0,null,null,null,{"$f":"CA853","v":1209.9803494228836},735.87497885093012,458.48632964685783,426.16128059415843,394.01313035075884,333.23864726155034,325.93346048067383,331.90555805518858,317.00799415696571,258.40815165049645,263.43952831193815]
[]
[null,"Inbound Call Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Est. % of Qualified Market",null,{"$f":"$CA865","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$CB865","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$CC865","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$CD865","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$CE865","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$CF865","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B865,CA$544:CA$782)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Cost to present offer",null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"Call Pct Response Rate",null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,3.5000000000000003E-2,0.03,2.75E-2,2.5000000000000001E-2,2.2499999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Call Response Costs",null,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,null,null,null,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
[null,"Call Pct Close Rate",null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,"Call Closing Costs",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Net Qualified Market",null,{"$f":"SUMIF($A$544:$A$1382,$B871,D$544:D$1382)","v":0},0,0,0,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,0,0,0,0,0,0,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,0,0,0,0,0,0,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,{"$f":"SUMIF($A$544:$A$1382,$B871,AJ$544:AJ$1382)","v":33800.16569367038},33800.16569367038,0,0,0,0,0,0,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,0,0,0,0,0,0,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B871,BP$544:BP$1382)","v":35408.727056970492},35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B871,CA$544:CA$1382)","v":197723.39558480002},199955.85870532642,202800.99416202231,205762.9840569387,208951.03176996365,212452.36234182297,216347.3651499777,220269.66804722921,224304.31864881545,228425.92136346252,232672.57294550914]
[]
[null,"CALCULATIONS"]
[null,"Number of Touches per Year",null,{"$f":"D871*D865","v":0},0,0,0,3295.3899264133343,3295.3899264133343,3295.3899264133343,3295.3899264133343,3295.3899264133343,3295.3899264133343,0,0,0,0,0,0,3332.5976450887738,3332.5976450887738,3332.5976450887738,3332.5976450887738,3332.5976450887738,3332.5976450887738,0,0,0,0,0,0,3380.0165693670383,3380.0165693670383,3380.0165693670383,3380.0165693670383,{"$f":"AJ871*AJ865","v":3380.0165693670383},3380.0165693670383,0,0,0,0,0,0,3429.3830676156454,3429.3830676156454,3429.3830676156454,3429.3830676156454,3429.3830676156454,3429.3830676156454,0,0,0,0,0,0,3482.5171961660608,3482.5171961660608,3482.5171961660608,3482.5171961660608,3482.5171961660608,3482.5171961660608,0,0,0,0,0,0,{"$f":"BP871*BP865","v":3540.8727056970492},3540.8727056970492,3540.8727056970492,3540.8727056970492,3540.8727056970492,3540.8727056970492,0,0,null,null,null,{"$f":"SUM($D874:$O874)","v":19772.339558480009},{"$f":"SUM($P874:$AA874)","v":19995.585870532646},{"$f":"SUM($AB874:$AM874)","v":20280.099416202229},{"$f":"SUM($AN874:$AY874)","v":20576.298405693873},{"$f":"SUM($AZ874:$BK874)","v":20895.103176996363},{"$f":"SUM(BL874:BW874)","v":21245.236234182295},{"$f":"CG871*CG865","v":21634.73651499777},{"$f":"CH871*CH865","v":22026.966804722921},{"$f":"CI871*CI865","v":22430.431864881546},{"$f":"CJ871*CJ865","v":22842.592136346255},{"$f":"CK871*CK865","v":23267.257294550916}]
[null,"Cost to Present Offer",null,{"$f":"D874*D866","v":0},0,0,0,1.6476949632066671,1.6476949632066671,1.6476949632066671,1.6476949632066671,1.6476949632066671,1.6476949632066671,0,0,0,0,0,0,1.6662988225443869,1.6662988225443869,1.6662988225443869,1.6662988225443869,1.6662988225443869,1.6662988225443869,0,0,0,0,0,0,1.6900082846835192,1.6900082846835192,1.6900082846835192,1.6900082846835192,{"$f":"AJ874*AJ866","v":1.6900082846835192},1.6900082846835192,0,0,0,0,0,0,1.7146915338078228,1.7146915338078228,1.7146915338078228,1.7146915338078228,1.7146915338078228,1.7146915338078228,0,0,0,0,0,0,1.7412585980830304,1.7412585980830304,1.7412585980830304,1.7412585980830304,1.7412585980830304,1.7412585980830304,0,0,0,0,0,0,{"$f":"BP874*BP866","v":1.7704363528485247},1.7704363528485247,1.7704363528485247,1.7704363528485247,1.7704363528485247,1.7704363528485247,0,0,null,null,null,9.886169779240003,9.9977929352663217,10.140049708101113,10.288149202846936,10.447551588498182,10.622618117091147,{"$f":"CG874*CG866","v":10.817368257498886},{"$f":"CH874*CH866","v":11.013483402361461},{"$f":"CI874*CI866","v":11.215215932440774},{"$f":"CJ874*CJ866","v":11.421296068173127},{"$f":"CK874*CK866","v":11.633628647275458}]
[null,"Call Number of Responses",null,{"$f":"D874*D867","v":0},0,0,0,115.33864742446671,115.33864742446671,115.33864742446671,115.33864742446671,115.33864742446671,115.33864742446671,0,0,0,0,0,0,99.97792935266321,99.97792935266321,99.97792935266321,99.97792935266321,99.97792935266321,99.97792935266321,0,0,0,0,0,0,92.950455657593551,92.950455657593551,92.950455657593551,92.950455657593551,{"$f":"AJ874*AJ867","v":92.950455657593551},92.950455657593551,0,0,0,0,0,0,85.734576690391137,85.734576690391137,85.734576690391137,85.734576690391137,85.734576690391137,85.734576690391137,0,0,0,0,0,0,78.356636913736367,78.356636913736367,78.356636913736367,78.356636913736367,78.356636913736367,78.356636913736367,0,0,0,0,0,0,{"$f":"BP874*BP867","v":70.817454113940983},70.817454113940983,70.817454113940983,70.817454113940983,70.817454113940983,70.817454113940983,0,0,null,null,null,692.03188454680026,599.8675761159792,557.70273394556136,514.40746014234685,470.13982148241814,424.9047246836459,{"$f":"CG874*CG867","v":432.69473029995544},{"$f":"CH874*CH867","v":440.53933609445841},{"$f":"CI874*CI867","v":448.60863729763093},{"$f":"CJ874*CJ867","v":456.8518427269251},{"$f":"CK874*CK867","v":465.34514589101832}]
[null,"Call Response Costs",null,{"$f":"D876*D868","v":0},0,0,0,0.28834661856116678,0.28834661856116678,0.28834661856116678,0.28834661856116678,0.28834661856116678,0.28834661856116678,0,0,0,0,0,0,0.24994482338165802,0.24994482338165802,0.24994482338165802,0.24994482338165802,0.24994482338165802,0.24994482338165802,0,0,0,0,0,0,0.23237613914398389,0.23237613914398389,0.23237613914398389,0.23237613914398389,{"$f":"AJ876*AJ868","v":0.23237613914398389},0.23237613914398389,0,0,0,0,0,0,0.21433644172597785,0.21433644172597785,0.21433644172597785,0.21433644172597785,0.21433644172597785,0.21433644172597785,0,0,0,0,0,0,0.19589159228434092,0.19589159228434092,0.19589159228434092,0.19589159228434092,0.19589159228434092,0.19589159228434092,0,0,0,0,0,0,{"$f":"BP876*BP868","v":0.17704363528485245},0.17704363528485245,0.17704363528485245,0.17704363528485245,0.17704363528485245,0.17704363528485245,0,0,null,null,null,1.7300797113670006,1.4996689402899483,1.3942568348639033,1.286018650355867,1.1753495537060454,1.0622618117091147,{"$f":"CG876*CG868","v":1.0817368257498887},{"$f":"CH876*CH868","v":1.1013483402361461},{"$f":"CI876*CI868","v":1.1215215932440774},{"$f":"CJ876*CJ868","v":1.1421296068173128},{"$f":"CK876*CK868","v":1.1633628647275458}]
[null,"Call Number of Closes",null,{"$f":"D876*D869","v":0},0,0,0,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,0,0,0,0,0,0,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,0,0,0,0,0,0,69.712841743195156,69.712841743195156,69.712841743195156,69.712841743195156,{"$f":"AJ876*AJ869","v":69.712841743195156},69.712841743195156,0,0,0,0,0,0,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,0,0,0,0,0,0,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,0,0,0,0,0,0,{"$f":"BP876*BP869","v":53.113090585455737},53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,0,0,null,null,null,519.02391341010014,449.90068208698449,418.27705045917094,385.80559510676011,352.60486611181364,318.67854351273439,{"$f":"CG876*CG869","v":324.52104772496659},{"$f":"CH876*CH869","v":330.40450207084382},{"$f":"CI876*CI869","v":336.45647797322317},{"$f":"CJ876*CJ869","v":342.63888204519384},{"$f":"CK876*CK869","v":349.00885941826374}]
[null,"Call Closing Costs",null,{"$f":"D878*D870","v":0},0,0,0,0.86503985568350039,0.86503985568350039,0.86503985568350039,0.86503985568350039,0.86503985568350039,0.86503985568350039,0,0,0,0,0,0,0.74983447014497417,0.74983447014497417,0.74983447014497417,0.74983447014497417,0.74983447014497417,0.74983447014497417,0,0,0,0,0,0,0.69712841743195153,0.69712841743195153,0.69712841743195153,0.69712841743195153,{"$f":"AJ878*AJ870","v":0.69712841743195153},0.69712841743195153,0,0,0,0,0,0,0.64300932517793352,0.64300932517793352,0.64300932517793352,0.64300932517793352,0.64300932517793352,0.64300932517793352,0,0,0,0,0,0,0.58767477685302272,0.58767477685302272,0.58767477685302272,0.58767477685302272,0.58767477685302272,0.58767477685302272,0,0,0,0,0,0,{"$f":"BP878*BP870","v":0.53113090585455736},0.53113090585455736,0.53113090585455736,0.53113090585455736,0.53113090585455736,0.53113090585455736,0,0,null,null,null,5.1902391341010023,4.4990068208698455,4.1827705045917094,3.8580559510676014,3.5260486611181361,3.1867854351273439,{"$f":"CG878*CG870","v":3.2452104772496662},{"$f":"CH878*CH870","v":3.3040450207084384},{"$f":"CI878*CI870","v":3.3645647797322318},{"$f":"CJ878*CJ870","v":3.4263888204519386},{"$f":"CK878*CK870","v":3.4900885941826374}]
["Marketing & Enrollment Costs","Total Cost for Inbound Calls",null,{"$f":"D875+D877+D879","v":0},0,0,0,2.8010814374513342,2.8010814374513342,2.8010814374513342,2.8010814374513342,2.8010814374513342,2.8010814374513342,0,0,0,0,0,0,2.6660781160710192,2.6660781160710192,2.6660781160710192,2.6660781160710192,2.6660781160710192,2.6660781160710192,0,0,0,0,0,0,2.6195128412594544,2.6195128412594544,2.6195128412594544,2.6195128412594544,{"$f":"AJ875+AJ877+AJ879","v":2.6195128412594544},2.6195128412594544,0,0,0,0,0,0,2.5720373007117341,2.5720373007117341,2.5720373007117341,2.5720373007117341,2.5720373007117341,2.5720373007117341,0,0,0,0,0,0,2.5248249672203942,2.5248249672203942,2.5248249672203942,2.5248249672203942,2.5248249672203942,2.5248249672203942,0,0,0,0,0,0,{"$f":"BP875+BP877+BP879","v":2.4786108939879345},2.4786108939879345,2.4786108939879345,2.4786108939879345,2.4786108939879345,2.4786108939879345,0,0,null,null,null,16.806488624708006,15.996468696426117,15.717077047556725,15.432223804270405,15.148949803322363,14.871665363927606,{"$f":"CG875+CG877+CG879","v":15.144315560498441},{"$f":"CH875+CH877+CH879","v":15.418876763306045},{"$f":"CI875+CI877+CI879","v":15.701302305417084},{"$f":"CJ875+CJ877+CJ879","v":15.98981449544238},{"$f":"CK875+CK877+CK879","v":16.287080106185641}]
[null,"Cost/Sale for Inbound Calls",null,{"$f":"D880/D878","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2380952380952378E-2,3.2380952380952378E-2,3.2380952380952378E-2,3.2380952380952378E-2,3.2380952380952378E-2,3.2380952380952378E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5555555555555556E-2,3.5555555555555556E-2,3.5555555555555556E-2,3.5555555555555556E-2,3.5555555555555556E-2,3.5555555555555556E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7575757575757575E-2,3.7575757575757575E-2,3.7575757575757575E-2,3.7575757575757575E-2,{"$f":"AJ880/AJ878","v":3.7575757575757575E-2},3.7575757575757575E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.04,0.04,0.04,0.04,0.04,0.04,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2962962962962967E-2,4.2962962962962967E-2,4.2962962962962967E-2,4.2962962962962967E-2,4.2962962962962967E-2,4.2962962962962967E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BP880/BP878","v":4.6666666666666669E-2},4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"CA880/CA878","v":3.2380952380952385E-2},3.5555555555555562E-2,3.7575757575757575E-2,0.04,4.296296296296296E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666676E-2,4.6666666666666669E-2,4.6666666666666669E-2]
[null,"Take Rate per touch",null,{"$f":"D867*D869","v":2.6250000000000002E-2},2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.6250000000000002E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,{"$f":"AJ867*AJ869","v":2.0625000000000001E-2},2.0625000000000001E-2,2.0625000000000001E-2,2.0625000000000001E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.8750000000000003E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.6875000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"BP867*BP869","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,{"$f":"CA867*CA869","v":2.6250000000000002E-2},2.2499999999999999E-2,2.0625000000000001E-2,1.8750000000000003E-2,1.6875000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"DATA OUTPUT"]
["Call Number of Closes","Call Number of Closes",null,{"$f":"D878","v":0},0,0,0,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,0,0,0,0,0,0,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,0,0,0,0,0,0,69.712841743195156,69.712841743195156,69.712841743195156,69.712841743195156,{"$f":"AJ878","v":69.712841743195156},69.712841743195156,0,0,0,0,0,0,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,0,0,0,0,0,0,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,0,0,0,0,0,0,{"$f":"BP878","v":53.113090585455737},53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,0,0,null,null,null,{"$f":"CA878","v":519.02391341010014},449.90068208698449,418.27705045917094,385.80559510676011,352.60486611181364,318.67854351273439,324.52104772496659,330.40450207084382,336.45647797322317,342.63888204519384,349.00885941826374]
[]
[null,"Total Sales and Acqusition Costs"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Insert Number of Closes",null,{"$f":"SUMIF($A$544:$A$1382,$B890,D$544:D$1382)","v":0},0,0,0,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,19.772339558480002,{"$f":"SUMIF($A$544:$A$1382,$B890,N$544:N$1382)","v":0},0,0,0,0,0,19.99558587053264,19.99558587053264,19.99558587053264,19.99558587053264,{"$f":"SUMIF($A$544:$A$1382,$B890,X$544:X$1382)","v":19.99558587053264},19.99558587053264,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B890,AH$544:AH$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B890,AR$544:AR$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B890,BB$544:BB$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B890,BL$544:BL$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B890,CA$544:CA$1382)","v":118.63403735088001},119.97351522319583,0,0,0,0,0,0,0,0,0]
[null,"Mail Number of Closes",null,0,0,0,0,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,201.6633915704806,0,0,0,0,0,0,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,122.64582980848836,0,0,0,0,0,0,76.414388274476295,76.414388274476295,76.414388274476295,76.414388274476295,76.414388274476295,76.414388274476295,0,0,0,0,0,0,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,71.0268800990264,0,0,0,0,0,0,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,65.668855058459798,0,0,0,0,0,0,66.647729452310074,66.647729452310074,66.647729452310074,66.647729452310074,66.647729452310074,0,0,0,null,null,null,1209.9803494228836,735.87497885093012,458.48632964685783,426.16128059415843,394.01313035075884,333.23864726155034,325.93346048067383,331.90555805518858,317.00799415696571,258.40815165049645,263.43952831193815]
[null,"Call Number of Closes",null,0,0,0,0,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,86.503985568350032,0,0,0,0,0,0,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,74.983447014497415,0,0,0,0,0,0,69.712841743195156,69.712841743195156,69.712841743195156,69.712841743195156,69.712841743195156,69.712841743195156,0,0,0,0,0,0,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,64.300932517793356,0,0,0,0,0,0,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,58.767477685302275,0,0,0,0,0,0,53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,53.113090585455737,0,0,null,null,null,519.02391341010014,449.90068208698449,418.27705045917094,385.80559510676011,352.60486611181364,318.67854351273439,324.52104772496659,330.40450207084382,336.45647797322317,342.63888204519384,349.00885941826374]
[null,"Marketing & Enrollment Costs",null,{"$f":"SUMIF($A$10:$A$353,$B893,D$10:D$353)","v":0.93400000000000005},0.94059999999999999,0.87939999999999996,0.98138999999999998,5.2206299999999999,22.33989,2.3835999999999999,3.3952900000000001,7.1378000000000004,6.8296500000000009,1.012,1.1790399999999999,0.77139999999999997,0.73539999999999994,0.7762,1.6308399999999998,11.216809999999999,5.9849199999999989,8.6434700000000007,8.2414900000000006,4.0516500000000004,1.4875499999999999,0.96099999999999997,1.22418,0.72939999999999994,0.77560000000000007,0.68979999999999997,5.1163500000000006,4.63809,9.0412599999999994,5.5504300000000004,8.5034899999999993,{"$f":"SUMIF($A$10:$A$353,$B893,AJ$10:AJ$353)","v":7.2708899999999996},1.1878,0.89260000000000006,0.8054,0.69279999999999997,0.81040000000000001,3.9476499999999999,3.1305500000000004,4.1625699999999997,12.240800000000002,6.2,6.4,3.5,2.5,1.2,1.2,0.7006,0.71920000000000006,0,1.5201199999999999,1.96225,2.0451999999999999,13.596630000000001,4.2861799999999999,2.3421999999999996,1.99678,0.88867999999999991,0.82,0.77260000000000006,0.74920000000000009,4.1234500000000001,1.37917,{"$f":"SUMIF($A$10:$A$353,$B893,BP$10:BP$353)","v":4.2974600000000001},4.0939199999999998,7.7859707909680722,7.7859707909680722,7.7859707909680722,2.4786108939879345,0,0,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B893,CA$10:CA$353)","v":53.233290000000004},45.724909999999994,45.20111,45.984770000000012,30.877839999999999,41.252323266892148,46.099380968643871,41.8495183302839,40.945605885401648,36.567635711451871,37.265565034807352]
[]
[null,"CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF896:BK896)","v":580}]
["Total Sales","Total Sales",null,{"$f":"D890+D891+D892","v":0},0,0,0,307.93971669731064,307.93971669731064,307.93971669731064,307.93971669731064,307.93971669731064,307.93971669731064,0,0,0,0,0,0,{"$f":"T890+T891+T892","v":217.62486269351842},217.62486269351842,217.62486269351842,217.62486269351842,217.62486269351842,217.62486269351842,0,0,0,0,0,0,146.12723001767145,146.12723001767145,146.12723001767145,146.12723001767145,{"$f":"AJ890+AJ891+AJ892","v":146.12723001767145},146.12723001767145,0,0,0,0,0,0,135.32781261681976,135.32781261681976,{"$f":"$CD$896*AT898","v":204.00000000000003},276,132,48,24,12,{"$f":"$CE$896*AZ898","v":20},{"$f":"$CE$896*BA898","v":20},30,30,120,180,170,230,110,40,20,10,{"$f":"$CF$896*BL898","v":16},{"$f":"$CF$896*BM898","v":16},24,24,96,144,136,184,88,32,16,8,null,null,null,{"$f":"SUM($D896:$O896)","v":1847.6383001838637},{"$f":"SUM($P896:$AA896)","v":1305.7491761611107},{"$f":"SUM($AB896:$AM896)","v":876.76338010602865},1200,1000,800,700,{"$f":"CH890+CH891+CH892","v":662.31006012603234},{"$f":"CI890+CI891+CI892","v":653.46447213018882},{"$f":"CJ890+CJ891+CJ892","v":601.04703369569029},{"$f":"CK890+CK891+CK892","v":612.44838773020183}]
[null,"Cost per Sale",null,{"$f":"D893/D896","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6953415610015704E-2,7.2546309516673999E-2,7.7404760437022801E-3,1.1025826861227519E-2,2.3179212076161325E-2,2.2178529204510522E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.154195095712321E-2,2.7501085702825119E-2,3.9717290998007977E-2,3.7870167489118693E-2,1.8617587852110207E-2,6.8353862770492357E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1740080198872631E-2,6.1872520261327217E-2,3.798354351429762E-2,5.8192371120506806E-2,{"$f":"AJ893/AJ896","v":4.9757256050913419E-2},8.1285329220047286E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0759161176914185E-2,9.045295097364639E-2,3.0392156862745094E-2,2.318840579710145E-2,2.6515151515151516E-2,5.2083333333333336E-2,4.9999999999999996E-2,9.9999999999999992E-2,3.5029999999999999E-2,3.5960000000000006E-2,0,5.0670666666666662E-2,1.6352083333333333E-2,1.1362222222222221E-2,7.9980176470588235E-2,1.8635565217391303E-2,2.1292727272727269E-2,4.9919499999999999E-2,4.4433999999999994E-2,8.199999999999999E-2,4.8287500000000004E-2,4.6825000000000006E-2,0.17181041666666666,5.7465416666666665E-2,{"$f":"BP893/BP896","v":4.4765208333333334E-2},2.8429999999999997E-2,5.7249785227706414E-2,4.2315058646565609E-2,8.8476940806455365E-2,7.7456590437122955E-2,0,0,null,null,null,{"$f":"CA893/CA896","v":2.8811531994494058E-2},3.5018141948540811E-2,5.1554514052051019E-2,3.8320641666666676E-2,3.087784E-2,5.1565404083615186E-2,6.5856258526634098E-2,6.3187200149610087E-2,6.265926860862929E-2,6.0839890493438555E-2,6.0846866089267468E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.03,0.03,0.12,0.18,0.17,0.23,0.11,0.04,0.02,0.01,0.02,0.02,0.03,0.03,0.12,0.18,0.17,0.23,0.11,0.04,0.02,0.01,0.02,0.02,0.03,0.03,0.12,0.18,0.17,0.23,0.11,0.04,0.02,0.01]
[null,"Customer Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8701878856232163E-2,2.1294817715704711E-2,2.3421241925041181E-2,2.7182989110665471E-2,0.12153210976207121,0.18269596294612828,0.23782191874953901,0.19612118285419966,9.8931051025985484E-2,3.7532679666454634E-2,1.7335432228975475E-2,1.7428735159002694E-2]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Pct Customers Churned",null,{"$f":"$CA902/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CB902/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CC902/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CD902/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CE902/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CF902/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B902,CA$544:CA$782)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Removal Costs for Churns",null,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Remorse Rate",null,{"$f":"$CA904","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CB904","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CC904","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CD904","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CE904","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CF904","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"Net Target Market",null,{"$f":"SUMIF($A$544:$A$1382,$B905,D$544:D$1382)","v":0},0,0,0,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,10168.8974516,{"$f":"SUMIF($A$544:$A$1382,$B905,N$544:N$1382)","v":0},0,0,0,0,0,10186.117855728802,10186.117855728802,10186.117855728802,10186.117855728802,{"$f":"SUMIF($A$544:$A$1382,$B905,X$544:X$1382)","v":10186.117855728802},10186.117855728802,0,0,0,0,0,0,10275.20922713192,10275.20922713192,{"$f":"SUMIF($A$544:$A$1382,$B905,AH$544:AH$1382)","v":10275.20922713192},10275.20922713192,10275.20922713192,10275.20922713192,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B905,AR$544:AR$1382)","v":10374.109493220296},10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,10374.109493220296,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B905,BB$544:BB$1382)","v":0},0,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,10496.382714098261,0,0,{"$f":"SUMIF($A$544:$A$1382,$B905,BL$544:BL$1382)","v":0},0,0,0,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,10652.844102952029,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B905,CA$544:CA$1382)","v":61013.384709600003},61116.707134372809,61651.255362791519,62244.656959321779,62978.296284589567,63917.064617712182,65120.716995332448,66313.927644662341,67559.925774818374,68839.098172991362,70179.440688233444]
[null,"Net Qualified Market",null,0,0,0,0,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,32953.899264133339,0,0,0,0,0,0,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,33325.976450887734,0,0,0,0,0,0,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,33800.16569367038,0,0,0,0,0,0,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,34293.830676156453,0,0,0,0,0,0,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,34825.171961660606,0,0,0,0,0,0,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,35408.727056970492,0,0,null,null,null,197723.39558480002,199955.85870532642,202800.99416202231,205762.9840569387,208951.03176996365,212452.36234182297,216347.3651499777,220269.66804722921,224304.31864881545,228425.92136346252,232672.57294550914]
[null,"Total Sales",null,0,0,0,0,307.93971669731064,307.93971669731064,307.93971669731064,307.93971669731064,307.93971669731064,307.93971669731064,0,0,0,0,0,0,217.62486269351842,217.62486269351842,217.62486269351842,217.62486269351842,217.62486269351842,217.62486269351842,0,0,0,0,0,0,146.12723001767145,146.12723001767145,146.12723001767145,146.12723001767145,146.12723001767145,146.12723001767145,0,0,0,0,0,0,135.32781261681976,135.32781261681976,204.00000000000003,276,132,48,24,12,20,20,30,30,120,180,170,230,110,40,20,10,16,16,24,24,96,144,136,184,88,32,16,8,null,null,null,1847.6383001838637,1305.7491761611107,876.76338010602865,1200,1000,800,700,662.31006012603234,653.46447213018882,601.04703369569029,612.44838773020183]
[]
[null,"CALCULATIONS"]
[null,"New Participants",null,{"$f":"D907*(1-D904)","v":0},0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,{"$f":"T907*(1-T904)","v":191.50987917029622},191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,{"$f":"AJ907*(1-AJ904)","v":128.59196241555088},128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,{"$f":"BP907*(1-BP904)","v":84.48},126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,{"$f":"SUM($D910:$O910)","v":1625.9217041618003},{"$f":"SUM($P910:$AA910)","v":1149.0592750217772},{"$f":"SUM($AB910:$AM910)","v":771.55177449330517},{"$f":"SUM($AN910:$AY910)","v":850.6569502056027},{"$f":"SUM($AZ910:$BK910)","v":862.4},{"$f":"SUM(BL910:BW910)","v":689.92000000000007},{"$f":"CG907*(1-CG904)","v":616},{"$f":"CH907*(1-CH904)","v":582.83285291090851},{"$f":"CI907*(1-CI904)","v":575.04873547456612},{"$f":"CJ907*(1-CJ904)","v":528.92138965220749},{"$f":"CK907*(1-CK904)","v":538.95458120257763}]
[null,"Prev Years Participants",null,{"$f":"C913","v":4969},5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,{"$f":"AI913","v":7847},7615,7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,{"$f":"BO913","v":9014},9105,9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,null,null,null,{"$f":"BZ913","v":4969},6385,7254,8073,8734,9151,9244.8577139980644,9383.2148282981616,9482.3161184713899,9568.8728296355221,9606.1275430646474]
[null,"Churned Customers",null,{"$f":"-(D910+D911)*D902","v":-20.704166666666666},-21.074999999999999,-21.987500000000001,-22.475000000000001,-22.979112294556806,-23.59994562789014,-23.620778961223476,-24.124945627890142,-25.312445627890142,-25.683278961223476,-24.712499999999999,-26.391666666666666,-26.604166666666668,-26.604166666666668,-26.220833333333331,-26.066666666666666,-27.293791163209566,-27.014624496542897,-28.002124496542898,-27.939624496542898,-28.422957829876232,-28.935457829876231,-28.791666666666668,-29.795833333333334,-30.224999999999998,-30.995833333333334,-29.854166666666668,-30.354166666666668,-31.702466510064795,-31.427466510064797,-31.177466510064797,-31.29829984339813,{"$f":"-(AJ910+AJ911)*AJ902","v":-33.231633176731464},-32.264966510064795,-33.141666666666666,-33.466666666666669,-33.637500000000003,-33.49583333333333,-33.570833333333333,-34.229166666666664,-34.242035312928337,-33.62953531292834,-34.414666666666669,-34.970333333333329,-35.259,-35.405166666666666,-36.075500000000005,-36.910666666666664,-36.465000000000003,-35.590000000000003,-36.076666666666668,-35.659999999999997,-36.840000000000003,-36.014166666666668,-37.523333333333333,-36.872499999999995,-37.957499999999996,-36.763333333333335,-38.269166666666671,-38.024166666666666,-38.18783333333333,-37.483666666666664,-37.696333333333335,-38.229666666666667,{"$f":"-(BP910+BP911)*BP902","v":-37.910333333333334},-38.465499999999999,-38.286166666666666,-38.801307638888886,-38.962302190393522,-38.917292597933546,-38.813803878775495,-38.681413029280606,null,null,null,{"$f":"SUM(D912:O912)","v":-282.66634043400751},{"$f":"SUM(P912:AA912)","v":-331.6919136459241},{"$f":"SUM(AB912:AM912)","v":-379.13979906038878},{"$f":"SUM(AN912:AY912)","v":-415.84023729252328},{"$f":"SUM(AZ912:BK912)","v":-442.05583333333328},{"$f":"SUM(BL912:BW912)","v":-460.43561933527212},{"$f":"-(CG910/2+CG911)*CG902","v":-477.64288569990322},{"$f":"-(CH910/2+CH911)*CH902","v":-483.73156273768086},{"$f":"-(CI910/2+CI911)*CI902","v":-488.49202431043369},{"$f":"-(CJ910/2+CJ911)*CJ902","v":-491.66667622308137},{"$f":"-(CK910/2+CK911)*CK902","v":-493.78024168329688}]
["Net Participants & Churn","Net Participants",4969,{"$f":"IF(D6=\"Actual\",SUMIF($A$1385:$A$1495,$B913,D$1385:D$1495),SUM(D910:D912))","v":5058},5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,7847,{"$f":"IF(AJ6=\"Actual\",SUMIF($A$1385:$A$1495,$B913,AJ$1385:AJ$1495),SUM(AJ910:AJ912))","v":7615},7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,9014,{"$f":"IF(BP6=\"Actual\",SUMIF($A$1385:$A$1495,$B913,BP$1385:BP$1495),SUM(BP910:BP912))","v":9105},9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,9244.8577139980644,null,null,{"$f":"$C913","v":4969},{"$f":"O913","v":6385},{"$f":"AA913","v":7254},{"$f":"AM913","v":8073},{"$f":"AY913","v":8734},{"$f":"BK913","v":9151},{"$f":"BW913","v":9244.8577139980644},{"$f":"SUM(CG910:CG912)","v":9383.2148282981616},{"$f":"SUM(CH910:CH912)","v":9482.3161184713899},{"$f":"SUM(CI910:CI912)","v":9568.8728296355221},{"$f":"SUM(CJ910:CJ912)","v":9606.1275430646474},{"$f":"SUM(CK910:CK912)","v":9651.3018825839281}]
[null,"Average Participants",null,{"$f":"$CA914/12","v":457.73856745640461},{"$f":"$CA914/12","v":457.73856745640461},457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,{"$f":"$CB914/12","v":550.96276296961207},550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,{"$f":"$CC914/12","v":604.81559107369333},{"$f":"$CC914/12","v":604.81559107369333},604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,{"$f":"$CD914/12","v":672.78433761230508},{"$f":"$CD914/12","v":672.78433761230508},672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,{"$f":"$CE914/12","v":725.57833333333326},{"$f":"$CE914/12","v":725.57833333333326},725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,{"$f":"$CF914/12","v":751.76349999999991},{"$f":"$CF914/12","v":751.76349999999991},751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,null,null,null,{"$f":"(CA910*(1-CA902))/2+(CA911*(1-CA902))","v":5492.8628094768555},6611.5531556353444,7257.7870928843195,8073.412051347661,8706.9399999999987,9021.1619999999984,9075.2148282981616,9190.8996920159334,9281.3484618982402,9341.666848238543,9381.8245919826386]
[null,"INFO ONLY"]
[null,"Penetration Rate",null,{"$f":"$CA916/12","v":2.6910489361140488E-3},2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,2.6910489361140488E-3,{"$f":"$CB916/12","v":3.0231672325783036E-3},3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,3.0231672325783036E-3,{"$f":"$CC916/12","v":3.3172914303493243E-3},3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,3.3172914303493243E-3,{"$f":"$CD916/12","v":3.537241339442897E-3},3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,3.537241339442897E-3,{"$f":"$CE916/12","v":3.6495791711278515E-3},3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,3.6495791711278515E-3,{"$f":"$CF916/12","v":3.6262473196711463E-3},3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,3.6262473196711463E-3,null,null,null,{"$f":"CA913/CA906","v":3.2292587233368586E-2},3.6278006790939642E-2,3.9807497164191893E-2,4.2446896073314762E-2,4.3794950053534218E-2,4.3514967836053756E-2,4.3371061264339733E-2,4.3048669399357496E-2,4.26602255688939E-2,4.2053579058480617E-2,4.1480187202142728E-2]
[null,"Share of Target Market",null,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,8.7207640727660525E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,9.8909124582077096E-3,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.0912186557129312E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.1693105382667433E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2108668832312207E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,1.2053194465478478E-2,null,null,null,{"$f":"CA913/CA905","v":0.10464916887319263},0.11869094949849252,0.13094623868555175,0.14031726459200919,0.14530402598774647,0.14463833358574174,0.1440895503188441,0.14299132105824874,0.14163533662735506,0.13954464538342193,0.1375232089047142]
[]
[null,"DATA OUTPUT"]
["New Participants","New Participants",null,{"$f":"D910","v":0},0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,{"$f":"AJ910","v":128.59196241555088},128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,{"$f":"BP910","v":84.48},126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,{"$f":"CA910","v":1625.9217041618003},1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
["Prev Years Participants","Prev Years Participants",null,{"$f":"D911","v":4969},5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,{"$f":"AJ911","v":7847},7615,7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,{"$f":"BP911","v":9014},9105,9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,null,null,null,{"$f":"CA911","v":4969},6385,7254,8073,8734,9151,9244.8577139980644,9383.2148282981616,9482.3161184713899,9568.8728296355221,9606.1275430646474]
["Average Participants","Average Participants",null,{"$f":"D914","v":457.73856745640461},457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,{"$f":"AJ914","v":604.81559107369333},604.81559107369333,604.81559107369333,604.81559107369333,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,{"$f":"BP914","v":751.76349999999991},751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,null,null,null,{"$f":"CA914","v":5492.8628094768555},6611.5531556353444,7257.7870928843195,8073.412051347661,8706.9399999999987,9021.1619999999984,9075.2148282981616,9190.8996920159334,9281.3484618982402,9341.666848238543,9381.8245919826386]
["Removal & cancellation Costs","Removal Costs for Churns",null,{"$f":"$CA923/12","v":1.88444226956005},1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,1.88444226956005,{"$f":"$CB923/12","v":2.2112794243061606},2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,2.2112794243061606,{"$f":"$CC923/12","v":2.527598660402592},2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,2.527598660402592,{"$f":"$CD923/12","v":5.9373698344989831},5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,5.9373698344989831,{"$f":"$CE923/12","v":6.0785152046666662},6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,6.0785152046666662,{"$f":"$CF923/12","v":6.3098311365903372},6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,null,null,null,{"$f":"(-CA912)*CA903","v":22.613307234720601},{"$f":"(-CB912)*CB903","v":26.53535309167393},{"$f":"(-CC912)*CC903","v":30.331183924831102},{"$f":"(CD948+CD950)*0.065","v":71.248438013987794},{"$f":"(CE948+CE950)*0.065","v":72.942182455999998},75.71797363908405,74.618742287154689,75.503302846259075,76.224379136386645,76.638754932192626,76.980811964139576]
[]
[null,"Equipment Cost Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Unit Costs",null,{"$f":"$CA928","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$CB928","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$CC928","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$CD928","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$CE928","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$CF928","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B928,CA$544:CA$782)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Labor Costs",null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14560000000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14060800000000001,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.14623232000000003,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.15208161280000004,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,null,null,null,0.14000000000000001,0.14560000000000001,0.14060800000000001,0.14623232000000003,0.15208161280000004,0.13900000000000001,0.14317000000000002,0.14746510000000002,0.15188905300000002,0.15644572459000003,0.16113909632770004]
[null,"New Participants",null,{"$f":"SUMIF($A$544:$A$1382,$B930,D$544:D$1382)","v":0},0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,{"$f":"SUMIF($A$544:$A$1382,$B930,AJ$544:AJ$1382)","v":128.59196241555088},128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,{"$f":"SUMIF($A$544:$A$1382,$B930,BP$544:BP$1382)","v":84.48},126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B930,CA$544:CA$1382)","v":1625.9217041618003},1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
[]
[null,"CALCULATIONS"]
[null,"Total Unit Costs",0,0,0,0,{"$f":"$CA933/2","v":162.59217041618004},0,0,{"$f":"$CA933/2","v":162.59217041618004},0,0,0,0,0,0,0,0,{"$f":"$CB933/3","v":76.603951668118484},0,0,{"$f":"$CB933/3","v":76.603951668118484},0,0,{"$f":"$CB933/3","v":76.603951668118484},0,0,0,0,0,{"$f":"$CC933/3","v":51.436784966220351},0,0,{"$f":"$CC933/3","v":51.436784966220351},0,0,{"$f":"$CC933/3","v":51.436784966220351},0,0,0,0,0,{"$f":"$CD933/3","v":56.710463347040182},0,0,{"$f":"$CD933/3","v":56.710463347040182},0,0,{"$f":"$CD933/3","v":56.710463347040182},0,0,0,0,0,{"$f":"$CE933/3","v":57.493333333333339},0,0,11,{"$f":"34+1.1","v":35.1},0,{"$f":"$CE933/3","v":57.493333333333339},0,0,0,0,0,{"$f":"$CF933/3","v":45.994666666666667},0,0,{"$f":"$CF933/3","v":45.994666666666667},0,0,{"$f":"$CF933/3","v":45.994666666666667},0,0,null,null,null,{"$f":"CA930*CA928","v":325.18434083236008},{"$f":"CB930*CB928","v":229.81185500435546},154.31035489866105,170.13139004112054,172.48000000000002,137.98400000000001,123.2,116.56657058218171,115.00974709491322,105.7842779304415,107.79091624051553]
[null,"Total Labor Costs",0,{"$f":"C930*C929","v":0},0,0,0,0,37.938173097108681,37.938173097108681,37.938173097108681,37.938173097108681,37.938173097108681,37.938173097108681,{"$f":"$CA934*O936","v":22.762903858265208},{"$f":"$CB934*P936","v":5.0190909132951225},1.6730303044317076,1.6730303044317076,5.0190909132951225,3.3460606088634153,8.3651515221585395,{"$f":"$CB934*V936","v":15.057272739885368},25.095454566475613,28.441515175339031,33.460606088634158,23.422424262043911,16.730303044317079,{"$f":"$CC934*AB936","v":3.2545905572386395},{"$f":"$CC934*AC936","v":1.0848635190795466},1.0848635190795466,3.2545905572386395,2.1697270381590932,5.4243175953977332,9.7637716717159186,16.272952786193198,18.442679824352293,21.697270381590933,15.188089267113654,10.848635190795466,{"$f":"$CD934*AN936","v":3.7318061805806932},{"$f":"$CD934*AO936","v":1.243935393526898},1.243935393526898,3.7318061805806932,2.4878707870537959,6.2196769676344896,11.195418541742081,18.659030902903467,21.146901689957264,24.878707870537959,17.41509550937657,12.439353935268979,{"$f":"$CE934*AZ936","v":3.934655486361601},{"$f":"$CE934*BA936","v":1.3115518287872003},1.3115518287872003,3.934655486361601,2.6231036575744007,6.5577591439360026,19.672999999999998,16.899999999999999,22.296381089382407,26.23103657574401,18.361725603020808,13.115518287872005,{"$f":"$CF934*BL936","v":2.9408223136091571},{"$f":"$CF934*BM936","v":3.3445555482868574},2.1363550511278491,2.482023640723138,7.4988569631534228,12.433232091258686,14.849633085576702,16.547304144587439,15.235531036709807,12.913425106513227,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"CA930*CA929","v":227.62903858265207},167.30303044317077,108.48635190795466,124.39353935268979,131.15518287872004,95.89888000000002,88.192720000000008,85.947504937792431,87.343607860079373,82.747490055289347,86.846654176657395]
["Total Equipment Costs","Total Equipment Costs",null,{"$f":"SUM(D933:D934)","v":0},0,0,162.59217041618004,0,37.938173097108681,200.53034351328873,37.938173097108681,37.938173097108681,37.938173097108681,37.938173097108681,22.762903858265208,5.0190909132951225,1.6730303044317076,1.6730303044317076,81.6230425814136,3.3460606088634153,8.3651515221585395,91.661224408003847,25.095454566475613,28.441515175339031,110.06455775675263,23.422424262043911,16.730303044317079,3.2545905572386395,1.0848635190795466,1.0848635190795466,54.691375523458987,2.1697270381590932,5.4243175953977332,61.200556637936273,16.272952786193198,{"$f":"SUM(AJ933:AJ934)","v":18.442679824352293},73.134055347811284,15.188089267113654,10.848635190795466,3.7318061805806932,1.243935393526898,1.243935393526898,60.442269527620873,2.4878707870537959,6.2196769676344896,67.905881888782261,18.659030902903467,21.146901689957264,81.589171217578141,17.41509550937657,12.439353935268979,3.934655486361601,1.3115518287872003,1.3115518287872003,61.427988819694939,{"$f":"SUM(BD933:BD934)","v":2.6231036575744007},6.5577591439360026,30.672999999999998,52,22.296381089382407,83.724369909077353,18.361725603020808,13.115518287872005,2.9408223136091571,3.3445555482868574,2.1363550511278491,48.476690307389802,{"$f":"SUM(BP933:BP934)","v":7.4988569631534228},{"$f":"SUM(BQ933:BQ934)","v":12.433232091258686},60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"CA933+CA934","v":552.81337941501215},397.11488544752626,262.7967068066157,294.52492939381034,303.63518287872006,233.88288000000003,211.39272,202.51407551997414,202.3533549549926,188.53176798573085,194.63757041717292]
[null,"Montly Percent Rate of installations",null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.03,0.01,0.01,0.03,0.02,0.05,0.09,0.15,0.17,0.2,0.14000000000000001,0.1,0.03,0.01,0.01,0.03,0.02,0.05,0.09,0.15,0.17,0.2,0.14000000000000001,0.1,0.03,0.01,0.01,0.03,0.02,0.05,0.09,0.15,0.17,0.2,0.14000000000000001,0.1,0.03,0.01,0.01,0.03,0.02,0.05,0.09,0.15,0.17,0.2,0.14000000000000001,0.1,3.0665867146823369E-2,3.4875856196515086E-2,2.2277163728375644E-2,2.5881674955152107E-2,7.8195459249924729E-2,0.12964939831683836,0.15484678325311724,0.17254950364996377,0.15887079220017797,0.13465668323251767,4.7467042741229953E-2,1.0063775329364089E-2]
[null,"Revenue Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Install Revenue",null,{"$f":"$CA940","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,{"$f":"$CB940","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,{"$f":"$CC940","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,{"$f":"$CD940","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,{"$f":"$CE940","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,{"$f":"$CF940","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B940,CA$544:CA$782)","v":2.4989999999999998E-2},2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2,2.4989999999999998E-2]
[null,"Monthly Fees",null,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,null,null,null,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2,1.04E-2]
[null,"New Participants",null,{"$f":"SUMIF($A$544:$A$1382,$B942,D$544:D$1382)","v":0},0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,{"$f":"SUMIF($A$544:$A$1382,$B942,N$544:N$1382)","v":0},0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,{"$f":"SUMIF($A$544:$A$1382,$B942,X$544:X$1382)","v":191.50987917029622},191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,{"$f":"SUMIF($A$544:$A$1382,$B942,AH$544:AH$1382)","v":128.59196241555088},128.59196241555088,128.59196241555088,128.59196241555088,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$1382,$B942,AR$544:AR$1382)","v":119.08847510280138},119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,{"$f":"SUMIF($A$544:$A$1382,$B942,BB$544:BB$1382)","v":26.4},26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,{"$f":"SUMIF($A$544:$A$1382,$B942,BL$544:BL$1382)","v":14.08},14.08,21.12,21.12,84.48,126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B942,CA$544:CA$1382)","v":1625.9217041618003},1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
[null,"Average Participants",null,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,null,null,null,5492.8628094768555,6611.5531556353444,7257.7870928843195,8073.412051347661,8706.9399999999987,9021.1619999999984,9075.2148282981616,9190.8996920159334,9281.3484618982402,9341.666848238543,9381.8245919826386]
[null,"Prev Years Participants",null,4969,5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,7847,7615,7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,9014,9105,9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,null,null,null,4969,6385,7254,8073,8734,9151,9244.8577139980644,9383.2148282981616,9482.3161184713899,9568.8728296355221,9606.1275430646474]
[]
[null,"CALCULATIONS"]
[null,"Install Revenues",{"$f":"C942*C940","v":0},{"$f":"D942*D940","v":0},0,0,0,6.7719638978338983,6.7719638978338983,6.7719638978338983,6.7719638978338983,6.7719638978338983,6.7719638978338983,0,0,0,0,0,0,4.7858318804657021,4.7858318804657021,4.7858318804657021,4.7858318804657021,4.7858318804657021,4.7858318804657021,0,0,0,0,0,0,3.2135131407646162,3.2135131407646162,3.2135131407646162,3.2135131407646162,{"$f":"AJ942*AJ940","v":3.2135131407646162},3.2135131407646162,0,0,0,0,0,0,2.9760209928190062,2.9760209928190062,4.4862048000000003,6.0695711999999995,2.9028383999999998,1.0555775999999999,0.52778879999999995,0.26389439999999997,0.43982399999999999,0.43982399999999999,0.65973599999999988,0.65973599999999988,2.6389439999999995,3.9584159999999997,3.7385039999999998,5.057976,2.4190319999999996,0.87964799999999999,0.43982399999999999,0.219912,0.35185919999999998,0.35185919999999998,0.52778879999999995,0.52778879999999995,{"$f":"BP942*BP940","v":2.1111551999999998},3.1667327999999997,2.9908031999999998,4.0463807999999997,1.9352255999999999,0.70371839999999997,0.35185919999999998,0.17592959999999999,null,null,null,{"$f":"SUM($D947:$O947)","v":40.631783387003388},{"$f":"SUM($P947:$AA947)","v":28.714991282794209},{"$f":"SUM($AB947:$AM947)","v":19.281078844587697},{"$f":"SUM($AN947:$AY947)","v":21.257917185638014},{"$f":"SUM($AZ947:$BK947)","v":21.551376000000001},{"$f":"SUM(BL947:BW947)","v":17.241100799999998},{"$f":"CG942*CG940","v":15.393839999999999},{"$f":"CH942*CH940","v":14.564992994243603},{"$f":"CI942*CI940","v":14.370467899509407},{"$f":"CJ942*CJ940","v":13.217745527408665},{"$f":"CK942*CK940","v":13.468474984252413}]
["One - Time Revenue","Install Revenue After Lag",{"$f":"C947","v":0},{"$f":"D947","v":0},{"$f":"D947","v":0},0,0,0,6.7719638978338983,6.7719638978338983,6.7719638978338983,6.7719638978338983,6.7719638978338983,6.7719638978338983,0,0,0,0,0,0,4.7858318804657021,4.7858318804657021,4.7858318804657021,4.7858318804657021,4.7858318804657021,4.7858318804657021,0,0,0,0,0,0,3.2135131407646162,3.2135131407646162,3.2135131407646162,3.2135131407646162,{"$f":"AJ947","v":3.2135131407646162},3.2135131407646162,0,0,0,0,0,0,2.9760209928190062,2.9760209928190062,4.4862048000000003,6.0695711999999995,2.9028383999999998,1.0555775999999999,0.52778879999999995,0.26389439999999997,0.43982399999999999,0.43982399999999999,0.65973599999999988,0.65973599999999988,2.6389439999999995,3.9584159999999997,3.7385039999999998,5.057976,2.4190319999999996,0.87964799999999999,0.43982399999999999,0.219912,0.35185919999999998,0.35185919999999998,0.52778879999999995,0.52778879999999995,{"$f":"BP947","v":2.1111551999999998},3.1667327999999997,2.9908031999999998,4.0463807999999997,1.9352255999999999,0.70371839999999997,0.35185919999999998,null,null,null,{"$f":"SUM($D948:$O948)","v":40.631783387003388},{"$f":"SUM($P948:$AA948)","v":28.714991282794209},{"$f":"SUM($AB948:$AM948)","v":19.281078844587697},{"$f":"SUM($AN948:$AY948)","v":20.994022785638013},{"$f":"SUM($AZ948:$BK948)","v":21.595358399999999},{"$f":"SUM(BL948:BW948)","v":17.285083199999999},{"$f":"CG947","v":15.393839999999999},{"$f":"CH947","v":14.564992994243603},{"$f":"CI947","v":14.370467899509407},{"$f":"CJ947","v":13.217745527408665},{"$f":"CK947","v":13.468474984252413}]
[null,"Monthly Revenues",{"$f":"(C943+C944)*C941","v":0},56.438081101546608,57.363681101546604,59.64128110154661,60.85808110154661,59.298081101546607,60.847681101546605,60.899681101546605,62.158081101546607,65.122081101546613,66.047681101546601,66.442881101546604,70.634081101546613,72.134012734883967,72.134012734883967,71.177212734883966,70.792412734883968,71.863612734883972,71.166812734883962,73.631612734883959,73.475612734883967,74.682012734883969,75.961212734883972,77.594012734883961,80.10041273488396,{"$f":"(AB943+AB944)*AB941","v":81.73168214716641},83.655682147166402,80.806082147166407,82.054082147166412,84.082082147166403,83.395682147166411,82.771682147166402,83.07328214716641,{"$f":"(AJ943+AJ944)*AJ941","v":87.898882147166404},85.4860821471664,89.011682147166411,89.822882147166411,90.956157111167968,90.602557111167968,90.789757111167972,92.43295711116798,91.226557111167978,89.697757111167974,{"$f":"(AT942+AT944)*AT941","v":85.899007999999995},{"$f":"(AU942+AU944)*AU941","v":87.285951999999995},88.006463999999994,88.371295999999987,90.044448000000003,92.129023999999987,91.016639999999995,88.832639999999998,90.047359999999998,89.007359999999991,91.952640000000002,89.891359999999992,93.658240000000006,92.033759999999987,94.741919999999993,91.761279999999999,95.519840000000002,94.908319999999989,95.316831999999991,93.559231999999994,94.09004800000001,95.421248000000006,94.624191999999994,96.009887999999989,95.562271999999993,96.848063866666664,97.249906267222229,97.137562324442129,96.879254481423629,96.548806921084378,null,null,null,{"$f":"SUM($D949:$O949)","v":745.75137321855925},{"$f":"SUM($P949:$AA949)","v":884.71295281860762},{"$f":"SUM($AB949:$AM949)","v":1013.789785765997},{"$f":"SUM($AN949:$AY949)","v":1077.4419346670077},{"$f":"SUM($AZ949:$BK949)","v":1103.3713599999999},{"$f":"SUM(BL949:BW949)","v":1149.2473058608391},{"$f":"CG941*CG943*12","v":1132.5868105716106},{"$f":"CH941*CH943*12","v":1147.0242815635884},{"$f":"CI941*CI943*12","v":1158.3122880449005},{"$f":"CJ941*CJ943*12","v":1165.8400226601702},{"$f":"CK941*CK943*12","v":1170.8517090794332}]
["Recurring Revenue","Monthly Revenues after Lag",{"$f":"C949","v":0},25,{"$f":"D949","v":56.438081101546608},57.363681101546604,59.64128110154661,60.85808110154661,59.298081101546607,60.847681101546605,60.899681101546605,62.158081101546607,65.122081101546613,66.047681101546601,66.442881101546604,70.634081101546613,72.134012734883967,72.134012734883967,71.177212734883966,70.792412734883968,71.863612734883972,71.166812734883962,73.631612734883959,73.475612734883967,74.682012734883969,75.961212734883972,77.594012734883961,80.10041273488396,81.73168214716641,83.655682147166402,80.806082147166407,82.054082147166412,84.082082147166403,83.395682147166411,82.771682147166402,83.07328214716641,{"$f":"AJ949","v":87.898882147166404},85.4860821471664,89.011682147166411,89.822882147166411,90.956157111167968,90.602557111167968,90.789757111167972,92.43295711116798,91.226557111167978,89.697757111167974,85.899007999999995,87.285951999999995,88.006463999999994,88.371295999999987,90.044448000000003,92.129023999999987,91.016639999999995,88.832639999999998,90.047359999999998,89.007359999999991,91.952640000000002,89.891359999999992,93.658240000000006,92.033759999999987,94.741919999999993,91.761279999999999,95.519840000000002,94.908319999999989,95.316831999999991,93.559231999999994,94.09004800000001,95.421248000000006,{"$f":"BP949","v":94.624191999999994},96.009887999999989,95.562271999999993,96.848063866666664,97.249906267222229,97.137562324442129,96.879254481423629,null,null,null,{"$f":"SUM($D950:$O950)","v":700.11729211701265},{"$f":"SUM($P950:$AA950)","v":875.24662118527021},{"$f":"SUM($AB950:$AM950)","v":1004.0673163537145},{"$f":"SUM($AN950:$AY950)","v":1075.1357928141742},{"$f":"SUM($AZ950:$BK950)","v":1100.5920639999999},{"$f":"SUM(BL950:BW950)","v":1147.6068189397547},{"$f":"CG949","v":1132.5868105716106},{"$f":"CH949","v":1147.0242815635884},{"$f":"CI949","v":1158.3122880449005},{"$f":"CJ949","v":1165.8400226601702},{"$f":"CK949","v":1170.8517090794332}]
[]
[null,"Other Expense Calculations"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Welcome Packets",null,{"$f":"$CA955","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CB955","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CC955","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CD955","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CE955","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CF955","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B955,CA$544:CA$782)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"New Participants",null,{"$f":"SUMIF($A$544:$A$1382,$B956,D$544:D$1382)","v":0},0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,{"$f":"SUMIF($A$544:$A$1382,$B956,AJ$544:AJ$1382)","v":128.59196241555088},128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,{"$f":"SUMIF($A$544:$A$1382,$B956,BP$544:BP$1382)","v":84.48},126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B956,CA$544:CA$1382)","v":1625.9217041618003},1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
[]
[null,"CALCULATIONS"]
["Marketing & Enrollment Costs","Welcome Packets",null,{"$f":"D956*D955","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N956*N955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ956*AJ955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP956*BP955","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM($D959:$O959)","v":0},{"$f":"SUM($P959:$AA959)","v":0},{"$f":"SUM($AB959:$AM959)","v":0},{"$f":"SUM($AN959:$AY959)","v":0},{"$f":"SUM($AZ959:$BK959)","v":0},{"$f":"SUM(BL959:BW959)","v":0},{"$f":"CG956*CG955","v":0},{"$f":"CH956*CH955","v":0},{"$f":"CI956*CI955","v":0},{"$f":"CJ956*CJ955","v":0},{"$f":"CK956*CK955","v":0}]
[]
[null,"Extra Trip Costs"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Pct Non-Installs",null,{"$f":"$CA964","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CB964","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CC964","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CD964","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CE964","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$CF964","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B964,CA$544:CA$782)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"Pct Extra Trips",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Extra Trip Charge",null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"New Participants",null,{"$f":"SUMIF($A$544:$A$1382,$B967,D$544:D$1382)","v":0},0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,{"$f":"SUMIF($A$544:$A$1382,$B967,AJ$544:AJ$1382)","v":128.59196241555088},128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,{"$f":"SUMIF($A$544:$A$1382,$B967,BP$544:BP$1382)","v":84.48},126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B967,CA$544:CA$1382)","v":1625.9217041618003},1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
[]
[null,"CALCULATIONS"]
[null,"Number of Non-Installs",null,{"$f":"D967*D964","v":0},0,0,0,32.518434083236002,32.518434083236002,32.518434083236002,32.518434083236002,32.518434083236002,32.518434083236002,0,0,0,0,0,0,22.981185500435544,22.981185500435544,22.981185500435544,22.981185500435544,22.981185500435544,22.981185500435544,0,0,0,0,0,0,15.431035489866105,15.431035489866105,15.431035489866105,15.431035489866105,{"$f":"AJ967*AJ964","v":15.431035489866105},15.431035489866105,0,0,0,0,0,0,14.290617012336165,14.290617012336165,21.542400000000004,29.145599999999998,13.9392,5.0688000000000004,2.5344000000000002,1.2672000000000001,2.1120000000000001,2.1120000000000001,3.1679999999999997,3.1679999999999997,12.671999999999999,19.007999999999999,17.951999999999998,24.288,11.616,4.2240000000000002,2.1120000000000001,1.056,1.6896,1.6896,2.5344000000000002,2.5344000000000002,{"$f":"BP967*BP964","v":10.137600000000001},15.206399999999999,14.361600000000001,19.430399999999999,9.2927999999999997,3.3792,1.6896,0.8448,null,null,null,{"$f":"SUM($D970:$O970)","v":195.11060449941601},{"$f":"SUM($P970:$AA970)","v":137.88711300261326},{"$f":"SUM($AB970:$AM970)","v":92.586212939196628},{"$f":"SUM($AN970:$AY970)","v":102.07883402467233},{"$f":"SUM($AZ970:$BK970)","v":103.48799999999999},{"$f":"SUM(BL970:BW970)","v":82.790400000000005},{"$f":"CG967*CG964","v":73.92},{"$f":"CH967*CH964","v":69.939942349309021},{"$f":"CI967*CI964","v":69.005848256947928},{"$f":"CJ967*CJ964","v":63.470566758264894},{"$f":"CK967*CK964","v":64.674549744309317}]
[null,"Number of Extra Trips",null,{"$f":"D967*D965","v":0},0,0,0,27.098695069363341,27.098695069363341,27.098695069363341,27.098695069363341,27.098695069363341,27.098695069363341,0,0,0,0,0,0,19.150987917029621,19.150987917029621,19.150987917029621,19.150987917029621,19.150987917029621,19.150987917029621,0,0,0,0,0,0,12.85919624155509,12.85919624155509,12.85919624155509,12.85919624155509,{"$f":"AJ967*AJ965","v":12.85919624155509},12.85919624155509,0,0,0,0,0,0,11.90884751028014,11.90884751028014,17.952000000000005,24.288,11.616,4.2240000000000002,2.1120000000000001,1.056,1.7600000000000002,1.7600000000000002,2.64,2.64,10.56,15.840000000000002,14.96,20.240000000000002,9.68,3.5200000000000005,1.7600000000000002,0.88000000000000012,1.4080000000000001,1.4080000000000001,2.1120000000000001,2.1120000000000001,{"$f":"BP967*BP965","v":8.4480000000000004},12.672000000000001,11.968000000000002,16.192,7.7439999999999998,2.8160000000000003,1.4080000000000001,0.70400000000000007,null,null,null,{"$f":"SUM($D971:$O971)","v":162.59217041618004},{"$f":"SUM($P971:$AA971)","v":114.90592750217773},{"$f":"SUM($AB971:$AM971)","v":77.155177449330523},{"$f":"SUM($AN971:$AY971)","v":85.065695020560284},{"$f":"SUM($AZ971:$BK971)","v":86.240000000000009},{"$f":"SUM(BL971:BW971)","v":68.992000000000004},{"$f":"CG967*CG965","v":61.6},{"$f":"CH967*CH965","v":58.283285291090856},{"$f":"CI967*CI965","v":57.504873547456612},{"$f":"CJ967*CJ965","v":52.892138965220752},{"$f":"CK967*CK965","v":53.895458120257764}]
["Equipment Costs & Inventory","Total Extra Trip Charges",null,{"$f":"(D970+D971)*D966","v":0},0,0,0,2.3846851661039739,2.3846851661039739,2.3846851661039739,2.3846851661039739,2.3846851661039739,2.3846851661039739,0,0,0,0,0,0,1.6852869366986067,1.6852869366986067,1.6852869366986067,1.6852869366986067,1.6852869366986067,1.6852869366986067,0,0,0,0,0,0,1.1316092692568478,1.1316092692568478,1.1316092692568478,1.1316092692568478,{"$f":"(AJ970+AJ971)*AJ966","v":1.1316092692568478},1.1316092692568478,0,0,0,0,0,0,1.0479785809046522,1.0479785809046522,1.5797760000000005,2.1373440000000001,1.022208,0.37171199999999999,0.18585599999999999,9.2927999999999997E-2,0.15488000000000002,0.15488000000000002,0.23232,0.23232,0.92927999999999999,1.39392,1.3164800000000001,1.7811200000000003,0.85184000000000004,0.30976000000000004,0.15488000000000002,7.7440000000000009E-2,0.123904,0.123904,0.18585599999999999,0.18585599999999999,{"$f":"(BP970+BP971)*BP966","v":0.74342399999999997},1.1151359999999999,1.0531840000000001,1.4248959999999999,0.68147199999999997,0.247808,0.123904,6.1952E-2,null,null,null,{"$f":"SUM($D972:$O972)","v":14.308110996623844},{"$f":"SUM($P972:$AA972)","v":10.11172162019164},{"$f":"SUM($AB972:$AM972)","v":6.7896556155410872},{"$f":"SUM($AN972:$AY972)","v":7.4857811618093049},{"$f":"SUM($AZ972:$BK972)","v":7.5891200000000012},{"$f":"SUM(BL972:BW972)","v":6.0712960000000002},{"$f":"(CG970+CG971)*CG966","v":5.4208000000000007},{"$f":"(CH970+CH971)*CH966","v":5.1289291056159945},{"$f":"(CI970+CI971)*CI966","v":5.0604288721761819},{"$f":"(CJ970+CJ971)*CJ966","v":4.6545082289394264},{"$f":"(CK970+CK971)*CK966","v":4.7428003145826834}]
[]
[null,"Replacements and Claims"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Pct Units Damaged Annually",null,{"$f":"$CA977/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CB977/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CC977/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CD977/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CE977/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$CF977/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B977,CA$544:CA$782)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Replacement Costs ",null,{"$f":"$CA978","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CB978","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CC978","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CD978","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CE978","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CF978","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,"Pct customers with claims",null,{"$f":"$CA979/12","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$CB979/12","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$CC979/12","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$CD979/12","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$CE979/12","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$CF979/12","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,7.0000000000000001E-3,0.01,1.2500000000000001E-2]
[null,"Cost per claim",null,{"$f":"$CA980","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CB980","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CC980","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CD980","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CE980","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,{"$f":"$CF980","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,0.1,0.25,0.3,0.3]
[null,"Average Participants",null,{"$f":"SUMIF($A$544:$A$1382,$B981,D$544:D$1382)","v":457.73856745640461},457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,{"$f":"SUMIF($A$544:$A$1382,$B981,N$544:N$1382)","v":457.73856745640461},457.73856745640461,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,{"$f":"SUMIF($A$544:$A$1382,$B981,X$544:X$1382)","v":550.96276296961207},550.96276296961207,550.96276296961207,550.96276296961207,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,{"$f":"SUMIF($A$544:$A$1382,$B981,AH$544:AH$1382)","v":604.81559107369333},604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,{"$f":"SUMIF($A$544:$A$1382,$B981,AR$544:AR$1382)","v":672.78433761230508},672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,725.57833333333326,725.57833333333326,{"$f":"SUMIF($A$544:$A$1382,$B981,BB$544:BB$1382)","v":725.57833333333326},725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,{"$f":"SUMIF($A$544:$A$1382,$B981,BL$544:BL$1382)","v":751.76349999999991},751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B981,CA$544:CA$1382)","v":5492.8628094768555},6611.5531556353444,7257.7870928843195,8073.412051347661,8706.9399999999987,9021.1619999999984,9075.2148282981616,9190.8996920159334,9281.3484618982402,9341.666848238543,9381.8245919826386]
[null,"New Participants",null,0,0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,84.48,126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,1625.9217041618003,1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
[null,"Prev Years Participants",null,4969,5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,7847,7615,7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,9014,9105,9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,null,null,null,4969,6385,7254,8073,8734,9151,9244.8577139980644,9383.2148282981616,9482.3161184713899,9568.8728296355221,9606.1275430646474]
[]
[null,"CALCULATIONS"]
[null,"Units Damaged Annually",null,{"$f":"(D982+D983)*D977","v":20.704166666666666},21.074999999999999,21.987500000000001,22.475000000000001,22.979112294556806,23.59994562789014,23.620778961223476,24.124945627890142,25.312445627890142,25.683278961223476,24.712499999999999,26.391666666666666,26.604166666666668,26.604166666666668,26.220833333333331,26.066666666666666,27.293791163209566,27.014624496542897,28.002124496542898,27.939624496542898,28.422957829876232,28.935457829876231,28.791666666666668,29.795833333333334,30.224999999999998,30.995833333333334,29.854166666666668,30.354166666666668,31.702466510064795,31.427466510064797,31.177466510064797,31.29829984339813,{"$f":"(AJ982+AJ983)*AJ977","v":33.231633176731464},32.264966510064795,33.141666666666666,33.466666666666669,33.637500000000003,33.49583333333333,33.570833333333333,34.229166666666664,34.242035312928337,33.62953531292834,34.414666666666669,34.970333333333329,35.259,35.405166666666666,36.075500000000005,36.910666666666664,36.465000000000003,35.590000000000003,36.076666666666668,35.659999999999997,36.840000000000003,36.014166666666668,37.523333333333333,36.872499999999995,37.957499999999996,36.763333333333335,38.269166666666671,38.024166666666666,38.18783333333333,37.483666666666664,37.696333333333335,38.229666666666667,{"$f":"(BP982+BP983)*BP977","v":37.910333333333334},38.465499999999999,38.286166666666666,38.801307638888886,38.962302190393522,38.917292597933546,38.813803878775495,38.681413029280606,null,null,null,{"$f":"SUM($D986:$O986)","v":282.66634043400751},{"$f":"SUM($P986:$AA986)","v":331.6919136459241},{"$f":"SUM($AB986:$AM986)","v":379.13979906038878},{"$f":"SUM($AN986:$AY986)","v":415.84023729252328},{"$f":"SUM($AZ986:$BK986)","v":442.05583333333328},{"$f":"SUM(BL986:BW986)","v":460.43561933527212},{"$f":"CG981*CG977","v":453.76074141490813},{"$f":"CH981*CH977","v":459.54498460079668},{"$f":"CI981*CI977","v":464.06742309491204},{"$f":"CJ981*CJ977","v":467.08334241192716},{"$f":"CK981*CK977","v":469.09122959913196}]
[null,"Replacement Costs ",null,{"$f":"D986*D978","v":1.7598541666666667},1.7913750000000002,1.8689375000000001,1.9103750000000002,1.9532245450373287,2.0059953783706619,2.0077662117039954,2.0506203783706622,2.1515578783706624,2.1830787117039954,2.1005625000000001,2.2432916666666669,2.261354166666667,2.261354166666667,2.2287708333333334,2.2156666666666669,2.3199722488728134,2.2962430822061464,2.3801805822061466,2.3748680822061465,2.4159514155394799,2.4595139155394796,2.4472916666666671,2.5326458333333335,2.5691250000000001,2.6346458333333334,2.5376041666666671,2.5801041666666671,2.6947096533555079,2.6713346533555078,2.650084653355508,2.6603554866888413,{"$f":"AJ986*AJ978","v":2.8246888200221747},2.742522153355508,2.8170416666666669,2.8446666666666669,2.8591875000000004,2.8471458333333333,2.8535208333333335,2.9094791666666668,2.9105730015989089,2.858510501598909,2.9252466666666672,2.9724783333333331,2.9970150000000002,3.0094391666666667,3.0664175000000005,3.1374066666666667,3.0995250000000003,3.0251500000000004,3.0665166666666668,3.0310999999999999,3.1314000000000006,3.0612041666666672,3.1894833333333334,3.1341625,3.2263875,3.1248833333333339,3.2528791666666672,3.2320541666666669,3.2459658333333334,3.1861116666666667,3.2041883333333336,3.2495216666666669,{"$f":"BP986*BP978","v":3.2223783333333338},3.2695675,3.2543241666666667,3.2981111493055555,3.3117956861834497,3.3079698708243517,3.2991733296959174,3.2879201074888518,null,null,null,{"$f":"SUM($D987:$O987)","v":24.026638936890638},{"$f":"SUM($P987:$AA987)","v":28.19381265990355},{"$f":"SUM($AB987:$AM987)","v":32.226882920133058},{"$f":"SUM($AN987:$AY987)","v":35.346420169864487},{"$f":"SUM($AZ987:$BK987)","v":37.574745833333331},{"$f":"SUM(BL987:BW987)","v":39.137027643498129},{"$f":"CG986*CG978","v":38.569663020267193},{"$f":"CH986*CH978","v":39.06132369106772},{"$f":"CI986*CI978","v":39.445730963067525},{"$f":"CJ986*CJ978","v":39.70208410501381},{"$f":"CK986*CK978","v":39.872754515926218}]
[null,"Customers with Claims",null,{"$f":"(D982+D983)*D979","v":2.070416666666667},2.1074999999999999,2.19875,2.2475000000000001,2.2979112294556807,2.3599945627890144,2.3620778961223476,2.4124945627890142,2.5312445627890141,2.5683278961223475,2.4712499999999999,2.6391666666666667,2.6604166666666669,2.6604166666666669,2.6220833333333333,2.6066666666666669,2.7293791163209566,2.7014624496542901,2.8002124496542899,2.7939624496542903,2.8422957829876236,2.8935457829876232,2.8791666666666669,2.9795833333333337,3.0225000000000004,3.0995833333333334,2.9854166666666671,3.0354166666666669,3.17024665100648,3.1427466510064801,3.1177466510064797,3.1298299843398132,{"$f":"(AJ982+AJ983)*AJ979","v":3.3231633176731465},3.2264966510064799,3.3141666666666669,3.3466666666666667,3.36375,3.3495833333333334,3.3570833333333336,3.4229166666666671,3.4242035312928336,3.3629535312928343,3.4414666666666669,3.4970333333333334,3.5259,3.540516666666667,3.6075500000000007,3.6910666666666665,3.6465000000000005,3.5590000000000002,3.6076666666666668,3.5660000000000003,3.6840000000000006,3.6014166666666667,3.7523333333333335,3.6872500000000001,3.79575,3.6763333333333339,3.826916666666667,3.8024166666666668,3.8187833333333336,3.7483666666666671,3.7696333333333341,3.8229666666666673,{"$f":"(BP982+BP983)*BP979","v":3.7910333333333335},3.8465500000000001,3.828616666666667,3.8801307638888893,3.8962302190393525,3.891729259793355,3.8813803878775497,3.8681413029280605,null,null,null,{"$f":"SUM($D988:$O988)","v":28.266634043400753},{"$f":"SUM($P988:$AA988)","v":33.169191364592407},{"$f":"SUM($AB988:$AM988)","v":37.913979906038875},{"$f":"SUM($AN988:$AY988)","v":41.584023729252337},{"$f":"SUM($AZ988:$BK988)","v":44.20558333333333},{"$f":"SUM(BL988:BW988)","v":46.043561933527208},{"$f":"(CG981)*CG979","v":45.376074141490811},{"$f":"(CH981)*CH979","v":45.95449846007967},{"$f":"(CI981)*CI979","v":64.969439233287687},{"$f":"(CJ981)*CJ979","v":93.416668482385433},{"$f":"(CK981)*CK979","v":117.27280739978299}]
[null,"Cost of Claims",null,{"$f":"D988*D980","v":0.1759854166666667},0.17913750000000001,0.18689375000000003,0.19103750000000003,0.19532245450373287,0.20059953783706624,0.20077662117039957,0.20506203783706622,0.21515578783706621,0.21830787117039954,0.21005625,0.22432916666666669,0.2261354166666667,0.2261354166666667,0.22287708333333334,0.22156666666666669,0.23199722488728133,0.22962430822061466,0.23801805822061467,0.23748680822061469,0.24159514155394804,0.24595139155394799,0.24472916666666669,0.2532645833333334,0.25691250000000004,0.26346458333333334,0.25376041666666671,0.25801041666666669,0.26947096533555082,0.26713346533555082,0.26500846533555078,0.26603554866888413,{"$f":"AJ988*AJ980","v":0.28246888200221748},0.27425221533555083,0.2817041666666667,0.2844666666666667,0.28591875,0.28471458333333338,0.2853520833333334,0.29094791666666669,0.2910573001598909,0.28585105015989093,0.29252466666666671,0.29724783333333338,0.29970150000000001,0.3009439166666667,0.3066417500000001,0.31374066666666667,0.30995250000000008,0.30251500000000003,0.30665166666666671,0.30311000000000005,0.31314000000000008,0.30612041666666667,0.31894833333333339,0.31341625000000001,0.32263875000000003,0.31248833333333342,0.32528791666666673,0.32320541666666669,0.32459658333333341,0.31861116666666672,0.32041883333333343,0.32495216666666676,{"$f":"BP988*BP980","v":0.32223783333333339},0.32695675000000002,0.32543241666666672,0.32981111493055559,0.33117956861834497,0.33079698708243521,0.32991733296959175,0.32879201074888514,null,null,null,{"$f":"SUM($D989:$O989)","v":2.4026638936890641},{"$f":"SUM($P989:$AA989)","v":2.819381265990355},{"$f":"SUM($AB989:$AM989)","v":3.2226882920133053},{"$f":"SUM($AN989:$AY989)","v":3.5346420169864485},{"$f":"SUM($AZ989:$BK989)","v":3.7574745833333338},{"$f":"SUM(BL989:BW989)","v":3.9137027643498135},{"$f":"CG988*CG980","v":3.8569663020267191},{"$f":"CH988*CH980","v":4.5954498460079671},{"$f":"CI988*CI980","v":16.242359808321922},{"$f":"CJ988*CJ980","v":28.025000544715628},{"$f":"CK988*CK980","v":35.181842219934893}]
[]
[null,"DATA OUTPUT"]
["Replacements & Claims","Total Cost of Replacements and Claims",null,{"$f":"D987+D989","v":1.9358395833333335},1.9705125000000001,2.0558312500000002,2.1014125000000003,2.1485469995410615,2.2065949162077283,2.2085428328743948,2.2556824162077285,2.3667136662077284,2.401386582874395,2.3106187500000002,2.4676208333333336,2.4874895833333337,2.4874895833333337,2.4516479166666665,2.4372333333333334,2.5519694737600949,2.525867390426761,2.6181986404267614,2.6123548904267611,2.6575465570934278,2.7054653070934278,2.6920208333333338,2.7859104166666668,2.8260375,2.8981104166666665,2.7913645833333338,2.8381145833333337,2.9641806186910586,2.9384681186910586,2.9150931186910589,2.9263910353577254,{"$f":"AJ987+AJ989","v":3.1071577020243923},{"$f":"AK987+AK989","v":3.0167743686910589},{"$f":"AL987+AL989","v":3.0987458333333335},{"$f":"AM987+AM989","v":3.1291333333333338},{"$f":"$CD$992/12","v":0.36537660519993742},{"$f":"$CD$992/12","v":0.36537660519993742},0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,0.36537660519993742,{"$f":"$CE$992/12","v":0.37406247413333332},{"$f":"$CE$992/12","v":0.37406247413333332},0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,0.37406247413333332,{"$f":"$CF$992/12","v":0.38829730071325153},{"$f":"$CF$992/12","v":0.38829730071325153},0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,null,null,null,{"$f":"SUM($D992:$O992)","v":26.429302830579704},{"$f":"SUM($P992:$AA992)","v":31.013193925893905},{"$f":"SUM($AB992:$AM992)","v":35.449571212146353},{"$f":"(CD948+CD950)*0.004","v":4.3845192623992491},{"$f":"(CE948+CE950)*0.004","v":4.4887496895999996},{"$f":"(CF948+CF950)*0.004","v":4.6595676085590183},{"$f":"(CG948+CG950)*0.007","v":8.0358645540012734},{"$f":"(CH948+CH950)*0.008","v":9.2927141964626561},{"$f":"(CI948+CI950)*0.01","v":11.726827559444098},{"$f":"(CJ948+CJ950)*0.01","v":11.790577681875789},{"$f":"(CK948+CK950)*0.01","v":11.843201840636857}]
[]
[null,"Billing Costs"]
[null,"1.00.00"]
[null,"DATA INPUT"]
[null,"Billing Costs",null,{"$f":"$CA997","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,{"$f":"$CB997","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,{"$f":"$CC997","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,{"$f":"$CD997","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,{"$f":"$CE997","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,{"$f":"$CF997","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B997,CA$544:CA$782)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Average Participants",null,{"$f":"SUMIF($A$544:$A$1382,$B998,D$544:D$1382)","v":457.73856745640461},457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,457.73856745640461,{"$f":"SUMIF($A$544:$A$1382,$B998,N$544:N$1382)","v":457.73856745640461},457.73856745640461,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,550.96276296961207,{"$f":"SUMIF($A$544:$A$1382,$B998,X$544:X$1382)","v":550.96276296961207},550.96276296961207,550.96276296961207,550.96276296961207,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,{"$f":"SUMIF($A$544:$A$1382,$B998,AH$544:AH$1382)","v":604.81559107369333},604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,604.81559107369333,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,{"$f":"SUMIF($A$544:$A$1382,$B998,AR$544:AR$1382)","v":672.78433761230508},672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,672.78433761230508,725.57833333333326,725.57833333333326,{"$f":"SUMIF($A$544:$A$1382,$B998,BB$544:BB$1382)","v":725.57833333333326},725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,725.57833333333326,{"$f":"SUMIF($A$544:$A$1382,$B998,BL$544:BL$1382)","v":751.76349999999991},751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,751.76349999999991,null,null,null,{"$f":"SUMIF($A$544:$A$1382,$B998,CA$544:CA$1382)","v":5492.8628094768555},6611.5531556353444,7257.7870928843195,8073.412051347661,8706.9399999999987,9021.1619999999984,9075.2148282981616,9190.8996920159334,9281.3484618982402,9341.666848238543,9381.8245919826386]
[null,"New Participants",null,0,0,0,0,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,270.98695069363339,0,0,0,0,0,0,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,191.50987917029622,0,0,0,0,0,0,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,128.59196241555088,0,0,0,0,0,0,119.08847510280138,119.08847510280138,179.52000000000004,242.88,116.16,42.24,21.12,10.56,17.600000000000001,17.600000000000001,26.4,26.4,105.6,158.4,149.6,202.4,96.8,35.200000000000003,17.600000000000001,8.8000000000000007,14.08,14.08,21.12,21.12,84.48,126.72,119.68,161.91999999999999,77.44,28.16,14.08,7.04,null,null,null,1625.9217041618003,1149.0592750217772,771.55177449330517,850.6569502056027,862.4,689.92000000000007,616,582.83285291090851,575.04873547456612,528.92138965220749,538.95458120257763]
[null,"Prev Years Participants",null,4969,5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,7847,7615,7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,9014,9105,9069,9150.3938333333335,9273.5125256944448,9311.9902235040518,9301.2329309061188,9276.499127027344,null,null,null,4969,6385,7254,8073,8734,9151,9244.8577139980644,9383.2148282981616,9482.3161184713899,9568.8728296355221,9606.1275430646474]
[]
[null,"CALCULATIONS"]
["Billing & Printing Costs & Postage","Line Item Billing Costs",null,{"$f":"(D999+D1000)*D997","v":0.49690000000000001},0.50580000000000003,0.52770000000000006,0.53939999999999999,0.55149869506936344,0.56639869506936347,0.56689869506936341,0.57899869506936341,0.60749869506936338,0.6163986950693634,0.59310000000000007,0.63340000000000007,0.63850000000000007,0.63850000000000007,0.62930000000000008,0.62560000000000004,0.65505098791702965,0.64835098791702961,0.67205098791702966,0.67055098791702961,0.68215098791702966,0.69445098791702964,0.69100000000000006,0.71510000000000007,0.72540000000000004,0.74390000000000001,0.71650000000000003,0.72850000000000004,0.76085919624155518,0.75425919624155513,0.74825919624155512,0.75115919624155514,{"$f":"(AJ999+AJ1000)*AJ997","v":0.79755919624155514},0.77435919624155514,0.7954,0.80320000000000003,0.80730000000000002,0.80390000000000006,0.80570000000000008,0.82150000000000001,0.82180884751028016,0.80710884751028023,0.82595200000000013,0.83928799999999992,0.84621600000000008,0.84972400000000003,0.86581200000000014,0.88585599999999998,0.87516000000000005,0.85416000000000003,0.86584000000000005,0.85584000000000005,0.88416000000000006,0.86434,0.90056000000000003,0.88494000000000006,0.91098000000000001,0.8823200000000001,0.91846000000000005,0.91257999999999995,0.91650799999999999,0.89960800000000007,0.90471200000000007,0.91751200000000011,{"$f":"(BP999+BP1000)*BP997","v":0.90984799999999999},0.92317199999999999,0.91886800000000002,0.93123138333333344,0.93509525256944459,0.93401502235040523,0.93153129309061189,0.92835391270273449,null,null,null,{"$f":"SUM($D1003:$O1003)","v":6.7839921704161803},{"$f":"SUM($P1003:$AA1003)","v":7.9606059275021792},{"$f":"SUM($AB1003:$AM1003)","v":9.0993551774493309},{"$f":"SUM($AN1003:$AY1003)","v":9.9801656950205597},{"$f":"SUM($AZ1003:$BK1003)","v":10.609340000000001},{"$f":"SUM(BL1003:BW1003)","v":11.050454864046531},{"$f":"(CG998*CG997*12)","v":10.890257793957794},{"$f":"(CH998*CH997*12)","v":11.029079630419121},{"$f":"(CI998*CI997*12)","v":11.13761815427789},{"$f":"(CJ998*CJ997*12)","v":11.210000217886252},{"$f":"(CK998*CK997*12)","v":11.258189510379168}]
[]
[null,{"$f":"C1009 & \" Calculations\"","v":"Consistent Life Asset Calculations"}]
[null,"180 - 1.00.06"]
[null,{"$f":"C1009 & \" Construction Work In Process and Capitalized Interest\"","v":"Consistent Life Asset Construction Work In Process and Capitalized Interest"}]
[null,"DATA INPUT"]
[null,"Asset Name","Consistent Life Asset"]
[null,{"$f":"C1009 & \" Initial In Service Date\"","v":"Consistent Life Asset Initial In Service Date"},{"$f":"SUMIF($A$544:$A$782,$B1010,C$544:C$782)","v":"2001-05-01"}]
[null,{"$f":"C1009 & \" Percent of CWIP eligible for IDC (AFUDC)\"","v":"Consistent Life Asset Percent of CWIP eligible for IDC (AFUDC)"},{"$f":"SUMIF($A$544:$A$782,$B1011,C$544:C$782)","v":0}]
[null,{"$f":"\"Is \" & C1009& \" Regulated?\"","v":"Is Consistent Life Asset Regulated?"},{"$f":"SUMIF($A$544:$A$782,$B1012,C$544:C$782)","v":0}]
[null,{"$f":"C1009 & \" Ad Valorem Tax Added to Basis\"","v":"Consistent Life Asset Ad Valorem Tax Added to Basis"},{"$f":"SUMIF($A$544:$A$782,$B1013,C$544:C$782)","v":0}]
[null,"Ad Valorem Rate - In Use",{"$f":"SUMIF($A$544:$A$782,$B1014,C$544:C$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1014,D$544:D$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1014,AJ$544:AJ$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1014,BP$544:BP$782)","v":0},0,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B1014,CA$544:CA$782)","v":1.0999999999999999E-2},1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[]
[null,{"$f":"C1009&\" Capital Expenditures\"","v":"Consistent Life Asset Capital Expenditures"},{"$f":"SUMIF($A$544:$A$782,$B1016,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1016,M$544:M$782)","v":0},0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,{"$f":"SUMIF($A$544:$A$782,$B1016,W$544:W$782)","v":94.71252000000004},45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,{"$f":"SUMIF($A$544:$A$782,$B1016,AG$544:AG$782)","v":26.858770000000277},22.609869999999773,72.882509999999911,26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,{"$f":"SUMIF($A$544:$A$782,$B1016,AQ$544:AQ$782)","v":3.2353499999999258},44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,{"$f":"SUMIF($A$544:$A$782,$B1016,BA$544:BA$782)","v":2.544800000000123},0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,{"$f":"SUMIF($A$544:$A$782,$B1016,BK$544:BK$782)","v":4.9720100000004095},1.737999999999829,1.862999999999829,7.1301100000000588,3.1222099999999955,0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"SUM(D1016:O1016)","v":7.2429999999999382},{"$f":"SUM(P1016:AA1016)","v":387.10238999999979},{"$f":"SUM(AB1016:AM1016)","v":323.50426000000016},{"$f":"SUM(AN1016:AY1016)","v":270.79501000000027},{"$f":"SUM(AZ1016:BK1016)","v":226.625},{"$f":"SUM(BL1016:BW1016)","v":202.88703772517397},{"$f":"SUMIF($A$544:$A$782,$B1016,CG$544:CG$782)","v":211.39272},202.51407551997414,202.3533549549926,188.53176798573085,194.63757041717292]
[null,"IDC Weighted Average Cost of Capital",0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B1017,CA$544:CA$782)","v":0.12000000000000004},0.12000000000000004,0.12000000000000004,0.12000000000000004,0.12000000000000004,0.12000000000000004,0.12,0.12,0.12,0.12,0.12]
[null,"Long Term Debt Interest Rate - Periodic",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1018:O1018)","v":0},{"$f":"SUM(P1018:AA1018)","v":0},{"$f":"SUM(AB1018:AM1018)","v":0},{"$f":"SUM(AN1018:AY1018)","v":0},{"$f":"SUM(AZ1018:BK1018)","v":0},{"$f":"SUM(BL1018:BW1018)","v":0},0,0,0,0,0]
[null,{"$f":"IF(C1012=0,\"Unregulated\",\"Regulated\")&\" Rate in Use\"","v":"Unregulated Rate in Use"},{"$f":"IF($C1012=1,C1017,C1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1012=1,AI1017,AI1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1012=1,BO1017,BO1018)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1019:O1019)","v":0},{"$f":"SUM(P1019:AA1019)","v":0},{"$f":"SUM(AB1019:AM1019)","v":0},{"$f":"SUM(AN1019:AY1019)","v":0},{"$f":"SUM(AZ1019:BK1019)","v":0},{"$f":"SUM(BL1019:BW1019)","v":0},{"$f":"IF($C1012=1,CG1017,CG1018)","v":0},{"$f":"IF($C1012=1,CH1017,CH1018)","v":0},{"$f":"IF($C1012=1,CI1017,CI1018)","v":0},{"$f":"IF($C1012=1,CJ1017,CJ1018)","v":0},{"$f":"IF($C1012=1,CK1017,CK1018)","v":0}]
[]
[null,{"$f":"C1009 & \" % Existing CWIP to In-Service This Period\"","v":"Consistent Life Asset % Existing CWIP to In-Service This Period"},{"$f":"SUMIF($A$544:$A$782,$B1021,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1021,M$544:M$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1021,W$544:W$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1021,AG$544:AG$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1021,AQ$544:AQ$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1021,BA$544:BA$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1021,BK$544:BK$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1021:O1021)/12","v":0},{"$f":"SUM(P1021:AA1021)/12","v":0},{"$f":"SUM(AB1021:AM1021)/12","v":0},{"$f":"SUM(AN1021:AY1021)/12","v":0},{"$f":"SUM(AZ1021:BK1021)/12","v":0},{"$f":"SUM(BL1021:BW1021)/12","v":0},{"$f":"SUMIF($A$544:$A$782,$B1021,CG$544:CG$782)","v":0},0,0,0,0]
[null,{"$f":"C1009 & \" % Current Expenditures to In-Service This Period\"","v":"Consistent Life Asset % Current Expenditures to In-Service This Period"},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,{"$f":"SUM(D1022:O1022)/12","v":0.66666666666666663},{"$f":"SUM(P1022:AA1022)/12","v":1},{"$f":"SUM(AB1022:AM1022)/12","v":1},{"$f":"SUM(AN1022:AY1022)/12","v":1},{"$f":"SUM(AZ1022:BK1022)/12","v":1},{"$f":"SUM(BL1022:BW1022)/12","v":1},1,1,1,1,1]
[]
[null,"CALCULATIONS"]
[null,"Current Period Construction Expenditures",{"$f":"C1016","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"AI1016","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"BO1016","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,{"$f":"SUM(C1025)","v":0},{"$f":"SUM(D1025:O1025)","v":7.2429999999999382},{"$f":"SUM(P1025:AA1025)","v":387.10238999999979},{"$f":"SUM(AB1025:AM1025)","v":323.50426000000016},{"$f":"SUM(AN1025:AY1025)","v":270.79501000000027},{"$f":"SUM(AZ1025:BK1025)","v":226.625},{"$f":"SUM(BL1025:BW1025)","v":202.88703772517397},{"$f":"CG1016","v":211.39272},{"$f":"CH1016","v":202.51407551997414},{"$f":"CI1016","v":202.3533549549926},{"$f":"CJ1016","v":188.53176798573085},{"$f":"CK1016","v":194.63757041717292}]
[null,"Cumulative Construction Expenditures",{"$f":"C1025","v":0},{"$f":"C1026+D1025","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,12.587759999999889,28.632949999999937,37.937739999999849,100.32374000000004,95.220000000000027,130.12051999999971,127.37652000000003,222.08904000000007,267.38496000000009,338.94793000000004,367.87216999999987,394.34538999999972,398.8900000000001,409.3584699999999,412.88284999999973,426.49115000000006,478.49212999999986,505.35090000000014,527.96076999999991,600.84327999999982,{"$f":"AI1026+AJ1025","v":627.13757999999984},691.74084999999991,709.3278499999999,717.84964999999988,717.9219999999998,722.28664999999978,726.29465000000005,729.53,774.14304000000016,794.39803999999981,831.12346999999977,911.43400999999972,964.19719000000009,983.35830999999985,985.99812999999972,988.64466000000016,992.2036599999999,994.74846000000002,995.7371599999999,1001.9432799999997,1010.0798600000001,1060.5559000000001,1080.4530600000001,1133.01189,1178.52397,1203.5801899999999,1210.2976499999997,1215.2696600000002,1217.00766,1218.8706599999998,1226.0007699999999,1229.1229799999999,{"$f":"BO1026+BP1025","v":1229.1229799999999},1261.1043299999999,1321.9486297522433,1338.4959338968308,1353.7314649335406,1412.6395567067204,1417.1915929425165,1418.1566977251741,null,null,{"$f":"SUM(C1026)","v":0},{"$f":"BZ1026+CA1025","v":7.2429999999999382},394.34538999999972,717.84964999999988,988.64466000000016,1215.2696600000002,1418.1566977251741,1629.5494177251742,1832.0634932451483,2034.416848200141,2222.9486161858717,2417.5861866030446]
[]
[null,"IDC WACC (Monthly Rate)",{"$f":"C1019/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1019/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1019/12","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"CA1019","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Plant In Service Flag",{"$f":"IF(AND($C1010>B$7,$C1010<=C$7),1,IF($C1010<B$7,C1021,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1010>AH$7,$C1010<=AI$7),1,IF($C1010<AH$7,AI1021,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1010>BN$7,$C1010<=BO$7),1,IF($C1010<BN$7,BO1021,0))","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(C1029)","v":1},{"$f":"SUM(D1029:O1029)","v":0},{"$f":"SUM(P1029:AA1029)","v":0},{"$f":"SUM(AB1029:AM1029)","v":0},{"$f":"SUM(AN1029:AY1029)","v":0},{"$f":"SUM(AZ1029:BK1029)","v":0},{"$f":"SUM(BL1029:BW1029)","v":0},{"$f":"IF(AND($C1010>CF$7,$C1010<=CG$7),1,IF($C1010<CF$7,CG1021,0))","v":0},{"$f":"IF(AND($C1010>CG$7,$C1010<=CH$7),1,IF($C1010<CG$7,CH1021,0))","v":0},{"$f":"IF(AND($C1010>CH$7,$C1010<=CI$7),1,IF($C1010<CH$7,CI1021,0))","v":0},{"$f":"IF(AND($C1010>CI$7,$C1010<=CJ$7),1,IF($C1010<CI$7,CJ1021,0))","v":0},{"$f":"IF(AND($C1010>CJ$7,$C1010<=CK$7),1,IF($C1010<CJ$7,CK1021,0))","v":0}]
[]
[null,"Plant In Service Balance",{"$f":"IF(C1029<>0,0*C1029,0)+C1022*C1025","v":0},{"$f":"IF(D1029<>0,C1037*D1029,0)+D1022*D1025","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,72.882509999999911,{"$f":"IF(AJ1029<>0,AI1037*AJ1029,0)+AJ1022*AJ1025","v":26.294300000000021},64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,3.1222099999999955,{"$f":"IF(BP1029<>0,BO1037*BP1029,0)+BP1022*BP1025","v":0},31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,{"$f":"C1031","v":0},{"$f":"O1031","v":7.2429999999999382},{"$f":"AA1031","v":26.473219999999856},{"$f":"AM1031","v":8.5217999999999847},{"$f":"AY1031","v":2.646530000000439},{"$f":"BK1031","v":4.9720100000004095},{"$f":"BW1031","v":0.96510478265764743},{"$f":"IF(CG1029<>0,CF1037*CG1029,0)+CG1022*CG1025","v":211.39272},{"$f":"IF(CH1029<>0,CG1037*CH1029,0)+CH1022*CH1025","v":202.51407551997414},{"$f":"IF(CI1029<>0,CH1037*CI1029,0)+CI1022*CI1025","v":202.3533549549926},{"$f":"IF(CJ1029<>0,CI1037*CJ1029,0)+CJ1022*CJ1025","v":188.53176798573085},{"$f":"IF(CK1029<>0,CJ1037*CK1029,0)+CK1022*CK1025","v":194.63757041717292}]
[null,"Beginning Balance CWIP",0,{"$f":"C1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1037","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C1032","v":0},{"$f":"BZ1037","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Construction Expenditures ",{"$f":"C1025","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"AI1025","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"BO1025","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,{"$f":"SUM(C1033)","v":0},{"$f":"SUM(D1033:O1033)","v":7.2429999999999382},{"$f":"SUM(P1033:AA1033)","v":387.10238999999979},{"$f":"SUM(AB1033:AM1033)","v":323.50426000000016},{"$f":"SUM(AN1033:AY1033)","v":270.79501000000027},{"$f":"SUM(AZ1033:BK1033)","v":226.625},{"$f":"SUM(BL1033:BW1033)","v":202.88703772517397},{"$f":"CG1025","v":211.39272},{"$f":"CH1025","v":202.51407551997414},{"$f":"CI1025","v":202.3533549549926},{"$f":"CJ1025","v":188.53176798573085},{"$f":"CK1025","v":194.63757041717292}]
[null,"Ad Valorem Taxes Capitalized during Construction",{"$f":"IF(MAX(C1029=0),(C1014/12*(C1032+C1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:D1029))=0,(D1014/12*(D1032+D1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:E1029))=0,(E1014/12*(E1032+E1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:F1029))=0,(F1014/12*(F1032+F1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:G1029))=0,(G1014/12*(G1032+G1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:H1029))=0,(H1014/12*(H1032+H1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:I1029))=0,(I1014/12*(I1032+I1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:J1029))=0,(J1014/12*(J1032+J1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:K1029))=0,(K1014/12*(K1032+K1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:L1029))=0,(L1014/12*(L1032+L1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:M1029))=0,(M1014/12*(M1032+M1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:N1029))=0,(N1014/12*(N1032+N1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:O1029))=0,(O1014/12*(O1032+O1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:P1029))=0,(P1014/12*(P1032+P1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:Q1029))=0,(Q1014/12*(Q1032+Q1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:R1029))=0,(R1014/12*(R1032+R1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:S1029))=0,(S1014/12*(S1032+S1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:T1029))=0,(T1014/12*(T1032+T1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:U1029))=0,(U1014/12*(U1032+U1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:V1029))=0,(V1014/12*(V1032+V1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:W1029))=0,(W1014/12*(W1032+W1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:X1029))=0,(X1014/12*(X1032+X1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:Y1029))=0,(Y1014/12*(Y1032+Y1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:Z1029))=0,(Z1014/12*(Z1032+Z1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AA1029))=0,(AA1014/12*(AA1032+AA1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AB1029))=0,(AB1014/12*(AB1032+AB1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AC1029))=0,(AC1014/12*(AC1032+AC1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AD1029))=0,(AD1014/12*(AD1032+AD1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AE1029))=0,(AE1014/12*(AE1032+AE1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AF1029))=0,(AF1014/12*(AF1032+AF1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AG1029))=0,(AG1014/12*(AG1032+AG1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AH1029))=0,(AH1014/12*(AH1032+AH1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AI1029))=0,(AI1014/12*(AI1032+AI1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AJ1029))=0,(AJ1014/12*(AJ1032+AJ1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AK1029))=0,(AK1014/12*(AK1032+AK1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AL1029))=0,(AL1014/12*(AL1032+AL1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AM1029))=0,(AM1014/12*(AM1032+AM1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AN1029))=0,(AN1014/12*(AN1032+AN1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AO1029))=0,(AO1014/12*(AO1032+AO1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AP1029))=0,(AP1014/12*(AP1032+AP1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AQ1029))=0,(AQ1014/12*(AQ1032+AQ1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AR1029))=0,(AR1014/12*(AR1032+AR1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AS1029))=0,(AS1014/12*(AS1032+AS1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AT1029))=0,(AT1014/12*(AT1032+AT1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AU1029))=0,(AU1014/12*(AU1032+AU1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AV1029))=0,(AV1014/12*(AV1032+AV1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AW1029))=0,(AW1014/12*(AW1032+AW1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AX1029))=0,(AX1014/12*(AX1032+AX1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AY1029))=0,(AY1014/12*(AY1032+AY1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:AZ1029))=0,(AZ1014/12*(AZ1032+AZ1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BA1029))=0,(BA1014/12*(BA1032+BA1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BB1029))=0,(BB1014/12*(BB1032+BB1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BC1029))=0,(BC1014/12*(BC1032+BC1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BD1029))=0,(BD1014/12*(BD1032+BD1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BE1029))=0,(BE1014/12*(BE1032+BE1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BF1029))=0,(BF1014/12*(BF1032+BF1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BG1029))=0,(BG1014/12*(BG1032+BG1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BH1029))=0,(BH1014/12*(BH1032+BH1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BI1029))=0,(BI1014/12*(BI1032+BI1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BJ1029))=0,(BJ1014/12*(BJ1032+BJ1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BK1029))=0,(BK1014/12*(BK1032+BK1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BL1029))=0,(BL1014/12*(BL1032+BL1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BM1029))=0,(BM1014/12*(BM1032+BM1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BN1029))=0,(BN1014/12*(BN1032+BN1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BO1029))=0,(BO1014/12*(BO1032+BO1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BP1029))=0,(BP1014/12*(BP1032+BP1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BQ1029))=0,(BQ1014/12*(BQ1032+BQ1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BR1029))=0,(BR1014/12*(BR1032+BR1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BS1029))=0,(BS1014/12*(BS1032+BS1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BT1029))=0,(BT1014/12*(BT1032+BT1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BU1029))=0,(BU1014/12*(BU1032+BU1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BV1029))=0,(BV1014/12*(BV1032+BV1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:BW1029))=0,(BW1014/12*(BW1032+BW1033))*$C1013,0)","v":0},null,null,{"$f":"SUM(C1034)","v":0},{"$f":"SUM(D1034:O1034)","v":0},{"$f":"SUM(P1034:AA1034)","v":0},{"$f":"SUM(AB1034:AM1034)","v":0},{"$f":"SUM(AN1034:AY1034)","v":0},{"$f":"SUM(AZ1034:BK1034)","v":0},{"$f":"SUM(BL1034:BW1034)","v":0},{"$f":"IF(MAX(SUM($C1029:CG1029))=0,(CG1014*(CG1032+CG1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:CH1029))=0,(CH1014*(CH1032+CH1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:CI1029))=0,(CI1014*(CI1032+CI1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:CJ1029))=0,(CJ1014*(CJ1032+CJ1033))*$C1013,0)","v":0},{"$f":"IF(MAX(SUM($C1029:CK1029))=0,(CK1014*(CK1032+CK1033))*$C1013,0)","v":0}]
[null,"IDC",{"$f":"IF(MAX(SUM($C1029:C1029))=0,C1028*(C1032*$C1011+(C1033/2+C1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:D1029))=0,D1028*(D1032*$C1011+(D1033/2+D1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:E1029))=0,E1028*(E1032*$C1011+(E1033/2+E1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:F1029))=0,F1028*(F1032*$C1011+(F1033/2+F1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:G1029))=0,G1028*(G1032*$C1011+(G1033/2+G1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:H1029))=0,H1028*(H1032*$C1011+(H1033/2+H1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:I1029))=0,I1028*(I1032*$C1011+(I1033/2+I1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:J1029))=0,J1028*(J1032*$C1011+(J1033/2+J1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:K1029))=0,K1028*(K1032*$C1011+(K1033/2+K1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:L1029))=0,L1028*(L1032*$C1011+(L1033/2+L1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:M1029))=0,M1028*(M1032*$C1011+(M1033/2+M1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:N1029))=0,N1028*(N1032*$C1011+(N1033/2+N1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:O1029))=0,O1028*(O1032*$C1011+(O1033/2+O1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:P1029))=0,P1028*(P1032*$C1011+(P1033/2+P1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:Q1029))=0,Q1028*(Q1032*$C1011+(Q1033/2+Q1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:R1029))=0,R1028*(R1032*$C1011+(R1033/2+R1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:S1029))=0,S1028*(S1032*$C1011+(S1033/2+S1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:T1029))=0,T1028*(T1032*$C1011+(T1033/2+T1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:U1029))=0,U1028*(U1032*$C1011+(U1033/2+U1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:V1029))=0,V1028*(V1032*$C1011+(V1033/2+V1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:W1029))=0,W1028*(W1032*$C1011+(W1033/2+W1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:X1029))=0,X1028*(X1032*$C1011+(X1033/2+X1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:Y1029))=0,Y1028*(Y1032*$C1011+(Y1033/2+Y1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:Z1029))=0,Z1028*(Z1032*$C1011+(Z1033/2+Z1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AA1029))=0,AA1028*(AA1032*$C1011+(AA1033/2+AA1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AB1029))=0,AB1028*(AB1032*$C1011+(AB1033/2+AB1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AC1029))=0,AC1028*(AC1032*$C1011+(AC1033/2+AC1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AD1029))=0,AD1028*(AD1032*$C1011+(AD1033/2+AD1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AE1029))=0,AE1028*(AE1032*$C1011+(AE1033/2+AE1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AF1029))=0,AF1028*(AF1032*$C1011+(AF1033/2+AF1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AG1029))=0,AG1028*(AG1032*$C1011+(AG1033/2+AG1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AH1029))=0,AH1028*(AH1032*$C1011+(AH1033/2+AH1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AI1029))=0,AI1028*(AI1032*$C1011+(AI1033/2+AI1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AJ1029))=0,AJ1028*(AJ1032*$C1011+(AJ1033/2+AJ1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AK1029))=0,AK1028*(AK1032*$C1011+(AK1033/2+AK1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AL1029))=0,AL1028*(AL1032*$C1011+(AL1033/2+AL1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AM1029))=0,AM1028*(AM1032*$C1011+(AM1033/2+AM1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AN1029))=0,AN1028*(AN1032*$C1011+(AN1033/2+AN1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AO1029))=0,AO1028*(AO1032*$C1011+(AO1033/2+AO1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AP1029))=0,AP1028*(AP1032*$C1011+(AP1033/2+AP1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AQ1029))=0,AQ1028*(AQ1032*$C1011+(AQ1033/2+AQ1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AR1029))=0,AR1028*(AR1032*$C1011+(AR1033/2+AR1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AS1029))=0,AS1028*(AS1032*$C1011+(AS1033/2+AS1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AT1029))=0,AT1028*(AT1032*$C1011+(AT1033/2+AT1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AU1029))=0,AU1028*(AU1032*$C1011+(AU1033/2+AU1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AV1029))=0,AV1028*(AV1032*$C1011+(AV1033/2+AV1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AW1029))=0,AW1028*(AW1032*$C1011+(AW1033/2+AW1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AX1029))=0,AX1028*(AX1032*$C1011+(AX1033/2+AX1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AY1029))=0,AY1028*(AY1032*$C1011+(AY1033/2+AY1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:AZ1029))=0,AZ1028*(AZ1032*$C1011+(AZ1033/2+AZ1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BA1029))=0,BA1028*(BA1032*$C1011+(BA1033/2+BA1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BB1029))=0,BB1028*(BB1032*$C1011+(BB1033/2+BB1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BC1029))=0,BC1028*(BC1032*$C1011+(BC1033/2+BC1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BD1029))=0,BD1028*(BD1032*$C1011+(BD1033/2+BD1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BE1029))=0,BE1028*(BE1032*$C1011+(BE1033/2+BE1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BF1029))=0,BF1028*(BF1032*$C1011+(BF1033/2+BF1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BG1029))=0,BG1028*(BG1032*$C1011+(BG1033/2+BG1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BH1029))=0,BH1028*(BH1032*$C1011+(BH1033/2+BH1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BI1029))=0,BI1028*(BI1032*$C1011+(BI1033/2+BI1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BJ1029))=0,BJ1028*(BJ1032*$C1011+(BJ1033/2+BJ1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BK1029))=0,BK1028*(BK1032*$C1011+(BK1033/2+BK1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BL1029))=0,BL1028*(BL1032*$C1011+(BL1033/2+BL1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BM1029))=0,BM1028*(BM1032*$C1011+(BM1033/2+BM1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BN1029))=0,BN1028*(BN1032*$C1011+(BN1033/2+BN1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BO1029))=0,BO1028*(BO1032*$C1011+(BO1033/2+BO1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BP1029))=0,BP1028*(BP1032*$C1011+(BP1033/2+BP1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BQ1029))=0,BQ1028*(BQ1032*$C1011+(BQ1033/2+BQ1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BR1029))=0,BR1028*(BR1032*$C1011+(BR1033/2+BR1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BS1029))=0,BS1028*(BS1032*$C1011+(BS1033/2+BS1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BT1029))=0,BT1028*(BT1032*$C1011+(BT1033/2+BT1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BU1029))=0,BU1028*(BU1032*$C1011+(BU1033/2+BU1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BV1029))=0,BV1028*(BV1032*$C1011+(BV1033/2+BV1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:BW1029))=0,BW1028*(BW1032*$C1011+(BW1033/2+BW1034)*$C1011),0)","v":0},null,null,null,{"$f":"SUM(D1035:O1035)","v":0},{"$f":"SUM(P1035:AA1035)","v":0},{"$f":"SUM(AB1035:AM1035)","v":0},{"$f":"SUM(AN1035:AY1035)","v":0},{"$f":"SUM(AZ1035:BK1035)","v":0},{"$f":"SUM(BL1035:BW1035)","v":0},{"$f":"IF(MAX(SUM($C1029:CG1029))=0,CG1028*(CG1032*$C1011+(CG1033/2+CG1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:CH1029))=0,CH1028*(CH1032*$C1011+(CH1033/2+CH1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:CI1029))=0,CI1028*(CI1032*$C1011+(CI1033/2+CI1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:CJ1029))=0,CJ1028*(CJ1032*$C1011+(CJ1033/2+CJ1034)*$C1011),0)","v":0},{"$f":"IF(MAX(SUM($C1029:CK1029))=0,CK1028*(CK1032*$C1011+(CK1033/2+CK1034)*$C1011),0)","v":0}]
[null,"Plant Additions",{"$f":"-C1031","v":0},0,0,0,0,0,0,0,0,0,0,0,-7.2429999999999382,-5.3447599999999511,-16.045190000000048,-9.3047899999999117,-62.386000000000195,5.1037400000000162,-34.900519999999688,2.7439999999996871,-94.71252000000004,-45.295920000000024,-71.56296999999995,-28.924239999999827,-26.473219999999856,-4.5446100000003753,-10.468469999999797,-3.5243799999998373,-13.608300000000327,-52.000979999999799,-26.858770000000277,-22.609869999999773,{"$f":"-AI1031","v":-72.882509999999911},-26.294300000000021,-64.603270000000066,-17.586999999999989,-8.5217999999999847,-7.2349999999914871E-2,-4.3646499999999833,-4.0080000000002656,-3.2353499999999258,-44.613040000000183,-20.254999999999654,-36.72542999999996,-80.310539999999946,-52.763180000000375,-19.161119999999755,-2.6398199999998724,-2.646530000000439,-3.5589999999997417,-2.544800000000123,-0.98869999999988067,-6.206119999999828,-8.1365800000003219,-50.476040000000012,-19.897159999999985,-52.558829999999944,-45.512079999999969,-25.056219999999939,-6.7174599999998463,-4.9720100000004095,-1.737999999999829,-1.862999999999829,-7.1301100000000588,{"$f":"-BO1031","v":-3.1222099999999955},0,-31.98135000000002,-60.844299752243373,-16.547304144587439,-15.235531036709807,-58.908091773179891,-4.5520362357960833,-0.96510478265764743,null,null,{"$f":"C1036","v":0},{"$f":"SUM(D1036:O1036)","v":-7.2429999999999382},{"$f":"SUM(P1036:AA1036)","v":-387.10238999999979},{"$f":"SUM(AB1036:AM1036)","v":-323.50426000000016},{"$f":"SUM(AN1036:AY1036)","v":-270.79501000000027},{"$f":"SUM(AZ1036:BK1036)","v":-226.625},{"$f":"SUM(BL1036:BW1036)","v":-202.88703772517397},{"$f":"-CG1031","v":-211.39272},{"$f":"-CH1031","v":-202.51407551997414},{"$f":"-CI1031","v":-202.3533549549926},{"$f":"-CJ1031","v":-188.53176798573085},{"$f":"-CK1031","v":-194.63757041717292}]
[null,"Ending Balance CWIP",{"$f":"SUM(C1032:C1036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI1032:AI1036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO1032:BO1036)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(CA1032:CA1036)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"DATA OUTPUT"]
[null,{"$f":"C1009 & \" CWIP\"","v":"Consistent Life Asset CWIP"},{"$f":"C1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1037","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"CA1037","v":0},0,0,0,0,0,0,0,0,0,0]
["CWIP",{"$f":"C1009 & \" CWIP Change\"","v":"Consistent Life Asset CWIP Change"},{"$f":"C1040","v":0},{"$f":"D1040-C1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1040-AI1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1040-BO1040","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1040-BZ1040","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"C1009 & \" Gross Plant In Service\"","v":"Consistent Life Asset Gross Plant In Service"},"Gross Plant In Service",{"$f":"C1031","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"AI1031","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"BO1031","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,{"$f":"BZ1031","v":0},{"$f":"SUM(D1042:O1042)","v":7.2429999999999382},{"$f":"SUM(P1042:AA1042)","v":387.10238999999979},{"$f":"SUM(AB1042:AM1042)","v":323.50426000000016},{"$f":"SUM(AN1042:AY1042)","v":270.79501000000027},{"$f":"SUM(AZ1042:BK1042)","v":226.625},{"$f":"SUM(BL1042:BW1042)","v":202.88703772517397},{"$f":"CG1031","v":211.39272},{"$f":"CH1031","v":202.51407551997414},{"$f":"CI1031","v":202.3533549549926},{"$f":"CJ1031","v":188.53176798573085},{"$f":"CK1031","v":194.63757041717292}]
["Interest During Construction","Capitalized Interest",{"$f":"IF(SUM($C1029:C1029)<1,C1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:D1029)<1,D1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:E1029)<1,E1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:F1029)<1,F1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:G1029)<1,G1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:H1029)<1,H1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:I1029)<1,I1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:J1029)<1,J1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:K1029)<1,K1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:L1029)<1,L1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:M1029)<1,M1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:N1029)<1,N1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:O1029)<1,O1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:P1029)<1,P1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:Q1029)<1,Q1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:R1029)<1,R1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:S1029)<1,S1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:T1029)<1,T1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:U1029)<1,U1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:V1029)<1,V1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:W1029)<1,W1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:X1029)<1,X1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:Y1029)<1,Y1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:Z1029)<1,Z1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AA1029)<1,AA1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AB1029)<1,AB1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AC1029)<1,AC1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AD1029)<1,AD1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AE1029)<1,AE1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AF1029)<1,AF1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AG1029)<1,AG1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AH1029)<1,AH1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AI1029)<1,AI1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AJ1029)<1,AJ1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AK1029)<1,AK1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AL1029)<1,AL1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AM1029)<1,AM1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AN1029)<1,AN1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AO1029)<1,AO1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AP1029)<1,AP1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AQ1029)<1,AQ1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AR1029)<1,AR1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AS1029)<1,AS1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AT1029)<1,AT1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AU1029)<1,AU1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AV1029)<1,AV1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AW1029)<1,AW1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AX1029)<1,AX1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AY1029)<1,AY1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:AZ1029)<1,AZ1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BA1029)<1,BA1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BB1029)<1,BB1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BC1029)<1,BC1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BD1029)<1,BD1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BE1029)<1,BE1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BF1029)<1,BF1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BG1029)<1,BG1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BH1029)<1,BH1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BI1029)<1,BI1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BJ1029)<1,BJ1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BK1029)<1,BK1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BL1029)<1,BL1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BM1029)<1,BM1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BN1029)<1,BN1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BO1029)<1,BO1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BP1029)<1,BP1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BQ1029)<1,BQ1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BR1029)<1,BR1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BS1029)<1,BS1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BT1029)<1,BT1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BU1029)<1,BU1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BV1029)<1,BV1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:BW1029)<1,BW1035*(-1),0)","v":0},null,null,{"$f":"SUM(C1043)","v":0},{"$f":"SUM(D1043:O1043)","v":0},{"$f":"SUM(P1043:AA1043)","v":0},{"$f":"SUM(AB1043:AM1043)","v":0},{"$f":"SUM(AN1043:AY1043)","v":0},{"$f":"SUM(AZ1043:BK1043)","v":0},{"$f":"SUM(BL1043:BW1043)","v":0},{"$f":"IF(SUM($C1029:CG1029)<1,CG1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:CH1029)<1,CH1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:CI1029)<1,CI1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:CJ1029)<1,CJ1035*(-1),0)","v":0},{"$f":"IF(SUM($C1029:CK1029)<1,CK1035*(-1),0)","v":0}]
[]
[null,{"$f":"C1046 & \" Book Depreciation and Amortization\"","v":"Consistent Life Asset Book Depreciation and Amortization"}]
[null,"Asset Name",{"$f":"C1009","v":"Consistent Life Asset"}]
[null,{"$f":"C1046& \" Gross Plant In Service\"","v":"Consistent Life Asset Gross Plant In Service"},{"$f":"SUMIF($A$542:$A$1382,$B1047,C$542:C$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"SUMIF($A$542:$A$1382,$B1047,AI$542:AI$1382)","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"SUMIF($A$542:$A$1382,$B1047,BO$542:BO$1382)","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1047,CG$542:CG$1382)","v":211.39272},{"$f":"SUMIF($A$542:$A$1382,$B1047,CH$542:CH$1382)","v":202.51407551997414},{"$f":"SUMIF($A$542:$A$1382,$B1047,CI$542:CI$1382)","v":202.3533549549926},{"$f":"SUMIF($A$542:$A$1382,$B1047,CJ$542:CJ$1382)","v":188.53176798573085},{"$f":"SUMIF($A$542:$A$1382,$B1047,CK$542:CK$1382)","v":194.63757041717292}]
[null,{"$f":"C1046 & \" Additions\"","v":"Consistent Life Asset Additions"},{"$f":"SUMIF($A$544:$A$782,$B1048,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1048,AI$544:AI$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1048,BO$544:BO$782)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B1048,CG$544:CG$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1048,CH$544:CH$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1048,CI$544:CI$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1048,CJ$544:CJ$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1048,CK$544:CK$782)","v":0}]
[null,"Summation of Expenditures",{"$f":"SUM(C1047:C1048)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"SUM(AI1047:AI1048)","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"SUM(BO1047:BO1048)","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CG1047:CG1048)","v":211.39272},{"$f":"SUM(CH1047:CH1048)","v":202.51407551997414},{"$f":"SUM(CI1047:CI1048)","v":202.3533549549926},{"$f":"SUM(CJ1047:CJ1048)","v":188.53176798573085},{"$f":"SUM(CK1047:CK1048)","v":194.63757041717292}]
[]
[null,{"$f":"C1046 & \" Book Life (Years)\"","v":"Consistent Life Asset Book Life (Years)"},{"$f":"SUMIF($A$544:$A$782,$B1051,C$544:C$782)","v":10}]
[null,{"$f":"C1046 & \" Salvage Value Percentage\"","v":"Consistent Life Asset Salvage Value Percentage"},{"$f":"SUMIF($A$544:$A$782,$B1052,C$544:C$782)","v":0}]
[null,{"$f":"C1046 & \" Disposal Date\"","v":"Consistent Life Asset Disposal Date"},{"$f":"SUMIF($A$544:$A$782,$B1053,C$544:C$782)","v":"2021-01-01"},{"$f":"IF(AND($C1053>C$7,$C1053<=D$7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1053>AI$7,$C1053<=AJ$7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1053>BO$7,$C1053<=BP$7),1,0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C1053>CF$7,$C1053<=CG$7),1,0)","v":0},{"$f":"IF(AND($C1053>CG$7,$C1053<=CH$7),1,0)","v":0},{"$f":"IF(AND($C1053>CH$7,$C1053<=CI$7),1,0)","v":0},{"$f":"IF(AND($C1053>CI$7,$C1053<=CJ$7),1,0)","v":0},{"$f":"IF(AND($C1053>CJ$7,$C1053<=CK$7),1,0)","v":0}]
[null,{"$f":"C1046 & \" Sale Proceeds\"","v":"Consistent Life Asset Sale Proceeds"},{"$f":"SUMIF($A$544:$A$782,$B1054,C$544:C$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1054,D$544:D$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1054,AJ$544:AJ$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1054,BP$544:BP$782)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C1054","v":0},{"$f":"SUM(D1054:O1054)","v":0},{"$f":"SUM(P1054:AA1054)","v":0},{"$f":"SUM(AB1054:AM1054)","v":0},{"$f":"SUM(AN1054:AY1054)","v":0},{"$f":"SUM(AZ1054:BK1054)","v":0},{"$f":"SUM(BL1054:BW1054)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1054,CG$544:CG$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1054,CH$544:CH$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1054,CI$544:CI$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1054,CJ$544:CJ$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1054,CK$544:CK$782)","v":0}]
[]
[null,"Beginning Balance",{"$f":"IF($C1052>0,(C1049-C1049*$C1052),C1049)","v":0},{"$f":"IF(MAX($D1053:D1053)=0,C1058+IF($C1052>0,(D1049-D1049*$C1052),D1049),0)","v":0},{"$f":"IF(MAX($D1053:D1053)=0,D1058+IF($C1052>0,(E1049-E1049*$C1052),E1049),0)","v":0},{"$f":"IF(MAX($D1053:E1053)=0,E1058+IF($C1052>0,(F1049-F1049*$C1052),F1049),0)","v":0},{"$f":"IF(MAX($D1053:F1053)=0,F1058+IF($C1052>0,(G1049-G1049*$C1052),G1049),0)","v":0},{"$f":"IF(MAX($D1053:G1053)=0,G1058+IF($C1052>0,(H1049-H1049*$C1052),H1049),0)","v":0},{"$f":"IF(MAX($D1053:H1053)=0,H1058+IF($C1052>0,(I1049-I1049*$C1052),I1049),0)","v":0},{"$f":"IF(MAX($D1053:I1053)=0,I1058+IF($C1052>0,(J1049-J1049*$C1052),J1049),0)","v":0},{"$f":"IF(MAX($D1053:J1053)=0,J1058+IF($C1052>0,(K1049-K1049*$C1052),K1049),0)","v":0},{"$f":"IF(MAX($D1053:K1053)=0,K1058+IF($C1052>0,(L1049-L1049*$C1052),L1049),0)","v":0},{"$f":"IF(MAX($D1053:L1053)=0,L1058+IF($C1052>0,(M1049-M1049*$C1052),M1049),0)","v":0},{"$f":"IF(MAX($D1053:M1053)=0,M1058+IF($C1052>0,(N1049-N1049*$C1052),N1049),0)","v":0},{"$f":"IF(MAX($D1053:N1053)=0,N1058+IF($C1052>0,(O1049-O1049*$C1052),O1049),0)","v":7.2429999999999382},{"$f":"IF(MAX($D1053:O1053)=0,O1058+IF($C1052>0,(P1049-P1049*$C1052),P1049),0)","v":12.527401666666556},{"$f":"IF(MAX($D1053:P1053)=0,P1058+IF($C1052>0,(Q1049-Q1049*$C1052),Q1049),0)","v":28.467693666666605},{"$f":"IF(MAX($D1053:Q1053)=0,Q1058+IF($C1052>0,(R1049-R1049*$C1052),R1049),0)","v":37.533875749999851},{"$f":"IF(MAX($D1053:R1053)=0,R1058+IF($C1052>0,(S1049-S1049*$C1052),S1049),0)","v":99.603727916666713},{"$f":"IF(MAX($D1053:S1053)=0,S1058+IF($C1052>0,(T1049-T1049*$C1052),T1049),0)","v":93.663956750000025},{"$f":"IF(MAX($D1053:T1053)=0,T1058+IF($C1052>0,(U1049-U1049*$C1052),U1049),0)","v":127.77097674999972},{"$f":"IF(MAX($D1053:U1053)=0,U1058+IF($C1052>0,(V1049-V1049*$C1052),V1049),0)","v":123.94263908333336},{"$f":"IF(MAX($D1053:V1053)=0,V1058+IF($C1052>0,(W1049-W1049*$C1052),W1049),0)","v":217.5936880833334},{"$f":"IF(MAX($D1053:W1053)=0,W1058+IF($C1052>0,(X1049-X1049*$C1052),X1049),0)","v":261.03886608333346},{"$f":"IF(MAX($D1053:X1053)=0,X1058+IF($C1052>0,(Y1049-Y1049*$C1052),Y1049),0)","v":330.37362808333341},{"$f":"IF(MAX($D1053:Y1053)=0,Y1058+IF($C1052>0,(Z1049-Z1049*$C1052),Z1049),0)","v":356.47330199999993},{"$f":"IF(MAX($D1053:Z1053)=0,Z1058+IF($C1052>0,(AA1049-AA1049*$C1052),AA1049),0)","v":379.88092058333314},{"$f":"IF(MAX($D1053:AA1053)=0,AA1058+IF($C1052>0,(AB1049-AB1049*$C1052),AB1049),0)","v":381.13931900000017},{"$f":"IF(MAX($D1053:AB1053)=0,AB1058+IF($C1052>0,(AC1049-AC1049*$C1052),AC1049),0)","v":388.28370566666666},{"$f":"IF(MAX($D1053:AC1053)=0,AC1058+IF($C1052>0,(AD1049-AD1049*$C1052),AD1049),0)","v":388.39676508333315},{"$f":"IF(MAX($D1053:AD1053)=0,AD1058+IF($C1052>0,(AE1049-AE1049*$C1052),AE1049),0)","v":398.56437466666682},{"$f":"IF(MAX($D1053:AE1053)=0,AE1058+IF($C1052>0,(AF1049-AF1049*$C1052),AF1049),0)","v":447.01126174999996},{"$f":"IF(MAX($D1053:AF1053)=0,AF1058+IF($C1052>0,(AG1049-AG1049*$C1052),AG1049),0)","v":469.88259733333359},{"$f":"IF(MAX($D1053:AG1053)=0,AG1058+IF($C1052>0,(AH1049-AH1049*$C1052),AH1049),0)","v":488.28120983333338},{"$f":"IF(MAX($D1053:AH1053)=0,AH1058+IF($C1052>0,(AI1049-AI1049*$C1052),AI1049),0)","v":556.76404675000003},{"$f":"IF(MAX($D1053:AI1053)=0,AI1058+IF($C1052>0,(AJ1049-AJ1049*$C1052),AJ1049),0)","v":578.05131941666673},{"$f":"IF(MAX($D1053:AJ1053)=0,AJ1058+IF($C1052>0,(AK1049-AK1049*$C1052),AK1049),0)","v":637.42844291666677},{"$f":"IF(MAX($D1053:AK1053)=0,AK1058+IF($C1052>0,(AL1049-AL1049*$C1052),AL1049),0)","v":649.25093583333341},{"$f":"IF(MAX($D1053:AL1053)=0,AL1058+IF($C1052>0,(AM1049-AM1049*$C1052),AM1049),0)","v":651.8616704166667},{"$f":"IF(MAX($D1053:AM1053)=0,AM1058+IF($C1052>0,(AN1049-AN1049*$C1052),AN1049),0)","v":645.95193999999992},{"$f":"IF(MAX($D1053:AN1053)=0,AN1058+IF($C1052>0,(AO1049-AO1049*$C1052),AO1049),0)","v":644.33390666666662},{"$f":"IF(MAX($D1053:AO1053)=0,AO1058+IF($C1052>0,(AP1049-AP1049*$C1052),AP1049),0)","v":642.32285125000021},{"$f":"IF(MAX($D1053:AP1053)=0,AP1058+IF($C1052>0,(AQ1049-AQ1049*$C1052),AQ1049),0)","v":639.50574583333344},{"$f":"IF(MAX($D1053:AQ1053)=0,AQ1058+IF($C1052>0,(AR1049-AR1049*$C1052),AR1049),0)","v":678.03936916666692},{"$f":"IF(MAX($D1053:AR1053)=0,AR1058+IF($C1052>0,(AS1049-AS1049*$C1052),AS1049),0)","v":691.84317716666658},{"$f":"IF(MAX($D1053:AS1053)=0,AS1058+IF($C1052>0,(AT1049-AT1049*$C1052),AT1049),0)","v":721.94862349999983},{"$f":"IF(MAX($D1053:AT1053)=0,AT1058+IF($C1052>0,(AU1049-AU1049*$C1052),AU1049),0)","v":795.33313458333316},{"$f":"IF(MAX($D1053:AU1053)=0,AU1058+IF($C1052>0,(AV1049-AV1049*$C1052),AV1049),0)","v":840.50103116666685},{"$f":"IF(MAX($D1053:AV1053)=0,AV1058+IF($C1052>0,(AW1049-AW1049*$C1052),AW1049),0)","v":851.62717458333327},{"$f":"IF(MAX($D1053:AW1053)=0,AW1058+IF($C1052>0,(AX1049-AX1049*$C1052),AX1049),0)","v":846.07234199999982},{"$f":"IF(MAX($D1053:AX1053)=0,AX1058+IF($C1052>0,(AY1049-AY1049*$C1052),AY1049),0)","v":840.50222091666694},{"$f":"IF(MAX($D1053:AY1053)=0,AY1058+IF($C1052>0,(AZ1049-AZ1049*$C1052),AZ1049),0)","v":835.82251541666665},{"$f":"IF(MAX($D1053:AZ1053)=0,AZ1058+IF($C1052>0,(BA1049-BA1049*$C1052),BA1049),0)","v":830.09895158333347},{"$f":"IF(MAX($D1053:BA1053)=0,BA1058+IF($C1052>0,(BB1049-BB1049*$C1052),BB1049),0)","v":822.79808108333339},{"$f":"IF(MAX($D1053:BB1053)=0,BB1058+IF($C1052>0,(BC1049-BC1049*$C1052),BC1049),0)","v":820.70639141666652},{"$f":"IF(MAX($D1053:BC1053)=0,BC1058+IF($C1052>0,(BD1049-BD1049*$C1052),BD1049),0)","v":820.49344408333354},{"$f":"IF(MAX($D1053:BD1053)=0,BD1058+IF($C1052>0,(BE1049-BE1049*$C1052),BE1049),0)","v":862.55215191666684},{"$f":"IF(MAX($D1053:BE1053)=0,BE1058+IF($C1052>0,(BF1049-BF1049*$C1052),BF1049),0)","v":873.6113460833335},{"$f":"IF(MAX($D1053:BF1053)=0,BF1058+IF($C1052>0,(BG1049-BG1049*$C1052),BG1049),0)","v":917.16640058333348},{"$f":"IF(MAX($D1053:BG1053)=0,BG1058+IF($C1052>0,(BH1049-BH1049*$C1052),BH1049),0)","v":953.23671483333351},{"$f":"IF(MAX($D1053:BH1053)=0,BH1058+IF($C1052>0,(BI1049-BI1049*$C1052),BI1049),0)","v":968.47190175000014},{"$f":"IF(MAX($D1053:BI1053)=0,BI1058+IF($C1052>0,(BJ1049-BJ1049*$C1052),BJ1049),0)","v":965.1595268333333},{"$f":"IF(MAX($D1053:BJ1053)=0,BJ1058+IF($C1052>0,(BK1049-BK1049*$C1052),BK1049),0)","v":960.04572308333377},{"$f":"IF(MAX($D1053:BK1053)=0,BK1058+IF($C1052>0,(BL1049-BL1049*$C1052),BL1049),0)","v":951.65647591666698},{"$f":"IF(MAX($D1053:BL1053)=0,BL1058+IF($C1052>0,(BM1049-BM1049*$C1052),BM1049),0)","v":943.37774541666681},{"$f":"IF(MAX($D1053:BM1053)=0,BM1058+IF($C1052>0,(BN1049-BN1049*$C1052),BN1049),0)","v":940.35059991666685},{"$f":"IF(MAX($D1053:BN1053)=0,BN1058+IF($C1052>0,(BO1049-BO1049*$C1052),BO1049),0)","v":933.25613683333347},{"$f":"IF(MAX($D1053:BO1053)=0,BO1058+IF($C1052>0,(BP1049-BP1049*$C1052),BP1049),0)","v":923.01344533333349},{"$f":"IF(MAX($D1053:BP1053)=0,BP1058+IF($C1052>0,(BQ1049-BQ1049*$C1052),BQ1049),0)","v":944.75210383333354},{"$f":"IF(MAX($D1053:BQ1053)=0,BQ1058+IF($C1052>0,(BR1049-BR1049*$C1052),BR1049),0)","v":995.08720083557694},{"$f":"IF(MAX($D1053:BR1053)=0,BR1058+IF($C1052>0,(BS1049-BS1049*$C1052),BS1049),0)","v":1000.6182663988957},{"$f":"IF(MAX($D1053:BS1053)=0,BS1058+IF($C1052>0,(BT1049-BT1049*$C1052),BT1049),0)","v":1004.699664653132},{"$f":"IF(MAX($D1053:BT1053)=0,BT1058+IF($C1052>0,(BU1049-BU1049*$C1052),BU1049),0)","v":1052.3266608851991},{"$f":"IF(MAX($D1053:BU1053)=0,BU1058+IF($C1052>0,(BV1049-BV1049*$C1052),BV1049),0)","v":1045.1067008151058},{"$f":"IF(MAX($D1053:BV1053)=0,BV1058+IF($C1052>0,(BW1049-BW1049*$C1052),BW1049),0)","v":1034.2618756565757},null,null,{"$f":"C1056","v":0},{"$f":"+E1056","v":0},{"$f":"+P1056","v":12.527401666666556},{"$f":"+AB1056","v":381.13931900000017},{"$f":"+AN1056","v":645.95193999999992},{"$f":"+AZ1056","v":835.82251541666665},{"$f":"+BL1056","v":951.65647591666698},{"$f":"IF(MAX($D1053:CF1053)=0,CF1058+IF($C1052>0,(CG1049-CG1049*$C1052),CG1049),0)","v":1233.8366231755326},{"$f":"IF(MAX($D1053:CG1053)=0,CG1058+IF($C1052>0,(CH1049-CH1049*$C1052),CH1049),0)","v":1273.3957569229892},{"$f":"IF(MAX($D1053:CH1053)=0,CH1058+IF($C1052>0,(CI1049-CI1049*$C1052),CI1049),0)","v":1292.5427625534671},{"$f":"IF(MAX($D1053:CI1053)=0,CI1058+IF($C1052>0,(CJ1049-CJ1049*$C1052),CJ1049),0)","v":1277.6328457191837},{"$f":"IF(MAX($D1053:CJ1053)=0,CJ1058+IF($C1052>0,(CK1049-CK1049*$C1052),CK1049),0)","v":1249.9755545177695}]
[null,"Depreciation Expense",null,{"$f":"SUM(IF(DATE(YEAR(D$7)-$C1051,MONTH(D$7),DAY(D$7))<DATE(YEAR($C$7:D$7),MONTH($C$7:D$7),DAY($C$7:D$7)),($C1047:D1048*(1-$C1052))/$C1051*IF(D$7-C$7<32,IF(D$7>EOMONTH($C1053,0),0,1/12),IF(D$7>EOMONTH($C1053,0),IF(YEAR(D$7)=YEAR($C1053),IF(MONTH($C$7:D$7)-1<MONTH($C1053),MONTH($C$7:D$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(D$7)<=YEAR($C1053),IF(YEAR(D$7)-YEAR($C$7:D$7)=$C1051,IF(YEARFRAC(D$7,C$7)=1,($C1047:D1048*(1-$C1052))/$C1051*(IF(YEAR(D$7)=YEAR($C1053),IF(MONTH($C$7:D$7)-1<MONTH($C1053),MONTH($C$7:D$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(E$7)-$C1051,MONTH(E$7),DAY(E$7))<DATE(YEAR($C$7:E$7),MONTH($C$7:E$7),DAY($C$7:E$7)),($C1047:E1048*(1-$C1052))/$C1051*IF(E$7-D$7<32,IF(E$7>EOMONTH($C1053,0),0,1/12),IF(E$7>EOMONTH($C1053,0),IF(YEAR(E$7)=YEAR($C1053),IF(MONTH($C$7:E$7)-1<MONTH($C1053),MONTH($C$7:E$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(E$7)<=YEAR($C1053),IF(YEAR(E$7)-YEAR($C$7:E$7)=$C1051,IF(YEARFRAC(E$7,D$7)=1,($C1047:E1048*(1-$C1052))/$C1051*(IF(YEAR(E$7)=YEAR($C1053),IF(MONTH($C$7:E$7)-1<MONTH($C1053),MONTH($C$7:E$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(F$7)-$C1051,MONTH(F$7),DAY(F$7))<DATE(YEAR($C$7:F$7),MONTH($C$7:F$7),DAY($C$7:F$7)),($C1047:F1048*(1-$C1052))/$C1051*IF(F$7-E$7<32,IF(F$7>EOMONTH($C1053,0),0,1/12),IF(F$7>EOMONTH($C1053,0),IF(YEAR(F$7)=YEAR($C1053),IF(MONTH($C$7:F$7)-1<MONTH($C1053),MONTH($C$7:F$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(F$7)<=YEAR($C1053),IF(YEAR(F$7)-YEAR($C$7:F$7)=$C1051,IF(YEARFRAC(F$7,E$7)=1,($C1047:F1048*(1-$C1052))/$C1051*(IF(YEAR(F$7)=YEAR($C1053),IF(MONTH($C$7:F$7)-1<MONTH($C1053),MONTH($C$7:F$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(G$7)-$C1051,MONTH(G$7),DAY(G$7))<DATE(YEAR($C$7:G$7),MONTH($C$7:G$7),DAY($C$7:G$7)),($C1047:G1048*(1-$C1052))/$C1051*IF(G$7-F$7<32,IF(G$7>EOMONTH($C1053,0),0,1/12),IF(G$7>EOMONTH($C1053,0),IF(YEAR(G$7)=YEAR($C1053),IF(MONTH($C$7:G$7)-1<MONTH($C1053),MONTH($C$7:G$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(G$7)<=YEAR($C1053),IF(YEAR(G$7)-YEAR($C$7:G$7)=$C1051,IF(YEARFRAC(G$7,F$7)=1,($C1047:G1048*(1-$C1052))/$C1051*(IF(YEAR(G$7)=YEAR($C1053),IF(MONTH($C$7:G$7)-1<MONTH($C1053),MONTH($C$7:G$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(H$7)-$C1051,MONTH(H$7),DAY(H$7))<DATE(YEAR($C$7:H$7),MONTH($C$7:H$7),DAY($C$7:H$7)),($C1047:H1048*(1-$C1052))/$C1051*IF(H$7-G$7<32,IF(H$7>EOMONTH($C1053,0),0,1/12),IF(H$7>EOMONTH($C1053,0),IF(YEAR(H$7)=YEAR($C1053),IF(MONTH($C$7:H$7)-1<MONTH($C1053),MONTH($C$7:H$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(H$7)<=YEAR($C1053),IF(YEAR(H$7)-YEAR($C$7:H$7)=$C1051,IF(YEARFRAC(H$7,G$7)=1,($C1047:H1048*(1-$C1052))/$C1051*(IF(YEAR(H$7)=YEAR($C1053),IF(MONTH($C$7:H$7)-1<MONTH($C1053),MONTH($C$7:H$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(I$7)-$C1051,MONTH(I$7),DAY(I$7))<DATE(YEAR($C$7:I$7),MONTH($C$7:I$7),DAY($C$7:I$7)),($C1047:I1048*(1-$C1052))/$C1051*IF(I$7-H$7<32,IF(I$7>EOMONTH($C1053,0),0,1/12),IF(I$7>EOMONTH($C1053,0),IF(YEAR(I$7)=YEAR($C1053),IF(MONTH($C$7:I$7)-1<MONTH($C1053),MONTH($C$7:I$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(I$7)<=YEAR($C1053),IF(YEAR(I$7)-YEAR($C$7:I$7)=$C1051,IF(YEARFRAC(I$7,H$7)=1,($C1047:I1048*(1-$C1052))/$C1051*(IF(YEAR(I$7)=YEAR($C1053),IF(MONTH($C$7:I$7)-1<MONTH($C1053),MONTH($C$7:I$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(J$7)-$C1051,MONTH(J$7),DAY(J$7))<DATE(YEAR($C$7:J$7),MONTH($C$7:J$7),DAY($C$7:J$7)),($C1047:J1048*(1-$C1052))/$C1051*IF(J$7-I$7<32,IF(J$7>EOMONTH($C1053,0),0,1/12),IF(J$7>EOMONTH($C1053,0),IF(YEAR(J$7)=YEAR($C1053),IF(MONTH($C$7:J$7)-1<MONTH($C1053),MONTH($C$7:J$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(J$7)<=YEAR($C1053),IF(YEAR(J$7)-YEAR($C$7:J$7)=$C1051,IF(YEARFRAC(J$7,I$7)=1,($C1047:J1048*(1-$C1052))/$C1051*(IF(YEAR(J$7)=YEAR($C1053),IF(MONTH($C$7:J$7)-1<MONTH($C1053),MONTH($C$7:J$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(K$7)-$C1051,MONTH(K$7),DAY(K$7))<DATE(YEAR($C$7:K$7),MONTH($C$7:K$7),DAY($C$7:K$7)),($C1047:K1048*(1-$C1052))/$C1051*IF(K$7-J$7<32,IF(K$7>EOMONTH($C1053,0),0,1/12),IF(K$7>EOMONTH($C1053,0),IF(YEAR(K$7)=YEAR($C1053),IF(MONTH($C$7:K$7)-1<MONTH($C1053),MONTH($C$7:K$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(K$7)<=YEAR($C1053),IF(YEAR(K$7)-YEAR($C$7:K$7)=$C1051,IF(YEARFRAC(K$7,J$7)=1,($C1047:K1048*(1-$C1052))/$C1051*(IF(YEAR(K$7)=YEAR($C1053),IF(MONTH($C$7:K$7)-1<MONTH($C1053),MONTH($C$7:K$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(L$7)-$C1051,MONTH(L$7),DAY(L$7))<DATE(YEAR($C$7:L$7),MONTH($C$7:L$7),DAY($C$7:L$7)),($C1047:L1048*(1-$C1052))/$C1051*IF(L$7-K$7<32,IF(L$7>EOMONTH($C1053,0),0,1/12),IF(L$7>EOMONTH($C1053,0),IF(YEAR(L$7)=YEAR($C1053),IF(MONTH($C$7:L$7)-1<MONTH($C1053),MONTH($C$7:L$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(L$7)<=YEAR($C1053),IF(YEAR(L$7)-YEAR($C$7:L$7)=$C1051,IF(YEARFRAC(L$7,K$7)=1,($C1047:L1048*(1-$C1052))/$C1051*(IF(YEAR(L$7)=YEAR($C1053),IF(MONTH($C$7:L$7)-1<MONTH($C1053),MONTH($C$7:L$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(M$7)-$C1051,MONTH(M$7),DAY(M$7))<DATE(YEAR($C$7:M$7),MONTH($C$7:M$7),DAY($C$7:M$7)),($C1047:M1048*(1-$C1052))/$C1051*IF(M$7-L$7<32,IF(M$7>EOMONTH($C1053,0),0,1/12),IF(M$7>EOMONTH($C1053,0),IF(YEAR(M$7)=YEAR($C1053),IF(MONTH($C$7:M$7)-1<MONTH($C1053),MONTH($C$7:M$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(M$7)<=YEAR($C1053),IF(YEAR(M$7)-YEAR($C$7:M$7)=$C1051,IF(YEARFRAC(M$7,L$7)=1,($C1047:M1048*(1-$C1052))/$C1051*(IF(YEAR(M$7)=YEAR($C1053),IF(MONTH($C$7:M$7)-1<MONTH($C1053),MONTH($C$7:M$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(N$7)-$C1051,MONTH(N$7),DAY(N$7))<DATE(YEAR($C$7:N$7),MONTH($C$7:N$7),DAY($C$7:N$7)),($C1047:N1048*(1-$C1052))/$C1051*IF(N$7-M$7<32,IF(N$7>EOMONTH($C1053,0),0,1/12),IF(N$7>EOMONTH($C1053,0),IF(YEAR(N$7)=YEAR($C1053),IF(MONTH($C$7:N$7)-1<MONTH($C1053),MONTH($C$7:N$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(N$7)<=YEAR($C1053),IF(YEAR(N$7)-YEAR($C$7:N$7)=$C1051,IF(YEARFRAC(N$7,M$7)=1,($C1047:N1048*(1-$C1052))/$C1051*(IF(YEAR(N$7)=YEAR($C1053),IF(MONTH($C$7:N$7)-1<MONTH($C1053),MONTH($C$7:N$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0},{"$f":"SUM(IF(DATE(YEAR(O$7)-$C1051,MONTH(O$7),DAY(O$7))<DATE(YEAR($C$7:O$7),MONTH($C$7:O$7),DAY($C$7:O$7)),($C1047:O1048*(1-$C1052))/$C1051*IF(O$7-N$7<32,IF(O$7>EOMONTH($C1053,0),0,1/12),IF(O$7>EOMONTH($C1053,0),IF(YEAR(O$7)=YEAR($C1053),IF(MONTH($C$7:O$7)-1<MONTH($C1053),MONTH($C$7:O$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(O$7)<=YEAR($C1053),IF(YEAR(O$7)-YEAR($C$7:O$7)=$C1051,IF(YEARFRAC(O$7,N$7)=1,($C1047:O1048*(1-$C1052))/$C1051*(IF(YEAR(O$7)=YEAR($C1053),IF(MONTH($C$7:O$7)-1<MONTH($C1053),MONTH($C$7:O$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.035833333333282E-2},{"$f":"SUM(IF(DATE(YEAR(P$7)-$C1051,MONTH(P$7),DAY(P$7))<DATE(YEAR($C$7:P$7),MONTH($C$7:P$7),DAY($C$7:P$7)),($C1047:P1048*(1-$C1052))/$C1051*IF(P$7-O$7<32,IF(P$7>EOMONTH($C1053,0),0,1/12),IF(P$7>EOMONTH($C1053,0),IF(YEAR(P$7)=YEAR($C1053),IF(MONTH($C$7:P$7)-1<MONTH($C1053),MONTH($C$7:P$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(P$7)<=YEAR($C1053),IF(YEAR(P$7)-YEAR($C$7:P$7)=$C1051,IF(YEARFRAC(P$7,O$7)=1,($C1047:P1048*(1-$C1052))/$C1051*(IF(YEAR(P$7)=YEAR($C1053),IF(MONTH($C$7:P$7)-1<MONTH($C1053),MONTH($C$7:P$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0.10489799999999908},{"$f":"SUM(IF(DATE(YEAR(Q$7)-$C1051,MONTH(Q$7),DAY(Q$7))<DATE(YEAR($C$7:Q$7),MONTH($C$7:Q$7),DAY($C$7:Q$7)),($C1047:Q1048*(1-$C1052))/$C1051*IF(Q$7-P$7<32,IF(Q$7>EOMONTH($C1053,0),0,1/12),IF(Q$7>EOMONTH($C1053,0),IF(YEAR(Q$7)=YEAR($C1053),IF(MONTH($C$7:Q$7)-1<MONTH($C1053),MONTH($C$7:Q$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(Q$7)<=YEAR($C1053),IF(YEAR(Q$7)-YEAR($C$7:Q$7)=$C1051,IF(YEARFRAC(Q$7,P$7)=1,($C1047:Q1048*(1-$C1052))/$C1051*(IF(YEAR(Q$7)=YEAR($C1053),IF(MONTH($C$7:Q$7)-1<MONTH($C1053),MONTH($C$7:Q$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0.23860791666666611},{"$f":"SUM(IF(DATE(YEAR(R$7)-$C1051,MONTH(R$7),DAY(R$7))<DATE(YEAR($C$7:R$7),MONTH($C$7:R$7),DAY($C$7:R$7)),($C1047:R1048*(1-$C1052))/$C1051*IF(R$7-Q$7<32,IF(R$7>EOMONTH($C1053,0),0,1/12),IF(R$7>EOMONTH($C1053,0),IF(YEAR(R$7)=YEAR($C1053),IF(MONTH($C$7:R$7)-1<MONTH($C1053),MONTH($C$7:R$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(R$7)<=YEAR($C1053),IF(YEAR(R$7)-YEAR($C$7:R$7)=$C1051,IF(YEARFRAC(R$7,Q$7)=1,($C1047:R1048*(1-$C1052))/$C1051*(IF(YEAR(R$7)=YEAR($C1053),IF(MONTH($C$7:R$7)-1<MONTH($C1053),MONTH($C$7:R$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0.31614783333333207},{"$f":"SUM(IF(DATE(YEAR(S$7)-$C1051,MONTH(S$7),DAY(S$7))<DATE(YEAR($C$7:S$7),MONTH($C$7:S$7),DAY($C$7:S$7)),($C1047:S1048*(1-$C1052))/$C1051*IF(S$7-R$7<32,IF(S$7>EOMONTH($C1053,0),0,1/12),IF(S$7>EOMONTH($C1053,0),IF(YEAR(S$7)=YEAR($C1053),IF(MONTH($C$7:S$7)-1<MONTH($C1053),MONTH($C$7:S$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(S$7)<=YEAR($C1053),IF(YEAR(S$7)-YEAR($C$7:S$7)=$C1051,IF(YEARFRAC(S$7,R$7)=1,($C1047:S1048*(1-$C1052))/$C1051*(IF(YEAR(S$7)=YEAR($C1053),IF(MONTH($C$7:S$7)-1<MONTH($C1053),MONTH($C$7:S$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0.83603116666666699},{"$f":"SUM(IF(DATE(YEAR(T$7)-$C1051,MONTH(T$7),DAY(T$7))<DATE(YEAR($C$7:T$7),MONTH($C$7:T$7),DAY($C$7:T$7)),($C1047:T1048*(1-$C1052))/$C1051*IF(T$7-S$7<32,IF(T$7>EOMONTH($C1053,0),0,1/12),IF(T$7>EOMONTH($C1053,0),IF(YEAR(T$7)=YEAR($C1053),IF(MONTH($C$7:T$7)-1<MONTH($C1053),MONTH($C$7:T$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(T$7)<=YEAR($C1053),IF(YEAR(T$7)-YEAR($C$7:T$7)=$C1051,IF(YEARFRAC(T$7,S$7)=1,($C1047:T1048*(1-$C1052))/$C1051*(IF(YEAR(T$7)=YEAR($C1053),IF(MONTH($C$7:T$7)-1<MONTH($C1053),MONTH($C$7:T$7)-1,MONTH($C1053))))/12,0),0),0)))","v":0.79350000000000021},{"$f":"SUM(IF(DATE(YEAR(U$7)-$C1051,MONTH(U$7),DAY(U$7))<DATE(YEAR($C$7:U$7),MONTH($C$7:U$7),DAY($C$7:U$7)),($C1047:U1048*(1-$C1052))/$C1051*IF(U$7-T$7<32,IF(U$7>EOMONTH($C1053,0),0,1/12),IF(U$7>EOMONTH($C1053,0),IF(YEAR(U$7)=YEAR($C1053),IF(MONTH($C$7:U$7)-1<MONTH($C1053),MONTH($C$7:U$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(U$7)<=YEAR($C1053),IF(YEAR(U$7)-YEAR($C$7:U$7)=$C1051,IF(YEARFRAC(U$7,T$7)=1,($C1047:U1048*(1-$C1052))/$C1051*(IF(YEAR(U$7)=YEAR($C1053),IF(MONTH($C$7:U$7)-1<MONTH($C1053),MONTH($C$7:U$7)-1,MONTH($C1053))))/12,0),0),0)))","v":1.0843376666666642},{"$f":"SUM(IF(DATE(YEAR(V$7)-$C1051,MONTH(V$7),DAY(V$7))<DATE(YEAR($C$7:V$7),MONTH($C$7:V$7),DAY($C$7:V$7)),($C1047:V1048*(1-$C1052))/$C1051*IF(V$7-U$7<32,IF(V$7>EOMONTH($C1053,0),0,1/12),IF(V$7>EOMONTH($C1053,0),IF(YEAR(V$7)=YEAR($C1053),IF(MONTH($C$7:V$7)-1<MONTH($C1053),MONTH($C$7:V$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(V$7)<=YEAR($C1053),IF(YEAR(V$7)-YEAR($C$7:V$7)=$C1051,IF(YEARFRAC(V$7,U$7)=1,($C1047:V1048*(1-$C1052))/$C1051*(IF(YEAR(V$7)=YEAR($C1053),IF(MONTH($C$7:V$7)-1<MONTH($C1053),MONTH($C$7:V$7)-1,MONTH($C1053))))/12,0),0),0)))","v":1.0614710000000001},{"$f":"SUM(IF(DATE(YEAR(W$7)-$C1051,MONTH(W$7),DAY(W$7))<DATE(YEAR($C$7:W$7),MONTH($C$7:W$7),DAY($C$7:W$7)),($C1047:W1048*(1-$C1052))/$C1051*IF(W$7-V$7<32,IF(W$7>EOMONTH($C1053,0),0,1/12),IF(W$7>EOMONTH($C1053,0),IF(YEAR(W$7)=YEAR($C1053),IF(MONTH($C$7:W$7)-1<MONTH($C1053),MONTH($C$7:W$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(W$7)<=YEAR($C1053),IF(YEAR(W$7)-YEAR($C$7:W$7)=$C1051,IF(YEARFRAC(W$7,V$7)=1,($C1047:W1048*(1-$C1052))/$C1051*(IF(YEAR(W$7)=YEAR($C1053),IF(MONTH($C$7:W$7)-1<MONTH($C1053),MONTH($C$7:W$7)-1,MONTH($C1053))))/12,0),0),0)))","v":1.8507420000000003},{"$f":"SUM(IF(DATE(YEAR(X$7)-$C1051,MONTH(X$7),DAY(X$7))<DATE(YEAR($C$7:X$7),MONTH($C$7:X$7),DAY($C$7:X$7)),($C1047:X1048*(1-$C1052))/$C1051*IF(X$7-W$7<32,IF(X$7>EOMONTH($C1053,0),0,1/12),IF(X$7>EOMONTH($C1053,0),IF(YEAR(X$7)=YEAR($C1053),IF(MONTH($C$7:X$7)-1<MONTH($C1053),MONTH($C$7:X$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(X$7)<=YEAR($C1053),IF(YEAR(X$7)-YEAR($C$7:X$7)=$C1051,IF(YEARFRAC(X$7,W$7)=1,($C1047:X1048*(1-$C1052))/$C1051*(IF(YEAR(X$7)=YEAR($C1053),IF(MONTH($C$7:X$7)-1<MONTH($C1053),MONTH($C$7:X$7)-1,MONTH($C1053))))/12,0),0),0)))","v":2.2282080000000004},{"$f":"SUM(IF(DATE(YEAR(Y$7)-$C1051,MONTH(Y$7),DAY(Y$7))<DATE(YEAR($C$7:Y$7),MONTH($C$7:Y$7),DAY($C$7:Y$7)),($C1047:Y1048*(1-$C1052))/$C1051*IF(Y$7-X$7<32,IF(Y$7>EOMONTH($C1053,0),0,1/12),IF(Y$7>EOMONTH($C1053,0),IF(YEAR(Y$7)=YEAR($C1053),IF(MONTH($C$7:Y$7)-1<MONTH($C1053),MONTH($C$7:Y$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(Y$7)<=YEAR($C1053),IF(YEAR(Y$7)-YEAR($C$7:Y$7)=$C1051,IF(YEARFRAC(Y$7,X$7)=1,($C1047:Y1048*(1-$C1052))/$C1051*(IF(YEAR(Y$7)=YEAR($C1053),IF(MONTH($C$7:Y$7)-1<MONTH($C1053),MONTH($C$7:Y$7)-1,MONTH($C1053))))/12,0),0),0)))","v":2.824566083333333},{"$f":"SUM(IF(DATE(YEAR(Z$7)-$C1051,MONTH(Z$7),DAY(Z$7))<DATE(YEAR($C$7:Z$7),MONTH($C$7:Z$7),DAY($C$7:Z$7)),($C1047:Z1048*(1-$C1052))/$C1051*IF(Z$7-Y$7<32,IF(Z$7>EOMONTH($C1053,0),0,1/12),IF(Z$7>EOMONTH($C1053,0),IF(YEAR(Z$7)=YEAR($C1053),IF(MONTH($C$7:Z$7)-1<MONTH($C1053),MONTH($C$7:Z$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(Z$7)<=YEAR($C1053),IF(YEAR(Z$7)-YEAR($C$7:Z$7)=$C1051,IF(YEARFRAC(Z$7,Y$7)=1,($C1047:Z1048*(1-$C1052))/$C1051*(IF(YEAR(Z$7)=YEAR($C1053),IF(MONTH($C$7:Z$7)-1<MONTH($C1053),MONTH($C$7:Z$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.0656014166666647},{"$f":"SUM(IF(DATE(YEAR(AA$7)-$C1051,MONTH(AA$7),DAY(AA$7))<DATE(YEAR($C$7:AA$7),MONTH($C$7:AA$7),DAY($C$7:AA$7)),($C1047:AA1048*(1-$C1052))/$C1051*IF(AA$7-Z$7<32,IF(AA$7>EOMONTH($C1053,0),0,1/12),IF(AA$7>EOMONTH($C1053,0),IF(YEAR(AA$7)=YEAR($C1053),IF(MONTH($C$7:AA$7)-1<MONTH($C1053),MONTH($C$7:AA$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AA$7)<=YEAR($C1053),IF(YEAR(AA$7)-YEAR($C$7:AA$7)=$C1051,IF(YEARFRAC(AA$7,Z$7)=1,($C1047:AA1048*(1-$C1052))/$C1051*(IF(YEAR(AA$7)=YEAR($C1053),IF(MONTH($C$7:AA$7)-1<MONTH($C1053),MONTH($C$7:AA$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.2862115833333303},{"$f":"SUM(IF(DATE(YEAR(AB$7)-$C1051,MONTH(AB$7),DAY(AB$7))<DATE(YEAR($C$7:AB$7),MONTH($C$7:AB$7),DAY($C$7:AB$7)),($C1047:AB1048*(1-$C1052))/$C1051*IF(AB$7-AA$7<32,IF(AB$7>EOMONTH($C1053,0),0,1/12),IF(AB$7>EOMONTH($C1053,0),IF(YEAR(AB$7)=YEAR($C1053),IF(MONTH($C$7:AB$7)-1<MONTH($C1053),MONTH($C$7:AB$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AB$7)<=YEAR($C1053),IF(YEAR(AB$7)-YEAR($C$7:AB$7)=$C1051,IF(YEARFRAC(AB$7,AA$7)=1,($C1047:AB1048*(1-$C1052))/$C1051*(IF(YEAR(AB$7)=YEAR($C1053),IF(MONTH($C$7:AB$7)-1<MONTH($C1053),MONTH($C$7:AB$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.3240833333333333},{"$f":"SUM(IF(DATE(YEAR(AC$7)-$C1051,MONTH(AC$7),DAY(AC$7))<DATE(YEAR($C$7:AC$7),MONTH($C$7:AC$7),DAY($C$7:AC$7)),($C1047:AC1048*(1-$C1052))/$C1051*IF(AC$7-AB$7<32,IF(AC$7>EOMONTH($C1053,0),0,1/12),IF(AC$7>EOMONTH($C1053,0),IF(YEAR(AC$7)=YEAR($C1053),IF(MONTH($C$7:AC$7)-1<MONTH($C1053),MONTH($C$7:AC$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AC$7)<=YEAR($C1053),IF(YEAR(AC$7)-YEAR($C$7:AC$7)=$C1051,IF(YEARFRAC(AC$7,AB$7)=1,($C1047:AC1048*(1-$C1052))/$C1051*(IF(YEAR(AC$7)=YEAR($C1053),IF(MONTH($C$7:AC$7)-1<MONTH($C1053),MONTH($C$7:AC$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.4113205833333318},{"$f":"SUM(IF(DATE(YEAR(AD$7)-$C1051,MONTH(AD$7),DAY(AD$7))<DATE(YEAR($C$7:AD$7),MONTH($C$7:AD$7),DAY($C$7:AD$7)),($C1047:AD1048*(1-$C1052))/$C1051*IF(AD$7-AC$7<32,IF(AD$7>EOMONTH($C1053,0),0,1/12),IF(AD$7>EOMONTH($C1053,0),IF(YEAR(AD$7)=YEAR($C1053),IF(MONTH($C$7:AD$7)-1<MONTH($C1053),MONTH($C$7:AD$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AD$7)<=YEAR($C1053),IF(YEAR(AD$7)-YEAR($C$7:AD$7)=$C1051,IF(YEARFRAC(AD$7,AC$7)=1,($C1047:AD1048*(1-$C1052))/$C1051*(IF(YEAR(AD$7)=YEAR($C1053),IF(MONTH($C$7:AD$7)-1<MONTH($C1053),MONTH($C$7:AD$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.4406904166666639},{"$f":"SUM(IF(DATE(YEAR(AE$7)-$C1051,MONTH(AE$7),DAY(AE$7))<DATE(YEAR($C$7:AE$7),MONTH($C$7:AE$7),DAY($C$7:AE$7)),($C1047:AE1048*(1-$C1052))/$C1051*IF(AE$7-AD$7<32,IF(AE$7>EOMONTH($C1053,0),0,1/12),IF(AE$7>EOMONTH($C1053,0),IF(YEAR(AE$7)=YEAR($C1053),IF(MONTH($C$7:AE$7)-1<MONTH($C1053),MONTH($C$7:AE$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AE$7)<=YEAR($C1053),IF(YEAR(AE$7)-YEAR($C$7:AE$7)=$C1051,IF(YEARFRAC(AE$7,AD$7)=1,($C1047:AE1048*(1-$C1052))/$C1051*(IF(YEAR(AE$7)=YEAR($C1053),IF(MONTH($C$7:AE$7)-1<MONTH($C1053),MONTH($C$7:AE$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.5540929166666664},{"$f":"SUM(IF(DATE(YEAR(AF$7)-$C1051,MONTH(AF$7),DAY(AF$7))<DATE(YEAR($C$7:AF$7),MONTH($C$7:AF$7),DAY($C$7:AF$7)),($C1047:AF1048*(1-$C1052))/$C1051*IF(AF$7-AE$7<32,IF(AF$7>EOMONTH($C1053,0),0,1/12),IF(AF$7>EOMONTH($C1053,0),IF(YEAR(AF$7)=YEAR($C1053),IF(MONTH($C$7:AF$7)-1<MONTH($C1053),MONTH($C$7:AF$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AF$7)<=YEAR($C1053),IF(YEAR(AF$7)-YEAR($C$7:AF$7)=$C1051,IF(YEARFRAC(AF$7,AE$7)=1,($C1047:AF1048*(1-$C1052))/$C1051*(IF(YEAR(AF$7)=YEAR($C1053),IF(MONTH($C$7:AF$7)-1<MONTH($C1053),MONTH($C$7:AF$7)-1,MONTH($C1053))))/12,0),0),0)))","v":3.9874344166666646},{"$f":"SUM(IF(DATE(YEAR(AG$7)-$C1051,MONTH(AG$7),DAY(AG$7))<DATE(YEAR($C$7:AG$7),MONTH($C$7:AG$7),DAY($C$7:AG$7)),($C1047:AG1048*(1-$C1052))/$C1051*IF(AG$7-AF$7<32,IF(AG$7>EOMONTH($C1053,0),0,1/12),IF(AG$7>EOMONTH($C1053,0),IF(YEAR(AG$7)=YEAR($C1053),IF(MONTH($C$7:AG$7)-1<MONTH($C1053),MONTH($C$7:AG$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AG$7)<=YEAR($C1053),IF(YEAR(AG$7)-YEAR($C$7:AG$7)=$C1051,IF(YEARFRAC(AG$7,AF$7)=1,($C1047:AG1048*(1-$C1052))/$C1051*(IF(YEAR(AG$7)=YEAR($C1053),IF(MONTH($C$7:AG$7)-1<MONTH($C1053),MONTH($C$7:AG$7)-1,MONTH($C1053))))/12,0),0),0)))","v":4.2112575000000003},{"$f":"SUM(IF(DATE(YEAR(AH$7)-$C1051,MONTH(AH$7),DAY(AH$7))<DATE(YEAR($C$7:AH$7),MONTH($C$7:AH$7),DAY($C$7:AH$7)),($C1047:AH1048*(1-$C1052))/$C1051*IF(AH$7-AG$7<32,IF(AH$7>EOMONTH($C1053,0),0,1/12),IF(AH$7>EOMONTH($C1053,0),IF(YEAR(AH$7)=YEAR($C1053),IF(MONTH($C$7:AH$7)-1<MONTH($C1053),MONTH($C$7:AH$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AH$7)<=YEAR($C1053),IF(YEAR(AH$7)-YEAR($C$7:AH$7)=$C1051,IF(YEARFRAC(AH$7,AG$7)=1,($C1047:AH1048*(1-$C1052))/$C1051*(IF(YEAR(AH$7)=YEAR($C1053),IF(MONTH($C$7:AH$7)-1<MONTH($C1053),MONTH($C$7:AH$7)-1,MONTH($C1053))))/12,0),0),0)))","v":4.3996730833333322},{"$f":"SUM(IF(DATE(YEAR(AI$7)-$C1051,MONTH(AI$7),DAY(AI$7))<DATE(YEAR($C$7:AI$7),MONTH($C$7:AI$7),DAY($C$7:AI$7)),($C1047:AI1048*(1-$C1052))/$C1051*IF(AI$7-AH$7<32,IF(AI$7>EOMONTH($C1053,0),0,1/12),IF(AI$7>EOMONTH($C1053,0),IF(YEAR(AI$7)=YEAR($C1053),IF(MONTH($C$7:AI$7)-1<MONTH($C1053),MONTH($C$7:AI$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AI$7)<=YEAR($C1053),IF(YEAR(AI$7)-YEAR($C$7:AI$7)=$C1051,IF(YEARFRAC(AI$7,AH$7)=1,($C1047:AI1048*(1-$C1052))/$C1051*(IF(YEAR(AI$7)=YEAR($C1053),IF(MONTH($C$7:AI$7)-1<MONTH($C1053),MONTH($C$7:AI$7)-1,MONTH($C1053))))/12,0),0),0)))","v":5.0070273333333315},{"$f":"SUM(IF(DATE(YEAR(AJ$7)-$C1051,MONTH(AJ$7),DAY(AJ$7))<DATE(YEAR($C$7:AJ$7),MONTH($C$7:AJ$7),DAY($C$7:AJ$7)),($C1047:AJ1048*(1-$C1052))/$C1051*IF(AJ$7-AI$7<32,IF(AJ$7>EOMONTH($C1053,0),0,1/12),IF(AJ$7>EOMONTH($C1053,0),IF(YEAR(AJ$7)=YEAR($C1053),IF(MONTH($C$7:AJ$7)-1<MONTH($C1053),MONTH($C$7:AJ$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AJ$7)<=YEAR($C1053),IF(YEAR(AJ$7)-YEAR($C$7:AJ$7)=$C1051,IF(YEARFRAC(AJ$7,AI$7)=1,($C1047:AJ1048*(1-$C1052))/$C1051*(IF(YEAR(AJ$7)=YEAR($C1053),IF(MONTH($C$7:AJ$7)-1<MONTH($C1053),MONTH($C$7:AJ$7)-1,MONTH($C1053))))/12,0),0),0)))","v":5.2261464999999987},{"$f":"SUM(IF(DATE(YEAR(AK$7)-$C1051,MONTH(AK$7),DAY(AK$7))<DATE(YEAR($C$7:AK$7),MONTH($C$7:AK$7),DAY($C$7:AK$7)),($C1047:AK1048*(1-$C1052))/$C1051*IF(AK$7-AJ$7<32,IF(AK$7>EOMONTH($C1053,0),0,1/12),IF(AK$7>EOMONTH($C1053,0),IF(YEAR(AK$7)=YEAR($C1053),IF(MONTH($C$7:AK$7)-1<MONTH($C1053),MONTH($C$7:AK$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AK$7)<=YEAR($C1053),IF(YEAR(AK$7)-YEAR($C$7:AK$7)=$C1051,IF(YEARFRAC(AK$7,AJ$7)=1,($C1047:AK1048*(1-$C1052))/$C1051*(IF(YEAR(AK$7)=YEAR($C1053),IF(MONTH($C$7:AK$7)-1<MONTH($C1053),MONTH($C$7:AK$7)-1,MONTH($C1053))))/12,0),0),0)))","v":5.7645070833333323},{"$f":"SUM(IF(DATE(YEAR(AL$7)-$C1051,MONTH(AL$7),DAY(AL$7))<DATE(YEAR($C$7:AL$7),MONTH($C$7:AL$7),DAY($C$7:AL$7)),($C1047:AL1048*(1-$C1052))/$C1051*IF(AL$7-AK$7<32,IF(AL$7>EOMONTH($C1053,0),0,1/12),IF(AL$7>EOMONTH($C1053,0),IF(YEAR(AL$7)=YEAR($C1053),IF(MONTH($C$7:AL$7)-1<MONTH($C1053),MONTH($C$7:AL$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AL$7)<=YEAR($C1053),IF(YEAR(AL$7)-YEAR($C$7:AL$7)=$C1051,IF(YEARFRAC(AL$7,AK$7)=1,($C1047:AL1048*(1-$C1052))/$C1051*(IF(YEAR(AL$7)=YEAR($C1053),IF(MONTH($C$7:AL$7)-1<MONTH($C1053),MONTH($C$7:AL$7)-1,MONTH($C1053))))/12,0),0),0)))","v":5.9110654166666654},{"$f":"SUM(IF(DATE(YEAR(AM$7)-$C1051,MONTH(AM$7),DAY(AM$7))<DATE(YEAR($C$7:AM$7),MONTH($C$7:AM$7),DAY($C$7:AM$7)),($C1047:AM1048*(1-$C1052))/$C1051*IF(AM$7-AL$7<32,IF(AM$7>EOMONTH($C1053,0),0,1/12),IF(AM$7>EOMONTH($C1053,0),IF(YEAR(AM$7)=YEAR($C1053),IF(MONTH($C$7:AM$7)-1<MONTH($C1053),MONTH($C$7:AM$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AM$7)<=YEAR($C1053),IF(YEAR(AM$7)-YEAR($C$7:AM$7)=$C1051,IF(YEARFRAC(AM$7,AL$7)=1,($C1047:AM1048*(1-$C1052))/$C1051*(IF(YEAR(AM$7)=YEAR($C1053),IF(MONTH($C$7:AM$7)-1<MONTH($C1053),MONTH($C$7:AM$7)-1,MONTH($C1053))))/12,0),0),0)))","v":5.9820804166666655},{"$f":"SUM(IF(DATE(YEAR(AN$7)-$C1051,MONTH(AN$7),DAY(AN$7))<DATE(YEAR($C$7:AN$7),MONTH($C$7:AN$7),DAY($C$7:AN$7)),($C1047:AN1048*(1-$C1052))/$C1051*IF(AN$7-AM$7<32,IF(AN$7>EOMONTH($C1053,0),0,1/12),IF(AN$7>EOMONTH($C1053,0),IF(YEAR(AN$7)=YEAR($C1053),IF(MONTH($C$7:AN$7)-1<MONTH($C1053),MONTH($C$7:AN$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AN$7)<=YEAR($C1053),IF(YEAR(AN$7)-YEAR($C$7:AN$7)=$C1051,IF(YEARFRAC(AN$7,AM$7)=1,($C1047:AN1048*(1-$C1052))/$C1051*(IF(YEAR(AN$7)=YEAR($C1053),IF(MONTH($C$7:AN$7)-1<MONTH($C1053),MONTH($C$7:AN$7)-1,MONTH($C1053))))/12,0),0),0)))","v":5.9826833333333314},{"$f":"SUM(IF(DATE(YEAR(AO$7)-$C1051,MONTH(AO$7),DAY(AO$7))<DATE(YEAR($C$7:AO$7),MONTH($C$7:AO$7),DAY($C$7:AO$7)),($C1047:AO1048*(1-$C1052))/$C1051*IF(AO$7-AN$7<32,IF(AO$7>EOMONTH($C1053,0),0,1/12),IF(AO$7>EOMONTH($C1053,0),IF(YEAR(AO$7)=YEAR($C1053),IF(MONTH($C$7:AO$7)-1<MONTH($C1053),MONTH($C$7:AO$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AO$7)<=YEAR($C1053),IF(YEAR(AO$7)-YEAR($C$7:AO$7)=$C1051,IF(YEARFRAC(AO$7,AN$7)=1,($C1047:AO1048*(1-$C1052))/$C1051*(IF(YEAR(AO$7)=YEAR($C1053),IF(MONTH($C$7:AO$7)-1<MONTH($C1053),MONTH($C$7:AO$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.0190554166666645},{"$f":"SUM(IF(DATE(YEAR(AP$7)-$C1051,MONTH(AP$7),DAY(AP$7))<DATE(YEAR($C$7:AP$7),MONTH($C$7:AP$7),DAY($C$7:AP$7)),($C1047:AP1048*(1-$C1052))/$C1051*IF(AP$7-AO$7<32,IF(AP$7>EOMONTH($C1053,0),0,1/12),IF(AP$7>EOMONTH($C1053,0),IF(YEAR(AP$7)=YEAR($C1053),IF(MONTH($C$7:AP$7)-1<MONTH($C1053),MONTH($C$7:AP$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AP$7)<=YEAR($C1053),IF(YEAR(AP$7)-YEAR($C$7:AP$7)=$C1051,IF(YEARFRAC(AP$7,AO$7)=1,($C1047:AP1048*(1-$C1052))/$C1051*(IF(YEAR(AP$7)=YEAR($C1053),IF(MONTH($C$7:AP$7)-1<MONTH($C1053),MONTH($C$7:AP$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.0524554166666666},{"$f":"SUM(IF(DATE(YEAR(AQ$7)-$C1051,MONTH(AQ$7),DAY(AQ$7))<DATE(YEAR($C$7:AQ$7),MONTH($C$7:AQ$7),DAY($C$7:AQ$7)),($C1047:AQ1048*(1-$C1052))/$C1051*IF(AQ$7-AP$7<32,IF(AQ$7>EOMONTH($C1053,0),0,1/12),IF(AQ$7>EOMONTH($C1053,0),IF(YEAR(AQ$7)=YEAR($C1053),IF(MONTH($C$7:AQ$7)-1<MONTH($C1053),MONTH($C$7:AQ$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AQ$7)<=YEAR($C1053),IF(YEAR(AQ$7)-YEAR($C$7:AQ$7)=$C1051,IF(YEARFRAC(AQ$7,AP$7)=1,($C1047:AQ1048*(1-$C1052))/$C1051*(IF(YEAR(AQ$7)=YEAR($C1053),IF(MONTH($C$7:AQ$7)-1<MONTH($C1053),MONTH($C$7:AQ$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.079416666666666},{"$f":"SUM(IF(DATE(YEAR(AR$7)-$C1051,MONTH(AR$7),DAY(AR$7))<DATE(YEAR($C$7:AR$7),MONTH($C$7:AR$7),DAY($C$7:AR$7)),($C1047:AR1048*(1-$C1052))/$C1051*IF(AR$7-AQ$7<32,IF(AR$7>EOMONTH($C1053,0),0,1/12),IF(AR$7>EOMONTH($C1053,0),IF(YEAR(AR$7)=YEAR($C1053),IF(MONTH($C$7:AR$7)-1<MONTH($C1053),MONTH($C$7:AR$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AR$7)<=YEAR($C1053),IF(YEAR(AR$7)-YEAR($C$7:AR$7)=$C1051,IF(YEARFRAC(AR$7,AQ$7)=1,($C1047:AR1048*(1-$C1052))/$C1051*(IF(YEAR(AR$7)=YEAR($C1053),IF(MONTH($C$7:AR$7)-1<MONTH($C1053),MONTH($C$7:AR$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.4511920000000007},{"$f":"SUM(IF(DATE(YEAR(AS$7)-$C1051,MONTH(AS$7),DAY(AS$7))<DATE(YEAR($C$7:AS$7),MONTH($C$7:AS$7),DAY($C$7:AS$7)),($C1047:AS1048*(1-$C1052))/$C1051*IF(AS$7-AR$7<32,IF(AS$7>EOMONTH($C1053,0),0,1/12),IF(AS$7>EOMONTH($C1053,0),IF(YEAR(AS$7)=YEAR($C1053),IF(MONTH($C$7:AS$7)-1<MONTH($C1053),MONTH($C$7:AS$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AS$7)<=YEAR($C1053),IF(YEAR(AS$7)-YEAR($C$7:AS$7)=$C1051,IF(YEARFRAC(AS$7,AR$7)=1,($C1047:AS1048*(1-$C1052))/$C1051*(IF(YEAR(AS$7)=YEAR($C1053),IF(MONTH($C$7:AS$7)-1<MONTH($C1053),MONTH($C$7:AS$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.6199836666666645},{"$f":"SUM(IF(DATE(YEAR(AT$7)-$C1051,MONTH(AT$7),DAY(AT$7))<DATE(YEAR($C$7:AT$7),MONTH($C$7:AT$7),DAY($C$7:AT$7)),($C1047:AT1048*(1-$C1052))/$C1051*IF(AT$7-AS$7<32,IF(AT$7>EOMONTH($C1053,0),0,1/12),IF(AT$7>EOMONTH($C1053,0),IF(YEAR(AT$7)=YEAR($C1053),IF(MONTH($C$7:AT$7)-1<MONTH($C1053),MONTH($C$7:AT$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AT$7)<=YEAR($C1053),IF(YEAR(AT$7)-YEAR($C$7:AT$7)=$C1051,IF(YEARFRAC(AT$7,AS$7)=1,($C1047:AT1048*(1-$C1052))/$C1051*(IF(YEAR(AT$7)=YEAR($C1053),IF(MONTH($C$7:AT$7)-1<MONTH($C1053),MONTH($C$7:AT$7)-1,MONTH($C1053))))/12,0),0),0)))","v":6.926028916666664},{"$f":"SUM(IF(DATE(YEAR(AU$7)-$C1051,MONTH(AU$7),DAY(AU$7))<DATE(YEAR($C$7:AU$7),MONTH($C$7:AU$7),DAY($C$7:AU$7)),($C1047:AU1048*(1-$C1052))/$C1051*IF(AU$7-AT$7<32,IF(AU$7>EOMONTH($C1053,0),0,1/12),IF(AU$7>EOMONTH($C1053,0),IF(YEAR(AU$7)=YEAR($C1053),IF(MONTH($C$7:AU$7)-1<MONTH($C1053),MONTH($C$7:AU$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AU$7)<=YEAR($C1053),IF(YEAR(AU$7)-YEAR($C$7:AU$7)=$C1051,IF(YEARFRAC(AU$7,AT$7)=1,($C1047:AU1048*(1-$C1052))/$C1051*(IF(YEAR(AU$7)=YEAR($C1053),IF(MONTH($C$7:AU$7)-1<MONTH($C1053),MONTH($C$7:AU$7)-1,MONTH($C1053))))/12,0),0),0)))","v":7.5952834166666632},{"$f":"SUM(IF(DATE(YEAR(AV$7)-$C1051,MONTH(AV$7),DAY(AV$7))<DATE(YEAR($C$7:AV$7),MONTH($C$7:AV$7),DAY($C$7:AV$7)),($C1047:AV1048*(1-$C1052))/$C1051*IF(AV$7-AU$7<32,IF(AV$7>EOMONTH($C1053,0),0,1/12),IF(AV$7>EOMONTH($C1053,0),IF(YEAR(AV$7)=YEAR($C1053),IF(MONTH($C$7:AV$7)-1<MONTH($C1053),MONTH($C$7:AV$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AV$7)<=YEAR($C1053),IF(YEAR(AV$7)-YEAR($C$7:AV$7)=$C1051,IF(YEARFRAC(AV$7,AU$7)=1,($C1047:AV1048*(1-$C1052))/$C1051*(IF(YEAR(AV$7)=YEAR($C1053),IF(MONTH($C$7:AV$7)-1<MONTH($C1053),MONTH($C$7:AV$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.0349765833333322},{"$f":"SUM(IF(DATE(YEAR(AW$7)-$C1051,MONTH(AW$7),DAY(AW$7))<DATE(YEAR($C$7:AW$7),MONTH($C$7:AW$7),DAY($C$7:AW$7)),($C1047:AW1048*(1-$C1052))/$C1051*IF(AW$7-AV$7<32,IF(AW$7>EOMONTH($C1053,0),0,1/12),IF(AW$7>EOMONTH($C1053,0),IF(YEAR(AW$7)=YEAR($C1053),IF(MONTH($C$7:AW$7)-1<MONTH($C1053),MONTH($C$7:AW$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AW$7)<=YEAR($C1053),IF(YEAR(AW$7)-YEAR($C$7:AW$7)=$C1051,IF(YEARFRAC(AW$7,AV$7)=1,($C1047:AW1048*(1-$C1052))/$C1051*(IF(YEAR(AW$7)=YEAR($C1053),IF(MONTH($C$7:AW$7)-1<MONTH($C1053),MONTH($C$7:AW$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.1946525833333297},{"$f":"SUM(IF(DATE(YEAR(AX$7)-$C1051,MONTH(AX$7),DAY(AX$7))<DATE(YEAR($C$7:AX$7),MONTH($C$7:AX$7),DAY($C$7:AX$7)),($C1047:AX1048*(1-$C1052))/$C1051*IF(AX$7-AW$7<32,IF(AX$7>EOMONTH($C1053,0),0,1/12),IF(AX$7>EOMONTH($C1053,0),IF(YEAR(AX$7)=YEAR($C1053),IF(MONTH($C$7:AX$7)-1<MONTH($C1053),MONTH($C$7:AX$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AX$7)<=YEAR($C1053),IF(YEAR(AX$7)-YEAR($C$7:AX$7)=$C1051,IF(YEARFRAC(AX$7,AW$7)=1,($C1047:AX1048*(1-$C1052))/$C1051*(IF(YEAR(AX$7)=YEAR($C1053),IF(MONTH($C$7:AX$7)-1<MONTH($C1053),MONTH($C$7:AX$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.2166510833333284},{"$f":"SUM(IF(DATE(YEAR(AY$7)-$C1051,MONTH(AY$7),DAY(AY$7))<DATE(YEAR($C$7:AY$7),MONTH($C$7:AY$7),DAY($C$7:AY$7)),($C1047:AY1048*(1-$C1052))/$C1051*IF(AY$7-AX$7<32,IF(AY$7>EOMONTH($C1053,0),0,1/12),IF(AY$7>EOMONTH($C1053,0),IF(YEAR(AY$7)=YEAR($C1053),IF(MONTH($C$7:AY$7)-1<MONTH($C1053),MONTH($C$7:AY$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AY$7)<=YEAR($C1053),IF(YEAR(AY$7)-YEAR($C$7:AY$7)=$C1051,IF(YEARFRAC(AY$7,AX$7)=1,($C1047:AY1048*(1-$C1052))/$C1051*(IF(YEAR(AY$7)=YEAR($C1053),IF(MONTH($C$7:AY$7)-1<MONTH($C1053),MONTH($C$7:AY$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.2387054999999982},{"$f":"SUM(IF(DATE(YEAR(AZ$7)-$C1051,MONTH(AZ$7),DAY(AZ$7))<DATE(YEAR($C$7:AZ$7),MONTH($C$7:AZ$7),DAY($C$7:AZ$7)),($C1047:AZ1048*(1-$C1052))/$C1051*IF(AZ$7-AY$7<32,IF(AZ$7>EOMONTH($C1053,0),0,1/12),IF(AZ$7>EOMONTH($C1053,0),IF(YEAR(AZ$7)=YEAR($C1053),IF(MONTH($C$7:AZ$7)-1<MONTH($C1053),MONTH($C$7:AZ$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(AZ$7)<=YEAR($C1053),IF(YEAR(AZ$7)-YEAR($C$7:AZ$7)=$C1051,IF(YEARFRAC(AZ$7,AY$7)=1,($C1047:AZ1048*(1-$C1052))/$C1051*(IF(YEAR(AZ$7)=YEAR($C1053),IF(MONTH($C$7:AZ$7)-1<MONTH($C1053),MONTH($C$7:AZ$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.2683638333333302},{"$f":"SUM(IF(DATE(YEAR(BA$7)-$C1051,MONTH(BA$7),DAY(BA$7))<DATE(YEAR($C$7:BA$7),MONTH($C$7:BA$7),DAY($C$7:BA$7)),($C1047:BA1048*(1-$C1052))/$C1051*IF(BA$7-AZ$7<32,IF(BA$7>EOMONTH($C1053,0),0,1/12),IF(BA$7>EOMONTH($C1053,0),IF(YEAR(BA$7)=YEAR($C1053),IF(MONTH($C$7:BA$7)-1<MONTH($C1053),MONTH($C$7:BA$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BA$7)<=YEAR($C1053),IF(YEAR(BA$7)-YEAR($C$7:BA$7)=$C1051,IF(YEARFRAC(BA$7,AZ$7)=1,($C1047:BA1048*(1-$C1052))/$C1051*(IF(YEAR(BA$7)=YEAR($C1053),IF(MONTH($C$7:BA$7)-1<MONTH($C1053),MONTH($C$7:BA$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.2895704999999982},{"$f":"SUM(IF(DATE(YEAR(BB$7)-$C1051,MONTH(BB$7),DAY(BB$7))<DATE(YEAR($C$7:BB$7),MONTH($C$7:BB$7),DAY($C$7:BB$7)),($C1047:BB1048*(1-$C1052))/$C1051*IF(BB$7-BA$7<32,IF(BB$7>EOMONTH($C1053,0),0,1/12),IF(BB$7>EOMONTH($C1053,0),IF(YEAR(BB$7)=YEAR($C1053),IF(MONTH($C$7:BB$7)-1<MONTH($C1053),MONTH($C$7:BB$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BB$7)<=YEAR($C1053),IF(YEAR(BB$7)-YEAR($C$7:BB$7)=$C1051,IF(YEARFRAC(BB$7,BA$7)=1,($C1047:BB1048*(1-$C1052))/$C1051*(IF(YEAR(BB$7)=YEAR($C1053),IF(MONTH($C$7:BB$7)-1<MONTH($C1053),MONTH($C$7:BB$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.2978096666666641},{"$f":"SUM(IF(DATE(YEAR(BC$7)-$C1051,MONTH(BC$7),DAY(BC$7))<DATE(YEAR($C$7:BC$7),MONTH($C$7:BC$7),DAY($C$7:BC$7)),($C1047:BC1048*(1-$C1052))/$C1051*IF(BC$7-BB$7<32,IF(BC$7>EOMONTH($C1053,0),0,1/12),IF(BC$7>EOMONTH($C1053,0),IF(YEAR(BC$7)=YEAR($C1053),IF(MONTH($C$7:BC$7)-1<MONTH($C1053),MONTH($C$7:BC$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BC$7)<=YEAR($C1053),IF(YEAR(BC$7)-YEAR($C$7:BC$7)=$C1051,IF(YEARFRAC(BC$7,BB$7)=1,($C1047:BC1048*(1-$C1052))/$C1051*(IF(YEAR(BC$7)=YEAR($C1053),IF(MONTH($C$7:BC$7)-1<MONTH($C1053),MONTH($C$7:BC$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.3495273333333291},{"$f":"SUM(IF(DATE(YEAR(BD$7)-$C1051,MONTH(BD$7),DAY(BD$7))<DATE(YEAR($C$7:BD$7),MONTH($C$7:BD$7),DAY($C$7:BD$7)),($C1047:BD1048*(1-$C1052))/$C1051*IF(BD$7-BC$7<32,IF(BD$7>EOMONTH($C1053,0),0,1/12),IF(BD$7>EOMONTH($C1053,0),IF(YEAR(BD$7)=YEAR($C1053),IF(MONTH($C$7:BD$7)-1<MONTH($C1053),MONTH($C$7:BD$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BD$7)<=YEAR($C1053),IF(YEAR(BD$7)-YEAR($C$7:BD$7)=$C1051,IF(YEARFRAC(BD$7,BC$7)=1,($C1047:BD1048*(1-$C1052))/$C1051*(IF(YEAR(BD$7)=YEAR($C1053),IF(MONTH($C$7:BD$7)-1<MONTH($C1053),MONTH($C$7:BD$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.4173321666666645},{"$f":"SUM(IF(DATE(YEAR(BE$7)-$C1051,MONTH(BE$7),DAY(BE$7))<DATE(YEAR($C$7:BE$7),MONTH($C$7:BE$7),DAY($C$7:BE$7)),($C1047:BE1048*(1-$C1052))/$C1051*IF(BE$7-BD$7<32,IF(BE$7>EOMONTH($C1053,0),0,1/12),IF(BE$7>EOMONTH($C1053,0),IF(YEAR(BE$7)=YEAR($C1053),IF(MONTH($C$7:BE$7)-1<MONTH($C1053),MONTH($C$7:BE$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BE$7)<=YEAR($C1053),IF(YEAR(BE$7)-YEAR($C$7:BE$7)=$C1051,IF(YEARFRAC(BE$7,BD$7)=1,($C1047:BE1048*(1-$C1052))/$C1051*(IF(YEAR(BE$7)=YEAR($C1053),IF(MONTH($C$7:BE$7)-1<MONTH($C1053),MONTH($C$7:BE$7)-1,MONTH($C1053))))/12,0),0),0)))","v":8.8379658333333317},{"$f":"SUM(IF(DATE(YEAR(BF$7)-$C1051,MONTH(BF$7),DAY(BF$7))<DATE(YEAR($C$7:BF$7),MONTH($C$7:BF$7),DAY($C$7:BF$7)),($C1047:BF1048*(1-$C1052))/$C1051*IF(BF$7-BE$7<32,IF(BF$7>EOMONTH($C1053,0),0,1/12),IF(BF$7>EOMONTH($C1053,0),IF(YEAR(BF$7)=YEAR($C1053),IF(MONTH($C$7:BF$7)-1<MONTH($C1053),MONTH($C$7:BF$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BF$7)<=YEAR($C1053),IF(YEAR(BF$7)-YEAR($C$7:BF$7)=$C1051,IF(YEARFRAC(BF$7,BE$7)=1,($C1047:BF1048*(1-$C1052))/$C1051*(IF(YEAR(BF$7)=YEAR($C1053),IF(MONTH($C$7:BF$7)-1<MONTH($C1053),MONTH($C$7:BF$7)-1,MONTH($C1053))))/12,0),0),0)))","v":9.0037754999999979},{"$f":"SUM(IF(DATE(YEAR(BG$7)-$C1051,MONTH(BG$7),DAY(BG$7))<DATE(YEAR($C$7:BG$7),MONTH($C$7:BG$7),DAY($C$7:BG$7)),($C1047:BG1048*(1-$C1052))/$C1051*IF(BG$7-BF$7<32,IF(BG$7>EOMONTH($C1053,0),0,1/12),IF(BG$7>EOMONTH($C1053,0),IF(YEAR(BG$7)=YEAR($C1053),IF(MONTH($C$7:BG$7)-1<MONTH($C1053),MONTH($C$7:BG$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BG$7)<=YEAR($C1053),IF(YEAR(BG$7)-YEAR($C$7:BG$7)=$C1051,IF(YEARFRAC(BG$7,BF$7)=1,($C1047:BG1048*(1-$C1052))/$C1051*(IF(YEAR(BG$7)=YEAR($C1053),IF(MONTH($C$7:BG$7)-1<MONTH($C1053),MONTH($C$7:BG$7)-1,MONTH($C1053))))/12,0),0),0)))","v":9.4417657499999983},{"$f":"SUM(IF(DATE(YEAR(BH$7)-$C1051,MONTH(BH$7),DAY(BH$7))<DATE(YEAR($C$7:BH$7),MONTH($C$7:BH$7),DAY($C$7:BH$7)),($C1047:BH1048*(1-$C1052))/$C1051*IF(BH$7-BG$7<32,IF(BH$7>EOMONTH($C1053,0),0,1/12),IF(BH$7>EOMONTH($C1053,0),IF(YEAR(BH$7)=YEAR($C1053),IF(MONTH($C$7:BH$7)-1<MONTH($C1053),MONTH($C$7:BH$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BH$7)<=YEAR($C1053),IF(YEAR(BH$7)-YEAR($C$7:BH$7)=$C1051,IF(YEARFRAC(BH$7,BG$7)=1,($C1047:BH1048*(1-$C1052))/$C1051*(IF(YEAR(BH$7)=YEAR($C1053),IF(MONTH($C$7:BH$7)-1<MONTH($C1053),MONTH($C$7:BH$7)-1,MONTH($C1053))))/12,0),0),0)))","v":9.8210330833333312},{"$f":"SUM(IF(DATE(YEAR(BI$7)-$C1051,MONTH(BI$7),DAY(BI$7))<DATE(YEAR($C$7:BI$7),MONTH($C$7:BI$7),DAY($C$7:BI$7)),($C1047:BI1048*(1-$C1052))/$C1051*IF(BI$7-BH$7<32,IF(BI$7>EOMONTH($C1053,0),0,1/12),IF(BI$7>EOMONTH($C1053,0),IF(YEAR(BI$7)=YEAR($C1053),IF(MONTH($C$7:BI$7)-1<MONTH($C1053),MONTH($C$7:BI$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BI$7)<=YEAR($C1053),IF(YEAR(BI$7)-YEAR($C$7:BI$7)=$C1051,IF(YEARFRAC(BI$7,BH$7)=1,($C1047:BI1048*(1-$C1052))/$C1051*(IF(YEAR(BI$7)=YEAR($C1053),IF(MONTH($C$7:BI$7)-1<MONTH($C1053),MONTH($C$7:BI$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.029834916666664},{"$f":"SUM(IF(DATE(YEAR(BJ$7)-$C1051,MONTH(BJ$7),DAY(BJ$7))<DATE(YEAR($C$7:BJ$7),MONTH($C$7:BJ$7),DAY($C$7:BJ$7)),($C1047:BJ1048*(1-$C1052))/$C1051*IF(BJ$7-BI$7<32,IF(BJ$7>EOMONTH($C1053,0),0,1/12),IF(BJ$7>EOMONTH($C1053,0),IF(YEAR(BJ$7)=YEAR($C1053),IF(MONTH($C$7:BJ$7)-1<MONTH($C1053),MONTH($C$7:BJ$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BJ$7)<=YEAR($C1053),IF(YEAR(BJ$7)-YEAR($C$7:BJ$7)=$C1051,IF(YEARFRAC(BJ$7,BI$7)=1,($C1047:BJ1048*(1-$C1052))/$C1051*(IF(YEAR(BJ$7)=YEAR($C1053),IF(MONTH($C$7:BJ$7)-1<MONTH($C1053),MONTH($C$7:BJ$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.085813749999996},{"$f":"SUM(IF(DATE(YEAR(BK$7)-$C1051,MONTH(BK$7),DAY(BK$7))<DATE(YEAR($C$7:BK$7),MONTH($C$7:BK$7),DAY($C$7:BK$7)),($C1047:BK1048*(1-$C1052))/$C1051*IF(BK$7-BJ$7<32,IF(BK$7>EOMONTH($C1053,0),0,1/12),IF(BK$7>EOMONTH($C1053,0),IF(YEAR(BK$7)=YEAR($C1053),IF(MONTH($C$7:BK$7)-1<MONTH($C1053),MONTH($C$7:BK$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BK$7)<=YEAR($C1053),IF(YEAR(BK$7)-YEAR($C$7:BK$7)=$C1051,IF(YEARFRAC(BK$7,BJ$7)=1,($C1047:BK1048*(1-$C1052))/$C1051*(IF(YEAR(BK$7)=YEAR($C1053),IF(MONTH($C$7:BK$7)-1<MONTH($C1053),MONTH($C$7:BK$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.127247166666667},{"$f":"SUM(IF(DATE(YEAR(BL$7)-$C1051,MONTH(BL$7),DAY(BL$7))<DATE(YEAR($C$7:BL$7),MONTH($C$7:BL$7),DAY($C$7:BL$7)),($C1047:BL1048*(1-$C1052))/$C1051*IF(BL$7-BK$7<32,IF(BL$7>EOMONTH($C1053,0),0,1/12),IF(BL$7>EOMONTH($C1053,0),IF(YEAR(BL$7)=YEAR($C1053),IF(MONTH($C$7:BL$7)-1<MONTH($C1053),MONTH($C$7:BL$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BL$7)<=YEAR($C1053),IF(YEAR(BL$7)-YEAR($C$7:BL$7)=$C1051,IF(YEARFRAC(BL$7,BK$7)=1,($C1047:BL1048*(1-$C1052))/$C1051*(IF(YEAR(BL$7)=YEAR($C1053),IF(MONTH($C$7:BL$7)-1<MONTH($C1053),MONTH($C$7:BL$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.1417305},{"$f":"SUM(IF(DATE(YEAR(BM$7)-$C1051,MONTH(BM$7),DAY(BM$7))<DATE(YEAR($C$7:BM$7),MONTH($C$7:BM$7),DAY($C$7:BM$7)),($C1047:BM1048*(1-$C1052))/$C1051*IF(BM$7-BL$7<32,IF(BM$7>EOMONTH($C1053,0),0,1/12),IF(BM$7>EOMONTH($C1053,0),IF(YEAR(BM$7)=YEAR($C1053),IF(MONTH($C$7:BM$7)-1<MONTH($C1053),MONTH($C$7:BM$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BM$7)<=YEAR($C1053),IF(YEAR(BM$7)-YEAR($C$7:BM$7)=$C1051,IF(YEARFRAC(BM$7,BL$7)=1,($C1047:BM1048*(1-$C1052))/$C1051*(IF(YEAR(BM$7)=YEAR($C1053),IF(MONTH($C$7:BM$7)-1<MONTH($C1053),MONTH($C$7:BM$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.157255499999998},{"$f":"SUM(IF(DATE(YEAR(BN$7)-$C1051,MONTH(BN$7),DAY(BN$7))<DATE(YEAR($C$7:BN$7),MONTH($C$7:BN$7),DAY($C$7:BN$7)),($C1047:BN1048*(1-$C1052))/$C1051*IF(BN$7-BM$7<32,IF(BN$7>EOMONTH($C1053,0),0,1/12),IF(BN$7>EOMONTH($C1053,0),IF(YEAR(BN$7)=YEAR($C1053),IF(MONTH($C$7:BN$7)-1<MONTH($C1053),MONTH($C$7:BN$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BN$7)<=YEAR($C1053),IF(YEAR(BN$7)-YEAR($C$7:BN$7)=$C1051,IF(YEARFRAC(BN$7,BM$7)=1,($C1047:BN1048*(1-$C1052))/$C1051*(IF(YEAR(BN$7)=YEAR($C1053),IF(MONTH($C$7:BN$7)-1<MONTH($C1053),MONTH($C$7:BN$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.216673083333331},{"$f":"SUM(IF(DATE(YEAR(BO$7)-$C1051,MONTH(BO$7),DAY(BO$7))<DATE(YEAR($C$7:BO$7),MONTH($C$7:BO$7),DAY($C$7:BO$7)),($C1047:BO1048*(1-$C1052))/$C1051*IF(BO$7-BN$7<32,IF(BO$7>EOMONTH($C1053,0),0,1/12),IF(BO$7>EOMONTH($C1053,0),IF(YEAR(BO$7)=YEAR($C1053),IF(MONTH($C$7:BO$7)-1<MONTH($C1053),MONTH($C$7:BO$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BO$7)<=YEAR($C1053),IF(YEAR(BO$7)-YEAR($C$7:BO$7)=$C1051,IF(YEARFRAC(BO$7,BN$7)=1,($C1047:BO1048*(1-$C1052))/$C1051*(IF(YEAR(BO$7)=YEAR($C1053),IF(MONTH($C$7:BO$7)-1<MONTH($C1053),MONTH($C$7:BO$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.242691499999998},{"$f":"SUM(IF(DATE(YEAR(BP$7)-$C1051,MONTH(BP$7),DAY(BP$7))<DATE(YEAR($C$7:BP$7),MONTH($C$7:BP$7),DAY($C$7:BP$7)),($C1047:BP1048*(1-$C1052))/$C1051*IF(BP$7-BO$7<32,IF(BP$7>EOMONTH($C1053,0),0,1/12),IF(BP$7>EOMONTH($C1053,0),IF(YEAR(BP$7)=YEAR($C1053),IF(MONTH($C$7:BP$7)-1<MONTH($C1053),MONTH($C$7:BP$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BP$7)<=YEAR($C1053),IF(YEAR(BP$7)-YEAR($C$7:BP$7)=$C1051,IF(YEARFRAC(BP$7,BO$7)=1,($C1047:BP1048*(1-$C1052))/$C1051*(IF(YEAR(BP$7)=YEAR($C1053),IF(MONTH($C$7:BP$7)-1<MONTH($C1053),MONTH($C$7:BP$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.242691499999998},{"$f":"SUM(IF(DATE(YEAR(BQ$7)-$C1051,MONTH(BQ$7),DAY(BQ$7))<DATE(YEAR($C$7:BQ$7),MONTH($C$7:BQ$7),DAY($C$7:BQ$7)),($C1047:BQ1048*(1-$C1052))/$C1051*IF(BQ$7-BP$7<32,IF(BQ$7>EOMONTH($C1053,0),0,1/12),IF(BQ$7>EOMONTH($C1053,0),IF(YEAR(BQ$7)=YEAR($C1053),IF(MONTH($C$7:BQ$7)-1<MONTH($C1053),MONTH($C$7:BQ$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BQ$7)<=YEAR($C1053),IF(YEAR(BQ$7)-YEAR($C$7:BQ$7)=$C1051,IF(YEARFRAC(BQ$7,BP$7)=1,($C1047:BQ1048*(1-$C1052))/$C1051*(IF(YEAR(BQ$7)=YEAR($C1053),IF(MONTH($C$7:BQ$7)-1<MONTH($C1053),MONTH($C$7:BQ$7)-1,MONTH($C1053))))/12,0),0),0)))","v":10.509202749999998},{"$f":"SUM(IF(DATE(YEAR(BR$7)-$C1051,MONTH(BR$7),DAY(BR$7))<DATE(YEAR($C$7:BR$7),MONTH($C$7:BR$7),DAY($C$7:BR$7)),($C1047:BR1048*(1-$C1052))/$C1051*IF(BR$7-BQ$7<32,IF(BR$7>EOMONTH($C1053,0),0,1/12),IF(BR$7>EOMONTH($C1053,0),IF(YEAR(BR$7)=YEAR($C1053),IF(MONTH($C$7:BR$7)-1<MONTH($C1053),MONTH($C$7:BR$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BR$7)<=YEAR($C1053),IF(YEAR(BR$7)-YEAR($C$7:BR$7)=$C1051,IF(YEARFRAC(BR$7,BQ$7)=1,($C1047:BR1048*(1-$C1052))/$C1051*(IF(YEAR(BR$7)=YEAR($C1053),IF(MONTH($C$7:BR$7)-1<MONTH($C1053),MONTH($C$7:BR$7)-1,MONTH($C1053))))/12,0),0),0)))","v":11.016238581268693},{"$f":"SUM(IF(DATE(YEAR(BS$7)-$C1051,MONTH(BS$7),DAY(BS$7))<DATE(YEAR($C$7:BS$7),MONTH($C$7:BS$7),DAY($C$7:BS$7)),($C1047:BS1048*(1-$C1052))/$C1051*IF(BS$7-BR$7<32,IF(BS$7>EOMONTH($C1053,0),0,1/12),IF(BS$7>EOMONTH($C1053,0),IF(YEAR(BS$7)=YEAR($C1053),IF(MONTH($C$7:BS$7)-1<MONTH($C1053),MONTH($C$7:BS$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BS$7)<=YEAR($C1053),IF(YEAR(BS$7)-YEAR($C$7:BS$7)=$C1051,IF(YEARFRAC(BS$7,BR$7)=1,($C1047:BS1048*(1-$C1052))/$C1051*(IF(YEAR(BS$7)=YEAR($C1053),IF(MONTH($C$7:BS$7)-1<MONTH($C1053),MONTH($C$7:BS$7)-1,MONTH($C1053))))/12,0),0),0)))","v":11.154132782473589},{"$f":"SUM(IF(DATE(YEAR(BT$7)-$C1051,MONTH(BT$7),DAY(BT$7))<DATE(YEAR($C$7:BT$7),MONTH($C$7:BT$7),DAY($C$7:BT$7)),($C1047:BT1048*(1-$C1052))/$C1051*IF(BT$7-BS$7<32,IF(BT$7>EOMONTH($C1053,0),0,1/12),IF(BT$7>EOMONTH($C1053,0),IF(YEAR(BT$7)=YEAR($C1053),IF(MONTH($C$7:BT$7)-1<MONTH($C1053),MONTH($C$7:BT$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BT$7)<=YEAR($C1053),IF(YEAR(BT$7)-YEAR($C$7:BT$7)=$C1051,IF(YEARFRAC(BT$7,BS$7)=1,($C1047:BT1048*(1-$C1052))/$C1051*(IF(YEAR(BT$7)=YEAR($C1053),IF(MONTH($C$7:BT$7)-1<MONTH($C1053),MONTH($C$7:BT$7)-1,MONTH($C1053))))/12,0),0),0)))","v":11.281095541112837},{"$f":"SUM(IF(DATE(YEAR(BU$7)-$C1051,MONTH(BU$7),DAY(BU$7))<DATE(YEAR($C$7:BU$7),MONTH($C$7:BU$7),DAY($C$7:BU$7)),($C1047:BU1048*(1-$C1052))/$C1051*IF(BU$7-BT$7<32,IF(BU$7>EOMONTH($C1053,0),0,1/12),IF(BU$7>EOMONTH($C1053,0),IF(YEAR(BU$7)=YEAR($C1053),IF(MONTH($C$7:BU$7)-1<MONTH($C1053),MONTH($C$7:BU$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BU$7)<=YEAR($C1053),IF(YEAR(BU$7)-YEAR($C$7:BU$7)=$C1051,IF(YEARFRAC(BU$7,BT$7)=1,($C1047:BU1048*(1-$C1052))/$C1051*(IF(YEAR(BU$7)=YEAR($C1053),IF(MONTH($C$7:BU$7)-1<MONTH($C1053),MONTH($C$7:BU$7)-1,MONTH($C1053))))/12,0),0),0)))","v":11.771996305889337},{"$f":"SUM(IF(DATE(YEAR(BV$7)-$C1051,MONTH(BV$7),DAY(BV$7))<DATE(YEAR($C$7:BV$7),MONTH($C$7:BV$7),DAY($C$7:BV$7)),($C1047:BV1048*(1-$C1052))/$C1051*IF(BV$7-BU$7<32,IF(BV$7>EOMONTH($C1053,0),0,1/12),IF(BV$7>EOMONTH($C1053,0),IF(YEAR(BV$7)=YEAR($C1053),IF(MONTH($C$7:BV$7)-1<MONTH($C1053),MONTH($C$7:BV$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BV$7)<=YEAR($C1053),IF(YEAR(BV$7)-YEAR($C$7:BV$7)=$C1051,IF(YEARFRAC(BV$7,BU$7)=1,($C1047:BV1048*(1-$C1052))/$C1051*(IF(YEAR(BV$7)=YEAR($C1053),IF(MONTH($C$7:BV$7)-1<MONTH($C1053),MONTH($C$7:BV$7)-1,MONTH($C1053))))/12,0),0),0)))","v":11.809929941187637},{"$f":"SUM(IF(DATE(YEAR(BW$7)-$C1051,MONTH(BW$7),DAY(BW$7))<DATE(YEAR($C$7:BW$7),MONTH($C$7:BW$7),DAY($C$7:BW$7)),($C1047:BW1048*(1-$C1052))/$C1051*IF(BW$7-BV$7<32,IF(BW$7>EOMONTH($C1053,0),0,1/12),IF(BW$7>EOMONTH($C1053,0),IF(YEAR(BW$7)=YEAR($C1053),IF(MONTH($C$7:BW$7)-1<MONTH($C1053),MONTH($C$7:BW$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(BW$7)<=YEAR($C1053),IF(YEAR(BW$7)-YEAR($C$7:BW$7)=$C1051,IF(YEARFRAC(BW$7,BV$7)=1,($C1047:BW1048*(1-$C1052))/$C1051*(IF(YEAR(BW$7)=YEAR($C1053),IF(MONTH($C$7:BW$7)-1<MONTH($C1053),MONTH($C$7:BW$7)-1,MONTH($C1053))))/12,0),0),0)))","v":11.817972481043117},null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(DATE(YEAR(CG$7)-$C1051,MONTH(CG$7),DAY(CG$7))<DATE(YEAR($C$7:CG$7),MONTH($C$7:CG$7),DAY($C$7:CG$7)),($C1047:CG1048*(1-$C1052))/$C1051*IF(CG$7-CF$7<32,IF(CG$7>EOMONTH($C1053,0),0,1/12),IF(CG$7>EOMONTH($C1053,0),IF(YEAR(CG$7)=YEAR($C1053),IF(MONTH($C$7:CG$7)-1<MONTH($C1053),MONTH($C$7:CG$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(CG$7)<=YEAR($C1053),IF(YEAR(CG$7)-YEAR($C$7:CG$7)=$C1051,IF(YEARFRAC(CG$7,CF$7)=1,($C1047:CG1048*(1-$C1052))/$C1051*(IF(YEAR(CG$7)=YEAR($C1053),IF(MONTH($C$7:CG$7)-1<MONTH($C1053),MONTH($C$7:CG$7)-1,MONTH($C1053))))/12,0),0),0)))","v":162.95494177251746},{"$f":"SUM(IF(DATE(YEAR(CH$7)-$C1051,MONTH(CH$7),DAY(CH$7))<DATE(YEAR($C$7:CH$7),MONTH($C$7:CH$7),DAY($C$7:CH$7)),($C1047:CH1048*(1-$C1052))/$C1051*IF(CH$7-CG$7<32,IF(CH$7>EOMONTH($C1053,0),0,1/12),IF(CH$7>EOMONTH($C1053,0),IF(YEAR(CH$7)=YEAR($C1053),IF(MONTH($C$7:CH$7)-1<MONTH($C1053),MONTH($C$7:CH$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(CH$7)<=YEAR($C1053),IF(YEAR(CH$7)-YEAR($C$7:CH$7)=$C1051,IF(YEARFRAC(CH$7,CG$7)=1,($C1047:CH1048*(1-$C1052))/$C1051*(IF(YEAR(CH$7)=YEAR($C1053),IF(MONTH($C$7:CH$7)-1<MONTH($C1053),MONTH($C$7:CH$7)-1,MONTH($C1053))))/12,0),0),0)))","v":183.20634932451486},{"$f":"SUM(IF(DATE(YEAR(CI$7)-$C1051,MONTH(CI$7),DAY(CI$7))<DATE(YEAR($C$7:CI$7),MONTH($C$7:CI$7),DAY($C$7:CI$7)),($C1047:CI1048*(1-$C1052))/$C1051*IF(CI$7-CH$7<32,IF(CI$7>EOMONTH($C1053,0),0,1/12),IF(CI$7>EOMONTH($C1053,0),IF(YEAR(CI$7)=YEAR($C1053),IF(MONTH($C$7:CI$7)-1<MONTH($C1053),MONTH($C$7:CI$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(CI$7)<=YEAR($C1053),IF(YEAR(CI$7)-YEAR($C$7:CI$7)=$C1051,IF(YEARFRAC(CI$7,CH$7)=1,($C1047:CI1048*(1-$C1052))/$C1051*(IF(YEAR(CI$7)=YEAR($C1053),IF(MONTH($C$7:CI$7)-1<MONTH($C1053),MONTH($C$7:CI$7)-1,MONTH($C1053))))/12,0),0),0)))","v":203.44168482001413},{"$f":"SUM(IF(DATE(YEAR(CJ$7)-$C1051,MONTH(CJ$7),DAY(CJ$7))<DATE(YEAR($C$7:CJ$7),MONTH($C$7:CJ$7),DAY($C$7:CJ$7)),($C1047:CJ1048*(1-$C1052))/$C1051*IF(CJ$7-CI$7<32,IF(CJ$7>EOMONTH($C1053,0),0,1/12),IF(CJ$7>EOMONTH($C1053,0),IF(YEAR(CJ$7)=YEAR($C1053),IF(MONTH($C$7:CJ$7)-1<MONTH($C1053),MONTH($C$7:CJ$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(CJ$7)<=YEAR($C1053),IF(YEAR(CJ$7)-YEAR($C$7:CJ$7)=$C1051,IF(YEARFRAC(CJ$7,CI$7)=1,($C1047:CJ1048*(1-$C1052))/$C1051*(IF(YEAR(CJ$7)=YEAR($C1053),IF(MONTH($C$7:CJ$7)-1<MONTH($C1053),MONTH($C$7:CJ$7)-1,MONTH($C1053))))/12,0),0),0)))","v":222.29486161858722},{"$f":"SUM(IF(DATE(YEAR(CK$7)-$C1051,MONTH(CK$7),DAY(CK$7))<DATE(YEAR($C$7:CK$7),MONTH($C$7:CK$7),DAY($C$7:CK$7)),($C1047:CK1048*(1-$C1052))/$C1051*IF(CK$7-CJ$7<32,IF(CK$7>EOMONTH($C1053,0),0,1/12),IF(CK$7>EOMONTH($C1053,0),IF(YEAR(CK$7)=YEAR($C1053),IF(MONTH($C$7:CK$7)-1<MONTH($C1053),MONTH($C$7:CK$7)-1,MONTH($C1053))/12,0),1)),IF(YEAR(CK$7)<=YEAR($C1053),IF(YEAR(CK$7)-YEAR($C$7:CK$7)=$C1051,IF(YEARFRAC(CK$7,CJ$7)=1,($C1047:CK1048*(1-$C1052))/$C1051*(IF(YEAR(CK$7)=YEAR($C1053),IF(MONTH($C$7:CK$7)-1<MONTH($C1053),MONTH($C$7:CK$7)-1,MONTH($C1053))))/12,0),0),0)))","v":241.03431866030451}]
[null,"Ending Balance",{"$f":"C1056-C1057","v":0},0,0,0,0,0,0,0,0,0,0,0,7.1826416666666058,12.422503666666557,28.229085749999939,37.217727916666519,98.767696750000042,92.870456750000031,126.68663908333305,122.88116808333336,215.74294608333341,258.81065808333346,327.54906200000011,353.40770058333328,376.5947089999998,377.81523566666687,384.87238508333331,384.9560746666665,395.01028175000016,443.02382733333332,465.6713398333336,483.88153675000007,{"$f":"AI1056-AI1057","v":551.75701941666671},572.8251729166667,631.66393583333343,643.33987041666671,645.87959000000001,639.96925666666664,638.31485124999995,636.27039583333351,633.42632916666673,671.58817716666692,685.22319349999987,715.02259458333322,787.73785116666647,832.46605458333352,843.43252199999995,837.8556909166665,832.26351541666691,827.55415158333335,821.80938108333351,814.50027141666669,812.35686408333322,812.07611191666683,853.71418608333352,864.60757058333354,907.72463483333354,943.4156817500002,958.44206683333346,955.07371308333336,949.91847591666715,941.51474541666698,933.22048991666679,930.13392683333348,{"$f":"BO1056-BO1057","v":923.01344533333349},912.77075383333352,934.24290108333355,984.07096225430826,989.46413361642215,993.41856911201921,1040.5546645793097,1033.2967708739181,1022.4439031755326,null,null,{"$f":"C1058","v":0},{"$f":"+O1058","v":7.1826416666666058},{"$f":"+AA1058","v":376.5947089999998},{"$f":"+AM1058","v":645.87959000000001},{"$f":"+AY1058","v":832.26351541666691},{"$f":"+BK1058","v":949.91847591666715},{"$f":"+BW1058","v":1022.4439031755326},{"$f":"CG1056-CG1057","v":1070.8816814030151},{"$f":"CH1056-CH1057","v":1090.1894075984744},{"$f":"CI1056-CI1057","v":1089.1010777334529},{"$f":"CJ1056-CJ1057","v":1055.3379841005965},{"$f":"CK1056-CK1057","v":1008.941235857465}]
[null,"Salvage Value",{"$f":"IF(AND($C1052>0,C1056>0),C1049*$C1052,0)","v":0},{"$f":"IF($C1053>C$7,C1059,0)+IF(AND($C1052>0,D1056>0),D1049*$C1052,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1053>AI$7,AI1059,0)+IF(AND($C1052>0,AJ1056>0),AJ1049*$C1052,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1053>BO$7,BO1059,0)+IF(AND($C1052>0,BP1056>0),BP1049*$C1052,0)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C1059","v":0},{"$f":"+O1059","v":0},{"$f":"+AA1059","v":0},{"$f":"+AM1059","v":0},{"$f":"+AY1059","v":0},{"$f":"+BK1059","v":0},{"$f":"+BW1059","v":0},{"$f":"IF($C1053>CF$7,CF1059,0)+IF(AND($C1052>0,CG1056>0),CG1049*$C1052,0)","v":0},{"$f":"IF($C1053>CG$7,CG1059,0)+IF(AND($C1052>0,CH1056>0),CH1049*$C1052,0)","v":0},{"$f":"IF($C1053>CH$7,CH1059,0)+IF(AND($C1052>0,CI1056>0),CI1049*$C1052,0)","v":0},{"$f":"IF($C1053>CI$7,CI1059,0)+IF(AND($C1052>0,CJ1056>0),CJ1049*$C1052,0)","v":0},{"$f":"IF($C1053>CJ$7,CJ1059,0)+IF(AND($C1052>0,CK1056>0),CK1049*$C1052,0)","v":0}]
[null,"Less Disposal Value",{"$f":"IF(C1053=1,-SUM(C1058:C1059),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI1053=1,-SUM(AI1058:AI1059),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO1053=1,-SUM(BO1058:BO1059),0)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"C1060","v":0},{"$f":"SUM(D1060:O1060)","v":0},{"$f":"SUM(P1060:AA1060)","v":0},{"$f":"SUM(AB1060:AM1060)","v":0},{"$f":"+SUM(AN1060:AY1060)","v":0},{"$f":"SUM(AZ1060:BK1060)","v":0},{"$f":"SUM(BL1060:BW1060)","v":0},{"$f":"IF(CG1053=1,-SUM(CG1058:CG1059),0)","v":0},{"$f":"IF(CH1053=1,-SUM(CH1058:CH1059),0)","v":0},{"$f":"IF(CI1053=1,-SUM(CI1058:CI1059),0)","v":0},{"$f":"IF(CJ1053=1,-SUM(CJ1058:CJ1059),0)","v":0},{"$f":"IF(CK1053=1,-SUM(CK1058:CK1059),0)","v":0}]
[null,"Net Book Value",{"$f":"SUM(C1058:C1060)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.1826416666666058,12.422503666666557,28.229085749999939,37.217727916666519,98.767696750000042,92.870456750000031,126.68663908333305,122.88116808333336,215.74294608333341,258.81065808333346,327.54906200000011,353.40770058333328,376.5947089999998,377.81523566666687,384.87238508333331,384.9560746666665,395.01028175000016,443.02382733333332,465.6713398333336,483.88153675000007,{"$f":"SUM(AI1058:AI1060)","v":551.75701941666671},572.8251729166667,631.66393583333343,643.33987041666671,645.87959000000001,639.96925666666664,638.31485124999995,636.27039583333351,633.42632916666673,671.58817716666692,685.22319349999987,715.02259458333322,787.73785116666647,832.46605458333352,843.43252199999995,837.8556909166665,832.26351541666691,827.55415158333335,821.80938108333351,814.50027141666669,812.35686408333322,812.07611191666683,853.71418608333352,864.60757058333354,907.72463483333354,943.4156817500002,958.44206683333346,955.07371308333336,949.91847591666715,941.51474541666698,933.22048991666679,930.13392683333348,{"$f":"SUM(BO1058:BO1060)","v":923.01344533333349},912.77075383333352,934.24290108333355,984.07096225430826,989.46413361642215,993.41856911201921,1040.5546645793097,1033.2967708739181,1022.4439031755326,null,null,{"$f":"C1061","v":0},{"$f":"SUM(CA1058:CA1059)","v":7.1826416666666058},376.5947089999998,645.87959000000001,832.26351541666691,949.91847591666715,1022.4439031755326,{"$f":"SUM(CG1058:CG1060)","v":1070.8816814030151},{"$f":"SUM(CH1058:CH1060)","v":1090.1894075984744},{"$f":"SUM(CI1058:CI1060)","v":1089.1010777334529},{"$f":"SUM(CJ1058:CJ1060)","v":1055.3379841005965},{"$f":"SUM(CK1058:CK1060)","v":1008.941235857465}]
[]
[null,"DATA OUTPUT"]
["Accumulated Depreciation","Change in Accumulated Depreciation",null,{"$f":"(D1057)*((-1))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(O1057)*((-1))","v":-6.035833333333282E-2},-0.10489799999999908,-0.23860791666666611,-0.31614783333333207,-0.83603116666666699,-0.79350000000000021,-1.0843376666666642,-1.0614710000000001,-1.8507420000000003,-2.2282080000000004,-2.824566083333333,-3.0656014166666647,-3.2862115833333303,-3.3240833333333333,-3.4113205833333318,-3.4406904166666639,-3.5540929166666664,-3.9874344166666646,-4.2112575000000003,-4.3996730833333322,-5.0070273333333315,{"$f":"(AJ1057)*((-1))","v":-5.2261464999999987},-5.7645070833333323,-5.9110654166666654,-5.9820804166666655,-5.9826833333333314,-6.0190554166666645,-6.0524554166666666,-6.079416666666666,-6.4511920000000007,-6.6199836666666645,-6.926028916666664,-7.5952834166666632,-8.0349765833333322,-8.1946525833333297,-8.2166510833333284,-8.2387054999999982,-8.2683638333333302,-8.2895704999999982,-8.2978096666666641,-8.3495273333333291,-8.4173321666666645,-8.8379658333333317,-9.0037754999999979,-9.4417657499999983,-9.8210330833333312,-10.029834916666664,-10.085813749999996,-10.127247166666667,-10.1417305,-10.157255499999998,-10.216673083333331,-10.242691499999998,{"$f":"(BP1057)*((-1))","v":-10.242691499999998},-10.509202749999998,-11.016238581268693,-11.154132782473589,-11.281095541112837,-11.771996305889337,-11.809929941187637,-11.817972481043117,null,null,{"$f":"C1064","v":0},{"$f":"SUM(D1064:O1064)","v":-6.035833333333282E-2},{"$f":"SUM(P1064:AA1064)","v":-17.69032266666666},{"$f":"SUM(AB1064:AM1064)","v":-54.219378999999989},{"$f":"+SUM(AN1064:AY1064)","v":-84.411084583333306},{"$f":"SUM(AZ1064:BK1064)","v":-108.97003949999996},{"$f":"SUM(BL1064:BW1064)","v":-130.36161046630852},{"$f":"(CG1057)*((-1))","v":-162.95494177251746},{"$f":"(CH1057)*((-1))","v":-183.20634932451486},{"$f":"(CI1057)*((-1))","v":-203.44168482001413},{"$f":"(CJ1057)*((-1))","v":-222.29486161858722},{"$f":"(CK1057)*((-1))","v":-241.03431866030451}]
["Accumulated Depreciation","Change in Accum Depreciation at Disposal",null,{"$f":"IF(D1053=1,-SUM($D1064:D1064),0)","v":0},{"$f":"IF(E1053=1,-SUM($D1064:E1064),0)","v":0},{"$f":"IF(F1053=1,-SUM($D1064:F1064),0)","v":0},{"$f":"IF(G1053=1,-SUM($D1064:G1064),0)","v":0},{"$f":"IF(H1053=1,-SUM($D1064:H1064),0)","v":0},{"$f":"IF(I1053=1,-SUM($D1064:I1064),0)","v":0},{"$f":"IF(J1053=1,-SUM($D1064:J1064),0)","v":0},{"$f":"IF(K1053=1,-SUM($D1064:K1064),0)","v":0},{"$f":"IF(L1053=1,-SUM($D1064:L1064),0)","v":0},{"$f":"IF(M1053=1,-SUM($D1064:M1064),0)","v":0},{"$f":"IF(N1053=1,-SUM($D1064:N1064),0)","v":0},{"$f":"IF(O1053=1,-SUM($D1064:O1064),0)","v":0},{"$f":"IF(P1053=1,-SUM($D1064:P1064),0)","v":0},{"$f":"IF(Q1053=1,-SUM($D1064:Q1064),0)","v":0},{"$f":"IF(R1053=1,-SUM($D1064:R1064),0)","v":0},{"$f":"IF(S1053=1,-SUM($D1064:S1064),0)","v":0},{"$f":"IF(T1053=1,-SUM($D1064:T1064),0)","v":0},{"$f":"IF(U1053=1,-SUM($D1064:U1064),0)","v":0},{"$f":"IF(V1053=1,-SUM($D1064:V1064),0)","v":0},{"$f":"IF(W1053=1,-SUM($D1064:W1064),0)","v":0},{"$f":"IF(X1053=1,-SUM($D1064:X1064),0)","v":0},{"$f":"IF(Y1053=1,-SUM($D1064:Y1064),0)","v":0},{"$f":"IF(Z1053=1,-SUM($D1064:Z1064),0)","v":0},{"$f":"IF(AA1053=1,-SUM($D1064:AA1064),0)","v":0},{"$f":"IF(AB1053=1,-SUM($D1064:AB1064),0)","v":0},{"$f":"IF(AC1053=1,-SUM($D1064:AC1064),0)","v":0},{"$f":"IF(AD1053=1,-SUM($D1064:AD1064),0)","v":0},{"$f":"IF(AE1053=1,-SUM($D1064:AE1064),0)","v":0},{"$f":"IF(AF1053=1,-SUM($D1064:AF1064),0)","v":0},{"$f":"IF(AG1053=1,-SUM($D1064:AG1064),0)","v":0},{"$f":"IF(AH1053=1,-SUM($D1064:AH1064),0)","v":0},{"$f":"IF(AI1053=1,-SUM($D1064:AI1064),0)","v":0},{"$f":"IF(AJ1053=1,-SUM($D1064:AJ1064),0)","v":0},{"$f":"IF(AK1053=1,-SUM($D1064:AK1064),0)","v":0},{"$f":"IF(AL1053=1,-SUM($D1064:AL1064),0)","v":0},{"$f":"IF(AM1053=1,-SUM($D1064:AM1064),0)","v":0},{"$f":"IF(AN1053=1,-SUM($D1064:AN1064),0)","v":0},{"$f":"IF(AO1053=1,-SUM($D1064:AO1064),0)","v":0},{"$f":"IF(AP1053=1,-SUM($D1064:AP1064),0)","v":0},{"$f":"IF(AQ1053=1,-SUM($D1064:AQ1064),0)","v":0},{"$f":"IF(AR1053=1,-SUM($D1064:AR1064),0)","v":0},{"$f":"IF(AS1053=1,-SUM($D1064:AS1064),0)","v":0},{"$f":"IF(AT1053=1,-SUM($D1064:AT1064),0)","v":0},{"$f":"IF(AU1053=1,-SUM($D1064:AU1064),0)","v":0},{"$f":"IF(AV1053=1,-SUM($D1064:AV1064),0)","v":0},{"$f":"IF(AW1053=1,-SUM($D1064:AW1064),0)","v":0},{"$f":"IF(AX1053=1,-SUM($D1064:AX1064),0)","v":0},{"$f":"IF(AY1053=1,-SUM($D1064:AY1064),0)","v":0},{"$f":"IF(AZ1053=1,-SUM($D1064:AZ1064),0)","v":0},{"$f":"IF(BA1053=1,-SUM($D1064:BA1064),0)","v":0},{"$f":"IF(BB1053=1,-SUM($D1064:BB1064),0)","v":0},{"$f":"IF(BC1053=1,-SUM($D1064:BC1064),0)","v":0},{"$f":"IF(BD1053=1,-SUM($D1064:BD1064),0)","v":0},{"$f":"IF(BE1053=1,-SUM($D1064:BE1064),0)","v":0},{"$f":"IF(BF1053=1,-SUM($D1064:BF1064),0)","v":0},{"$f":"IF(BG1053=1,-SUM($D1064:BG1064),0)","v":0},{"$f":"IF(BH1053=1,-SUM($D1064:BH1064),0)","v":0},{"$f":"IF(BI1053=1,-SUM($D1064:BI1064),0)","v":0},{"$f":"IF(BJ1053=1,-SUM($D1064:BJ1064),0)","v":0},{"$f":"IF(BK1053=1,-SUM($D1064:BK1064),0)","v":0},{"$f":"IF(BL1053=1,-SUM($D1064:BL1064),0)","v":0},{"$f":"IF(BM1053=1,-SUM($D1064:BM1064),0)","v":0},{"$f":"IF(BN1053=1,-SUM($D1064:BN1064),0)","v":0},{"$f":"IF(BO1053=1,-SUM($D1064:BO1064),0)","v":0},{"$f":"IF(BP1053=1,-SUM($D1064:BP1064),0)","v":0},{"$f":"IF(BQ1053=1,-SUM($D1064:BQ1064),0)","v":0},{"$f":"IF(BR1053=1,-SUM($D1064:BR1064),0)","v":0},{"$f":"IF(BS1053=1,-SUM($D1064:BS1064),0)","v":0},{"$f":"IF(BT1053=1,-SUM($D1064:BT1064),0)","v":0},{"$f":"IF(BU1053=1,-SUM($D1064:BU1064),0)","v":0},{"$f":"IF(BV1053=1,-SUM($D1064:BV1064),0)","v":0},{"$f":"IF(BW1053=1,-SUM($D1064:BW1064),0)","v":0},null,null,{"$f":"C1065","v":0},{"$f":"SUM(D1065:O1065)","v":0},{"$f":"SUM(P1065:AA1065)","v":0},{"$f":"SUM(AB1065:AM1065)","v":0},{"$f":"+SUM(AN1065:AY1065)","v":0},{"$f":"SUM(AZ1065:BK1065)","v":0},{"$f":"SUM(BL1065:BW1065)","v":0},{"$f":"IF(CG1053=1,-SUM($CA1064:CG1064),0)","v":0},{"$f":"IF(CH1053=1,-SUM($CA1064:CH1064),0)","v":0},{"$f":"IF(CI1053=1,-SUM($CA1064:CI1064),0)","v":0},{"$f":"IF(CJ1053=1,-SUM($CA1064:CJ1064),0)","v":0},{"$f":"IF(CK1053=1,-SUM($CA1064:CK1064),0)","v":0}]
[null,"Beginning Book Balance",null,{"$f":"D1056+D1059","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,12.527401666666556,28.467693666666605,37.533875749999851,99.603727916666713,93.663956750000025,127.77097674999972,123.94263908333336,217.5936880833334,261.03886608333346,330.37362808333341,356.47330199999993,379.88092058333314,381.13931900000017,388.28370566666666,388.39676508333315,398.56437466666682,447.01126174999996,469.88259733333359,488.28120983333338,556.76404675000003,{"$f":"AJ1056+AJ1059","v":578.05131941666673},637.42844291666677,649.25093583333341,651.8616704166667,645.95193999999992,644.33390666666662,642.32285125000021,639.50574583333344,678.03936916666692,691.84317716666658,721.94862349999983,795.33313458333316,840.50103116666685,851.62717458333327,846.07234199999982,840.50222091666694,835.82251541666665,830.09895158333347,822.79808108333339,820.70639141666652,820.49344408333354,862.55215191666684,873.6113460833335,917.16640058333348,953.23671483333351,968.47190175000014,965.1595268333333,960.04572308333377,951.65647591666698,943.37774541666681,940.35059991666685,933.25613683333347,{"$f":"BP1056+BP1059","v":923.01344533333349},944.75210383333354,995.08720083557694,1000.6182663988957,1004.699664653132,1052.3266608851991,1045.1067008151058,1034.2618756565757,null,null,{"$f":"C1066","v":0},{"$f":"+E1066","v":0},{"$f":"+P1066","v":12.527401666666556},{"$f":"+AB1066","v":381.13931900000017},{"$f":"+AN1066","v":645.95193999999992},{"$f":"+AZ1066","v":835.82251541666665},{"$f":"+BL1066","v":951.65647591666698},{"$f":"CG1056+CG1059","v":1233.8366231755326},{"$f":"CH1056+CH1059","v":1273.3957569229892},{"$f":"CI1056+CI1059","v":1292.5427625534671},{"$f":"CJ1056+CJ1059","v":1277.6328457191837},{"$f":"CK1056+CK1059","v":1249.9755545177695}]
["Total Book Depreciation and Amortization",{"$f":"$C1046 & \" Book Depreciation\"","v":"Consistent Life Asset Book Depreciation"},null,{"$f":"D1057","v":0},0,0,0,0,0,0,0,0,0,0,6.035833333333282E-2,0.10489799999999908,0.23860791666666611,0.31614783333333207,0.83603116666666699,0.79350000000000021,1.0843376666666642,1.0614710000000001,1.8507420000000003,2.2282080000000004,2.824566083333333,3.0656014166666647,3.2862115833333303,3.3240833333333333,3.4113205833333318,3.4406904166666639,3.5540929166666664,3.9874344166666646,4.2112575000000003,4.3996730833333322,5.0070273333333315,{"$f":"AJ1057","v":5.2261464999999987},5.7645070833333323,5.9110654166666654,5.9820804166666655,5.9826833333333314,6.0190554166666645,6.0524554166666666,6.079416666666666,6.4511920000000007,6.6199836666666645,6.926028916666664,7.5952834166666632,8.0349765833333322,8.1946525833333297,8.2166510833333284,8.2387054999999982,8.2683638333333302,8.2895704999999982,8.2978096666666641,8.3495273333333291,8.4173321666666645,8.8379658333333317,9.0037754999999979,9.4417657499999983,9.8210330833333312,10.029834916666664,10.085813749999996,10.127247166666667,10.1417305,10.157255499999998,10.216673083333331,10.242691499999998,{"$f":"BP1057","v":10.242691499999998},10.509202749999998,11.016238581268693,11.154132782473589,11.281095541112837,11.771996305889337,11.809929941187637,11.817972481043117,null,null,{"$f":"C1067","v":0},{"$f":"SUM(D1067:O1067)","v":6.035833333333282E-2},{"$f":"SUM(P1067:AA1067)","v":17.69032266666666},{"$f":"SUM(AB1067:AM1067)","v":54.219378999999989},{"$f":"+SUM(AN1067:AY1067)","v":84.411084583333306},{"$f":"SUM(AZ1067:BK1067)","v":108.97003949999996},{"$f":"SUM(BL1067:BW1067)","v":130.36161046630852},{"$f":"CG1057","v":162.95494177251746},{"$f":"CH1057","v":183.20634932451486},{"$f":"CI1057","v":203.44168482001413},{"$f":"CJ1057","v":222.29486161858722},{"$f":"CK1057","v":241.03431866030451}]
["Depreciation",{"$f":"$C1046 & \" Book Depreciation\"","v":"Consistent Life Asset Book Depreciation"},null,{"$f":"D1067","v":0},0,0,0,0,0,0,0,0,0,0,6.035833333333282E-2,0.10489799999999908,0.23860791666666611,0.31614783333333207,0.83603116666666699,0.79350000000000021,1.0843376666666642,1.0614710000000001,1.8507420000000003,2.2282080000000004,2.824566083333333,3.0656014166666647,3.2862115833333303,3.3240833333333333,3.4113205833333318,3.4406904166666639,3.5540929166666664,3.9874344166666646,4.2112575000000003,4.3996730833333322,5.0070273333333315,{"$f":"AJ1067","v":5.2261464999999987},5.7645070833333323,5.9110654166666654,5.9820804166666655,5.9826833333333314,6.0190554166666645,6.0524554166666666,6.079416666666666,6.4511920000000007,6.6199836666666645,6.926028916666664,7.5952834166666632,8.0349765833333322,8.1946525833333297,8.2166510833333284,8.2387054999999982,8.2683638333333302,8.2895704999999982,8.2978096666666641,8.3495273333333291,8.4173321666666645,8.8379658333333317,9.0037754999999979,9.4417657499999983,9.8210330833333312,10.029834916666664,10.085813749999996,10.127247166666667,10.1417305,10.157255499999998,10.216673083333331,10.242691499999998,{"$f":"BP1067","v":10.242691499999998},10.509202749999998,11.016238581268693,11.154132782473589,11.281095541112837,11.771996305889337,11.809929941187637,11.817972481043117,null,null,{"$f":"BZ1067","v":0},6.035833333333282E-2,17.69032266666666,54.219378999999989,84.411084583333306,108.97003949999996,130.36161046630852,162.95494177251746,183.20634932451486,203.44168482001413,222.29486161858722,241.03431866030451]
["Book Disposal",{"$f":"$C1046 & \" Book Disposal\"","v":"Consistent Life Asset Book Disposal"},null,{"$f":"D1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1060","v":0},0,0,0,0,0,0,0,null,null,{"$f":"BZ1060","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$C1046 & \" Ending Net Book Value\"","v":"Consistent Life Asset Ending Net Book Value"},"Ending Net Book Value",null,{"$f":"D1061","v":0},0,0,0,0,0,0,0,0,0,0,7.1826416666666058,12.422503666666557,28.229085749999939,37.217727916666519,98.767696750000042,92.870456750000031,126.68663908333305,122.88116808333336,215.74294608333341,258.81065808333346,327.54906200000011,353.40770058333328,376.5947089999998,377.81523566666687,384.87238508333331,384.9560746666665,395.01028175000016,443.02382733333332,465.6713398333336,483.88153675000007,551.75701941666671,{"$f":"AJ1061","v":572.8251729166667},631.66393583333343,643.33987041666671,645.87959000000001,639.96925666666664,638.31485124999995,636.27039583333351,633.42632916666673,671.58817716666692,685.22319349999987,715.02259458333322,787.73785116666647,832.46605458333352,843.43252199999995,837.8556909166665,832.26351541666691,827.55415158333335,821.80938108333351,814.50027141666669,812.35686408333322,812.07611191666683,853.71418608333352,864.60757058333354,907.72463483333354,943.4156817500002,958.44206683333346,955.07371308333336,949.91847591666715,941.51474541666698,933.22048991666679,930.13392683333348,923.01344533333349,{"$f":"BP1061","v":912.77075383333352},934.24290108333355,984.07096225430826,989.46413361642215,993.41856911201921,1040.5546645793097,1033.2967708739181,1022.4439031755326,null,null,{"$f":"C1070","v":0},{"$f":"+O1070","v":7.1826416666666058},{"$f":"+AA1070","v":376.5947089999998},{"$f":"+AM1070","v":645.87959000000001},{"$f":"+AY1070","v":832.26351541666691},{"$f":"+BK1070","v":949.91847591666715},{"$f":"+BW1070","v":1022.4439031755326},{"$f":"CG1061","v":1070.8816814030151},{"$f":"CH1061","v":1090.1894075984744},{"$f":"CI1061","v":1089.1010777334529},{"$f":"CJ1061","v":1055.3379841005965},{"$f":"CK1061","v":1008.941235857465}]
["Equipment",{"$f":"$C1046& \" Plant In Service Change\"","v":"Consistent Life Asset Plant In Service Change"},null,{"$f":"D1049","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,72.882509999999911,{"$f":"AJ1049","v":26.294300000000021},64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,3.1222099999999955,{"$f":"BP1049","v":0},31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"SUM(D1071:O1071)","v":7.2429999999999382},{"$f":"SUM(P1071:AA1071)","v":387.10238999999979},{"$f":"SUM(AB1071:AM1071)","v":323.50426000000016},{"$f":"+SUM(AN1071:AY1071)","v":270.79501000000027},{"$f":"SUM(AZ1071:BK1071)","v":226.625},{"$f":"SUM(BL1071:BW1071)","v":202.88703772517397},{"$f":"CG1049","v":211.39272},{"$f":"CH1049","v":202.51407551997414},{"$f":"CI1049","v":202.3533549549926},{"$f":"CJ1049","v":188.53176798573085},{"$f":"CK1049","v":194.63757041717292}]
["Equipment",{"$f":"$C1046 & \" Plant In Service Change at Disposal\"","v":"Consistent Life Asset Plant In Service Change at Disposal"},null,{"$f":"IF(D1053=1,-SUM($D1071:D1071),0)","v":0},{"$f":"IF(E1053=1,-SUM($D1071:E1071),0)","v":0},{"$f":"IF(F1053=1,-SUM($D1071:F1071),0)","v":0},{"$f":"IF(G1053=1,-SUM($D1071:G1071),0)","v":0},{"$f":"IF(H1053=1,-SUM($D1071:H1071),0)","v":0},{"$f":"IF(I1053=1,-SUM($D1071:I1071),0)","v":0},{"$f":"IF(J1053=1,-SUM($D1071:J1071),0)","v":0},{"$f":"IF(K1053=1,-SUM($D1071:K1071),0)","v":0},{"$f":"IF(L1053=1,-SUM($D1071:L1071),0)","v":0},{"$f":"IF(M1053=1,-SUM($D1071:M1071),0)","v":0},{"$f":"IF(N1053=1,-SUM($D1071:N1071),0)","v":0},{"$f":"IF(O1053=1,-SUM($D1071:O1071),0)","v":0},{"$f":"IF(P1053=1,-SUM($D1071:P1071),0)","v":0},{"$f":"IF(Q1053=1,-SUM($D1071:Q1071),0)","v":0},{"$f":"IF(R1053=1,-SUM($D1071:R1071),0)","v":0},{"$f":"IF(S1053=1,-SUM($D1071:S1071),0)","v":0},{"$f":"IF(T1053=1,-SUM($D1071:T1071),0)","v":0},{"$f":"IF(U1053=1,-SUM($D1071:U1071),0)","v":0},{"$f":"IF(V1053=1,-SUM($D1071:V1071),0)","v":0},{"$f":"IF(W1053=1,-SUM($D1071:W1071),0)","v":0},{"$f":"IF(X1053=1,-SUM($D1071:X1071),0)","v":0},{"$f":"IF(Y1053=1,-SUM($D1071:Y1071),0)","v":0},{"$f":"IF(Z1053=1,-SUM($D1071:Z1071),0)","v":0},{"$f":"IF(AA1053=1,-SUM($D1071:AA1071),0)","v":0},{"$f":"IF(AB1053=1,-SUM($D1071:AB1071),0)","v":0},{"$f":"IF(AC1053=1,-SUM($D1071:AC1071),0)","v":0},{"$f":"IF(AD1053=1,-SUM($D1071:AD1071),0)","v":0},{"$f":"IF(AE1053=1,-SUM($D1071:AE1071),0)","v":0},{"$f":"IF(AF1053=1,-SUM($D1071:AF1071),0)","v":0},{"$f":"IF(AG1053=1,-SUM($D1071:AG1071),0)","v":0},{"$f":"IF(AH1053=1,-SUM($D1071:AH1071),0)","v":0},{"$f":"IF(AI1053=1,-SUM($D1071:AI1071),0)","v":0},{"$f":"IF(AJ1053=1,-SUM($D1071:AJ1071),0)","v":0},{"$f":"IF(AK1053=1,-SUM($D1071:AK1071),0)","v":0},{"$f":"IF(AL1053=1,-SUM($D1071:AL1071),0)","v":0},{"$f":"IF(AM1053=1,-SUM($D1071:AM1071),0)","v":0},{"$f":"IF(AN1053=1,-SUM($D1071:AN1071),0)","v":0},{"$f":"IF(AO1053=1,-SUM($D1071:AO1071),0)","v":0},{"$f":"IF(AP1053=1,-SUM($D1071:AP1071),0)","v":0},{"$f":"IF(AQ1053=1,-SUM($D1071:AQ1071),0)","v":0},{"$f":"IF(AR1053=1,-SUM($D1071:AR1071),0)","v":0},{"$f":"IF(AS1053=1,-SUM($D1071:AS1071),0)","v":0},{"$f":"IF(AT1053=1,-SUM($D1071:AT1071),0)","v":0},{"$f":"IF(AU1053=1,-SUM($D1071:AU1071),0)","v":0},{"$f":"IF(AV1053=1,-SUM($D1071:AV1071),0)","v":0},{"$f":"IF(AW1053=1,-SUM($D1071:AW1071),0)","v":0},{"$f":"IF(AX1053=1,-SUM($D1071:AX1071),0)","v":0},{"$f":"IF(AY1053=1,-SUM($D1071:AY1071),0)","v":0},{"$f":"IF(AZ1053=1,-SUM($D1071:AZ1071),0)","v":0},{"$f":"IF(BA1053=1,-SUM($D1071:BA1071),0)","v":0},{"$f":"IF(BB1053=1,-SUM($D1071:BB1071),0)","v":0},{"$f":"IF(BC1053=1,-SUM($D1071:BC1071),0)","v":0},{"$f":"IF(BD1053=1,-SUM($D1071:BD1071),0)","v":0},{"$f":"IF(BE1053=1,-SUM($D1071:BE1071),0)","v":0},{"$f":"IF(BF1053=1,-SUM($D1071:BF1071),0)","v":0},{"$f":"IF(BG1053=1,-SUM($D1071:BG1071),0)","v":0},{"$f":"IF(BH1053=1,-SUM($D1071:BH1071),0)","v":0},{"$f":"IF(BI1053=1,-SUM($D1071:BI1071),0)","v":0},{"$f":"IF(BJ1053=1,-SUM($D1071:BJ1071),0)","v":0},{"$f":"IF(BK1053=1,-SUM($D1071:BK1071),0)","v":0},{"$f":"IF(BL1053=1,-SUM($D1071:BL1071),0)","v":0},{"$f":"IF(BM1053=1,-SUM($D1071:BM1071),0)","v":0},{"$f":"IF(BN1053=1,-SUM($D1071:BN1071),0)","v":0},{"$f":"IF(BO1053=1,-SUM($D1071:BO1071),0)","v":0},{"$f":"IF(BP1053=1,-SUM($D1071:BP1071),0)","v":0},{"$f":"IF(BQ1053=1,-SUM($D1071:BQ1071),0)","v":0},{"$f":"IF(BR1053=1,-SUM($D1071:BR1071),0)","v":0},{"$f":"IF(BS1053=1,-SUM($D1071:BS1071),0)","v":0},{"$f":"IF(BT1053=1,-SUM($D1071:BT1071),0)","v":0},{"$f":"IF(BU1053=1,-SUM($D1071:BU1071),0)","v":0},{"$f":"IF(BV1053=1,-SUM($D1071:BV1071),0)","v":0},{"$f":"IF(BW1053=1,-SUM($D1071:BW1071),0)","v":0},null,null,null,{"$f":"SUM(D1072:O1072)","v":0},{"$f":"SUM(P1072:AA1072)","v":0},{"$f":"SUM(AB1072:AM1072)","v":0},{"$f":"+SUM(AN1072:AY1072)","v":0},{"$f":"SUM(AZ1072:BK1072)","v":0},{"$f":"SUM(BL1072:BW1072)","v":0},{"$f":"IF(CG1053=1,-SUM($CA1071:CG1071),0)","v":0},{"$f":"IF(CH1053=1,-SUM($CA1071:CH1071),0)","v":0},{"$f":"IF(CI1053=1,-SUM($CA1071:CI1071),0)","v":0},{"$f":"IF(CJ1053=1,-SUM($CA1071:CJ1071),0)","v":0},{"$f":"IF(CK1053=1,-SUM($CA1071:CK1071),0)","v":0}]
[null,"Plant In Service",null,{"$f":"C1073+D1071+D1072","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,12.587759999999889,28.632949999999937,37.937739999999849,100.32374000000004,95.220000000000027,130.12051999999971,127.37652000000003,222.08904000000007,267.38496000000009,338.94793000000004,367.87216999999987,394.34538999999972,398.8900000000001,409.3584699999999,412.88284999999973,426.49115000000006,478.49212999999986,505.35090000000014,527.96076999999991,600.84327999999982,{"$f":"AI1073+AJ1071+AJ1072","v":627.13757999999984},691.74084999999991,709.3278499999999,717.84964999999988,717.9219999999998,722.28664999999978,726.29465000000005,729.53,774.14304000000016,794.39803999999981,831.12346999999977,911.43400999999972,964.19719000000009,983.35830999999985,985.99812999999972,988.64466000000016,992.2036599999999,994.74846000000002,995.7371599999999,1001.9432799999997,1010.0798600000001,1060.5559000000001,1080.4530600000001,1133.01189,1178.52397,1203.5801899999999,1210.2976499999997,1215.2696600000002,1217.00766,1218.8706599999998,1226.0007699999999,1229.1229799999999,{"$f":"BO1073+BP1071+BP1072","v":1229.1229799999999},1261.1043299999999,1321.9486297522433,1338.4959338968308,1353.7314649335406,1412.6395567067204,1417.1915929425165,1418.1566977251741,null,null,null,{"$f":"BZ1073+CA1071+CA1072","v":7.2429999999999382},394.34538999999972,717.84964999999988,988.64466000000016,1215.2696600000002,1418.1566977251741,1629.5494177251742,1832.0634932451483,2034.416848200141,2222.9486161858717,2417.5861866030446]
["Asset Sale Proceeds",{"$f":"$C1046 & \" Sale Proceeds\"","v":"Consistent Life Asset Sale Proceeds"},null,{"$f":"D1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1054","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1054","v":0},0,0,0,0,0,0,0,0,0,0]
["Asset Sale Proceeds - CF",{"$f":"$C1046 & \" Sale Proceeds - CF\"","v":"Consistent Life Asset Sale Proceeds - CF"},null,{"$f":"D1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1074","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1074","v":0},0,0,0,0,0,0,0,0,0,0]
["Asset Sales, Net",{"$f":"$C1046 & \" Sale Proceeds, Net\"","v":"Consistent Life Asset Sale Proceeds, Net"},null,{"$f":"D1074+D1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1074+AJ1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1074+BP1069","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1074+CA1069","v":0},0,0,0,0,0,0,0,0,0,0]
["Disposal of Assets",{"$f":"$C1046 & \" Plant In Service Change at Disposal\"","v":"Consistent Life Asset Plant In Service Change at Disposal"},null,{"$f":"-D1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP1072","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"-CA1072","v":0},0,0,0,0,0,0,0,0,0,0]
["Gross Plant In Service and Additions","Change in Gross Plant In Service and Additions",null,{"$f":"D1071+D1072","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,72.882509999999911,{"$f":"AJ1071+AJ1072","v":26.294300000000021},64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,3.1222099999999955,{"$f":"BP1071+BP1072","v":0},31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"CA1071+CA1072","v":7.2429999999999382},387.10238999999979,323.50426000000016,270.79501000000027,226.625,202.88703772517397,211.39272,202.51407551997414,202.3533549549926,188.53176798573085,194.63757041717292]
[]
[null,{"$f":"C1082 & \" Tax Depreciation and Amortization\"","v":"Consistent Life Asset Tax Depreciation and Amortization"}]
[null,"DATA INPUT"]
[null,"Asset Name",{"$f":"C1046","v":"Consistent Life Asset"}]
[null,{"$f":"C1082 & \" Gross Plant In Service\"","v":"Consistent Life Asset Gross Plant In Service"},{"$f":"SUMIF($A$542:$A$1382,$B1083,C$542:C$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"SUMIF($A$542:$A$1382,$B1083,AI$542:AI$1382)","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"SUMIF($A$542:$A$1382,$B1083,BO$542:BO$1382)","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,{"$f":"+C1083","v":0},{"$f":"SUM(D1083:O1083)","v":7.2429999999999382},{"$f":"SUM(P1083:AA1083)","v":387.10238999999979},{"$f":"SUM(AB1083:AM1083)","v":323.50426000000016},{"$f":"SUM(AN1083:AY1083)","v":270.79501000000027},{"$f":"SUM(AZ1083:BK1083)","v":226.625},{"$f":"SUM(BL1083:BW1083)","v":202.88703772517397},{"$f":"SUMIF($A$542:$A$1382,$B1083,CG$542:CG$1382)","v":211.39272},{"$f":"SUMIF($A$542:$A$1382,$B1083,CH$542:CH$1382)","v":202.51407551997414},{"$f":"SUMIF($A$542:$A$1382,$B1083,CI$542:CI$1382)","v":202.3533549549926},{"$f":"SUMIF($A$542:$A$1382,$B1083,CJ$542:CJ$1382)","v":188.53176798573085},{"$f":"SUMIF($A$542:$A$1382,$B1083,CK$542:CK$1382)","v":194.63757041717292}]
[null,{"$f":"C1082 & \" Additions\"","v":"Consistent Life Asset Additions"},{"$f":"SUMIF($A$544:$A$782,$B1084,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1084,AI$544:AI$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1084,BO$544:BO$782)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"+C1084","v":0},{"$f":"SUM(D1084:O1084)","v":0},{"$f":"SUM(P1084:AA1084)","v":0},{"$f":"SUM(AB1084:AM1084)","v":0},{"$f":"SUM(AN1084:AY1084)","v":0},{"$f":"SUM(AZ1084:BK1084)","v":0},{"$f":"SUM(BL1084:BW1084)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1084,CG$544:CG$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1084,CH$544:CH$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1084,CI$544:CI$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1084,CJ$544:CJ$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1084,CK$544:CK$782)","v":0}]
[null,{"$f":"C1082 & \" Tax Depreciation Method\"","v":"Consistent Life Asset Tax Depreciation Method"},{"$f":"SUMIF($A$544:$A$782,$B1085,C$544:C$782)","v":2}]
[null,{"$f":"C1082& \" Tax Dep Method\"","v":"Consistent Life Asset Tax Dep Method"},{"$f":"IF(C1085=1,\": Straight Line\", IF(C1085=2,\": MACRS\",\"Error\"))","v":": MACRS"}]
[null,{"$f":"C1082 & \" Tax Straight Line Life\"","v":"Consistent Life Asset Tax Straight Line Life"},{"$f":"IF(C1085=1,SUMIF($A$544:$A$782,$B1087,C$544:C$782),\" \")","v":" "}]
[null,{"$f":"C1082 & \" MACRS Life\"","v":"Consistent Life Asset MACRS Life"},{"$f":"IF(C1085=2,SUMIF($A$544:$A$782,$B1088,C$544:C$782) & \" year MACRS\",\" \")","v":"7 year MACRS"}]
[null,{"$f":"C1082 & \" Disposal Date\"","v":"Consistent Life Asset Disposal Date"},{"$f":"SUMIF($A$544:$A$782,$B1089,C$544:C$782)","v":"2021-01-01"},{"$f":"IF(AND($C1089>C$7,$C1089<=D$7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1089>AI$7,$C1089<=AJ$7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1089>BO$7,$C1089<=BP$7),1,0)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1089:O1089)","v":0},{"$f":"SUM(P1089:AA1089)","v":0},{"$f":"SUM(AB1089:AM1089)","v":0},{"$f":"+SUM(AN1089:AY1089)","v":0},{"$f":"SUM(AZ1089:BK1089)","v":0},{"$f":"SUM(BL1089:BW1089)","v":0},{"$f":"IF(AND($C1089>CF$7,$C1089<=CG$7),1,0)","v":0},{"$f":"IF(AND($C1089>CG$7,$C1089<=CH$7),1,0)","v":0},{"$f":"IF(AND($C1089>CH$7,$C1089<=CI$7),1,0)","v":0},{"$f":"IF(AND($C1089>CI$7,$C1089<=CJ$7),1,0)","v":0},{"$f":"IF(AND($C1089>CJ$7,$C1089<=CK$7),1,0)","v":0}]
[]
[null,"CALCULATIONS"]
[null,"Statutory Depreciation Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:D$45,CA1093+1,FALSE),IF($C1085=1,IF($C1087+1-CA1093>=0,1/($C1087*2),0)))","v":0.14285999999999999},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:E$45,CB1093+1,FALSE),IF($C1085=1,IF($C1087+1-CB1093>-1,1/$C1087,IF($C1087+1-CB1093=-1,1/($C1087*2),0))))","v":0.24490000000000001},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:F$45,CC1093+1,FALSE),IF($C1085=1,IF($C1087+1-CC1093>-1,1/$C1087,IF($C1087+1-CC1093=-1,1/($C1087*2),0))))","v":0.17493},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:G$45,CD1093+1,FALSE),IF($C1085=1,IF($C1087+1-CD1093>-1,1/$C1087,IF($C1087+1-CD1093=-1,1/($C1087*2),0))))","v":0.12495000000000001},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:H$45,CE1093+1,FALSE),IF($C1085=1,IF($C1087+1-CE1093>-1,1/$C1087,IF($C1087+1-CE1093=-1,1/($C1087*2),0))))","v":8.9249999999999996E-2},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:I$45,CF1093+1,FALSE),IF($C1085=1,IF($C1087+1-CF1093>-1,1/$C1087,IF($C1087+1-CF1093=-1,1/($C1087*2),0))))","v":8.924E-2},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:J$45,CG1093+1,FALSE),IF($C1085=1,IF($C1087+1-CG1093>-1,1/$C1087,IF($C1087+1-CG1093=-1,1/($C1087*2),0))))","v":8.9249999999999996E-2},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:K$45,CH1093+1,FALSE),IF($C1085=1,IF($C1087+1-CH1093>-1,1/$C1087,IF($C1087+1-CH1093=-1,1/($C1087*2),0))))","v":4.462E-2},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:L$45,CI1093+1,FALSE),IF($C1085=1,IF($C1087+1-CI1093>-1,1/$C1087,IF($C1087+1-CI1093=-1,1/($C1087*2),0))))","v":0},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:M$45,CJ1093+1,FALSE),IF($C1085=1,IF($C1087+1-CJ1093>-1,1/$C1087,IF($C1087+1-CJ1093=-1,1/($C1087*2),0))))","v":0},{"$f":"IF($C1085=2,VLOOKUP($C1088,Tables!$B$38:N$45,CK1093+1,FALSE),IF($C1085=1,IF($C1087+1-CK1093>-1,1/$C1087,IF($C1087+1-CK1093=-1,1/($C1087*2),0))))","v":0}]
[null,"Months Remaining in Year",1,12,11,10,9,8,7,6,5,4,3,2,1,12,11,10,9,8,7,6,5,4,3,2,1,12,11,10,9,8,7,6,5,4,3,2,1,12,11,10,9,8,7,6,5,4,3,2,1,12,11,10,9,8,7,6,5,4,3,2,1,12,11,10,9,8,7,6,5,4,3,2,1,null,null,1,{"$f":"BZ1093 + 1","v":2},3,4,5,6,7,8,9,10,11,12]
[]
[null,"Beginning Balance",null,{"$f":"+C1099","v":0},0,0,0,0,0,0,0,0,0,0,0,6.2082650199999474,6.7967535087165691,18.085671997433288,22.634190486149869,80.263918974866726,70.40390746358338,100.54815595229974,93.04788444101672,183.00413292973343,223.54378141845012,290.35047990716674,314.51844839588324,336.23539688459977,328.92298922755015,327.53444157049995,319.20180391344979,320.95308625640013,361.09704859934993,376.09880094230022,386.85165328524999,{"$f":"+AI1099","v":447.87714562819991},462.31442797114994,515.06068031409995,520.79066265704989,517.45544499999983,501.98339480539141,490.80364461078307,479.267244416175,466.9581942215666,496.02683402695845,500.73743383234978,521.91846363774141,586.68460344313303,623.90338324852507,627.5201030539165,614.61552285930804,601.71765266470015,588.25175041209161,573.77164815948345,557.73544590687504,546.91666365426659,538.02834140165862,571.47947914905035,574.35173689644205,609.88566464383371,638.37284239122539,646.40416013861704,636.09671788600861,624.04382563340073,608.49247673979903,593.06612784619733,582.90688895259586,{"$f":"+BO1099","v":568.73975005899433},551.4504011653928,566.1424022717913,609.69735313043316,608.95530838141906,606.90149052452739,648.52023340410574,635.78292074630031,null,null,null,{"$f":"+BZ1099","v":0},6.2082650199999474,336.23539688459977,517.45544500000005,601.71765266470038,624.04382563340027,619.45867663535591,613.42123912916077,583.51620766068663,554.49870956940686,527.7662871168377]
[null,"Plant in Service and Additions",{"$f":"SUM(C1083:C1084)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"SUM(AI1083:AI1084)","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"SUM(BO1083:BO1084)","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,{"$f":"SUM(BZ1083:BZ1084)","v":0},7.2429999999999382,387.10238999999979,323.50426000000016,270.79501000000027,226.625,202.88703772517397,211.39272,202.51407551997414,202.3533549549926,188.53176798573085,194.63757041717292]
[null,"Depreciation",null,{"$f":"IF(D1083>0,CA1097/D1093,0)","v":0},{"$f":"IF(D1097<0,D1097,IF(E1083>0,$CA1097/E1093,0))","v":0},0,0,0,0,0,0,0,0,0,-1.034734979999991,{"$f":"IF(O1097<0,$CB1097/12,IF(P1083>0,$CB1097/P1093,0))","v":-4.7562715112833294},{"$f":"IF(P1097<0,P1097,IF(Q1083>0,$CB1097/Q1093,0))","v":-4.7562715112833294},-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,-4.7562715112833294,{"$f":"IF(AA1097<0,$CC1097/12,IF(AB1083>0,$CC1097/AB1093,0))","v":-11.857017657049996},{"$f":"IF(AB1097<0,AB1097,IF(AC1083>0,$CC1097/AC1093,0))","v":-11.857017657049996},-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,-11.857017657049996,{"$f":"IF(AM1097<0,$CD1097/12,IF(AN1083>0,$CD1097/AN1093,0))","v":-15.544400194608334},{"$f":"IF(AN1097<0,AN1097,IF(AO1083>0,$CD1097/AO1093,0))","v":-15.544400194608334},-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,-15.544400194608334,{"$f":"IF(AY1097<0,$CE1097/12,IF(AZ1083>0,$CE1097/AZ1093,0))","v":-17.024902252608339},{"$f":"IF(AZ1097<0,AZ1097,IF(BA1083>0,$CE1097/BA1093,0))","v":-17.024902252608339},-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,-17.024902252608339,{"$f":"IF(BK1097<0,$CF1097/12,IF(BL1083>0,$CF1097/BL1093,0))","v":-17.289348893601531},{"$f":"IF(BL1097<0,BL1097,IF(BM1083>0,$CF1097/BM1093,0))","v":-17.289348893601531},-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,-17.289348893601531,null,null,null,{"$f":"-SUM(IF(CA1095+CA1096>0,$BZ1083:CA1084*N(OFFSET($BZ1092,0,CA1093-$BZ1093:CA1093+1)),0))","v":-1.034734979999991},{"$f":"-SUM(IF(CB1095+CB1096>0,$BZ1083:CB1084*N(OFFSET($BZ1092,0,CB1093-$BZ1093:CB1093+1)),0))","v":-57.075258135399949},{"$f":"-SUM(IF(CC1095+CC1096>0,$BZ1083:CC1084*N(OFFSET($BZ1092,0,CC1093-$BZ1093:CC1093+1)),0))","v":-142.28421188459996},{"$f":"-SUM(IF(CD1095+CD1096>0,$BZ1083:CD1084*N(OFFSET($BZ1092,0,CD1093-$BZ1093:CD1093+1)),0))","v":-186.5328023353},{"$f":"-SUM(IF(CE1095+CE1096>0,$BZ1083:CE1084*N(OFFSET($BZ1092,0,CE1093-$BZ1093:CE1093+1)),0))","v":-204.29882703130005},{"$f":"-SUM(IF(CF1095+CF1096>0,$BZ1083:CF1084*N(OFFSET($BZ1092,0,CF1093-$BZ1093:CF1093+1)),0))","v":-207.47218672321839},{"$f":"-SUM(IF(CG1095+CG1096>0,$BZ1083:CG1084*N(OFFSET($BZ1092,0,CG1093-$BZ1093:CG1093+1)),0))","v":-217.43015750619514},{"$f":"-SUM(IF(CH1095+CH1096>0,$BZ1083:CH1084*N(OFFSET($BZ1092,0,CH1093-$BZ1093:CH1093+1)),0))","v":-232.41910698844822},{"$f":"-SUM(IF(CI1095+CI1096>0,$BZ1083:CI1084*N(OFFSET($BZ1092,0,CI1093-$BZ1093:CI1093+1)),0))","v":-231.3708530462724},{"$f":"-SUM(IF(CJ1095+CJ1096>0,$BZ1083:CJ1084*N(OFFSET($BZ1092,0,CJ1093-$BZ1093:CJ1093+1)),0))","v":-215.26419043830009},{"$f":"-SUM(IF(CK1095+CK1096>0,$BZ1083:CK1084*N(OFFSET($BZ1092,0,CK1093-$BZ1093:CK1093+1)),0))","v":-203.96075351079497}]
[null,"Disposal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA1098","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB1098","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC1098","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD1098","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CE1098","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CF1098","v":0},null,null,null,{"$f":"IF(CA1089=1,-SUM(CA1095:CA1097),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",{"$f":"SUM(C1095:C1098)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.2082650199999474,6.7967535087165691,18.085671997433288,22.634190486149869,80.263918974866726,70.40390746358338,100.54815595229974,93.04788444101672,183.00413292973343,223.54378141845012,290.35047990716674,314.51844839588324,336.23539688459977,328.92298922755015,327.53444157049995,319.20180391344979,320.95308625640013,361.09704859934993,376.09880094230022,386.85165328524999,{"$f":"SUM(AI1095:AI1098)","v":447.87714562819991},462.31442797114994,515.06068031409995,520.79066265704989,517.45544499999983,501.98339480539141,490.80364461078307,479.267244416175,466.9581942215666,496.02683402695845,500.73743383234978,521.91846363774141,586.68460344313303,623.90338324852507,627.5201030539165,614.61552285930804,601.71765266470015,588.25175041209161,573.77164815948345,557.73544590687504,546.91666365426659,538.02834140165862,571.47947914905035,574.35173689644205,609.88566464383371,638.37284239122539,646.40416013861704,636.09671788600861,624.04382563340073,608.49247673979903,593.06612784619733,582.90688895259586,{"$f":"SUM(BO1095:BO1098)","v":568.73975005899433},551.4504011653928,566.1424022717913,609.69735313043316,608.95530838141906,606.90149052452739,648.52023340410574,635.78292074630031,619.45867663535648,null,null,{"$f":"SUM(BZ1095:BZ1097)","v":0},{"$f":"SUM(CA1095:CA1098)","v":6.2082650199999474},336.23539688459977,517.45544500000005,601.71765266470038,624.04382563340027,619.45867663535591,613.42123912916077,583.51620766068663,554.49870956940686,527.7662871168377,518.44310402321571]
[]
[null,"DATA OUTPUT"]
[null,"Beginning Tax Balance",{"$f":"IF(C1095=0,C1096,C1095)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,6.2082650199999474,6.7967535087165691,18.085671997433288,22.634190486149869,80.263918974866726,70.40390746358338,100.54815595229974,93.04788444101672,183.00413292973343,223.54378141845012,290.35047990716674,314.51844839588324,336.23539688459977,328.92298922755015,327.53444157049995,319.20180391344979,320.95308625640013,361.09704859934993,376.09880094230022,{"$f":"IF(AI1095=0,AI1096,AI1095)","v":386.85165328524999},447.87714562819991,462.31442797114994,515.06068031409995,520.79066265704989,517.45544499999983,501.98339480539141,490.80364461078307,479.267244416175,466.9581942215666,496.02683402695845,500.73743383234978,521.91846363774141,586.68460344313303,623.90338324852507,627.5201030539165,614.61552285930804,601.71765266470015,588.25175041209161,573.77164815948345,557.73544590687504,546.91666365426659,538.02834140165862,571.47947914905035,574.35173689644205,609.88566464383371,638.37284239122539,646.40416013861704,636.09671788600861,624.04382563340073,608.49247673979903,593.06612784619733,{"$f":"IF(BO1095=0,BO1096,BO1095)","v":582.90688895259586},568.73975005899433,551.4504011653928,566.1424022717913,609.69735313043316,608.95530838141906,606.90149052452739,648.52023340410574,635.78292074630031,null,null,null,{"$f":"IF(CA1095=0,CA1096,CA1095)","v":7.2429999999999382},6.2082650199999474,336.23539688459977,517.45544500000005,601.71765266470038,624.04382563340027,619.45867663535591,613.42123912916077,583.51620766068663,554.49870956940686,527.7662871168377]
["Total Tax Depreciation and Amortization",{"$f":"C1082 & \" Tax Depreciation\"","v":"Consistent Life Asset Tax Depreciation"},{"$f":"-C1097","v":0},0,0,0,0,0,0,0,0,0,0,0,1.034734979999991,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,4.7562715112833294,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,{"$f":"-AI1097","v":11.857017657049996},11.857017657049996,11.857017657049996,11.857017657049996,11.857017657049996,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,15.544400194608334,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.024902252608339,17.289348893601531,17.289348893601531,17.289348893601531,{"$f":"-BO1097","v":17.289348893601531},17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,17.289348893601531,null,null,null,{"$f":"-CA1097","v":1.034734979999991},57.075258135399949,142.28421188459996,186.5328023353,204.29882703130005,207.47218672321839,217.43015750619514,232.41910698844822,231.3708530462724,215.26419043830009,203.96075351079497]
["Tax Disposal","Asset Disposal",{"$f":"+C1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO1098","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"+BZ1098","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Tax Value",{"$f":"C1099","v":0},0,0,0,0,0,0,0,0,0,0,0,6.2082650199999474,6.7967535087165691,18.085671997433288,22.634190486149869,80.263918974866726,70.40390746358338,100.54815595229974,93.04788444101672,183.00413292973343,223.54378141845012,290.35047990716674,314.51844839588324,336.23539688459977,328.92298922755015,327.53444157049995,319.20180391344979,320.95308625640013,361.09704859934993,376.09880094230022,386.85165328524999,{"$f":"AI1099","v":447.87714562819991},462.31442797114994,515.06068031409995,520.79066265704989,517.45544499999983,501.98339480539141,490.80364461078307,479.267244416175,466.9581942215666,496.02683402695845,500.73743383234978,521.91846363774141,586.68460344313303,623.90338324852507,627.5201030539165,614.61552285930804,601.71765266470015,588.25175041209161,573.77164815948345,557.73544590687504,546.91666365426659,538.02834140165862,571.47947914905035,574.35173689644205,609.88566464383371,638.37284239122539,646.40416013861704,636.09671788600861,624.04382563340073,608.49247673979903,593.06612784619733,582.90688895259586,{"$f":"BO1099","v":568.73975005899433},551.4504011653928,566.1424022717913,609.69735313043316,608.95530838141906,606.90149052452739,648.52023340410574,635.78292074630031,619.45867663535648,null,null,null,{"$f":"CA1099","v":6.2082650199999474},336.23539688459977,517.45544500000005,601.71765266470038,624.04382563340027,619.45867663535591,613.42123912916077,583.51620766068663,554.49870956940686,527.7662871168377,518.44310402321571]
[]
[null,{"$f":"C1109 & \" Ad Valorem Taxes\"","v":"Consistent Life Asset Ad Valorem Taxes"}]
[null,"DATA INPUT"]
[null,"Asset Name",{"$f":"C1082","v":"Consistent Life Asset"}]
[null,"Income Tax Authority Number",{"$f":"SUMIF($A$544:$A$782,$B1110,C$544:C$782)","v":3}]
[null,"Tax Authority Name",{"$f":"HLOOKUP(C1110,Tables!$C$7:$I$8,2)","v":"GULF"}]
[null,"Basis for AVT ",{"$f":"HLOOKUP(C1110,Tables!$C$7:$I$9,3)","v":"Yr End Bk"}]
[null,{"$f":"C1109 & \" Initial In Service Date\"","v":"Consistent Life Asset Initial In Service Date"},{"$f":"SUMIF($A$544:$A$782,$B1113,C$544:C$782)","v":"2001-05-01"}]
[null,{"$f":"C1109 & \" Disposal Date\"","v":"Consistent Life Asset Disposal Date"},{"$f":"SUMIF($A$544:$A$782,$B1114,C$544:C$782)","v":"2021-01-01"}]
[null,"Ad Valorem Rate - In Use",{"$f":"SUMIF($A$544:$A$782,$B1115,C$544:C$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1115,D$544:D$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1115,AJ$544:AJ$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1115,BP$544:BP$782)","v":0},0,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B1115,CA$544:CA$782)","v":1.0999999999999999E-2},1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,{"$f":"C1109 & \" Gross Plant In Service\"","v":"Consistent Life Asset Gross Plant In Service"},{"$f":"SUMIF($A$542:$A$1382,$B1116,C$542:C$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.2429999999999382,5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,4.5446100000003753,10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,22.609869999999773,{"$f":"SUMIF($A$542:$A$1382,$B1116,AI$542:AI$1382)","v":72.882509999999911},26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,36.72542999999996,80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,{"$f":"SUMIF($A$542:$A$1382,$B1116,BO$542:BO$1382)","v":3.1222099999999955},0,31.98135000000002,60.844299752243373,16.547304144587439,15.235531036709807,58.908091773179891,4.5520362357960833,0.96510478265764743,null,null,null,{"$f":"+O1116","v":7.2429999999999382},{"$f":"+AM1116","v":8.5217999999999847},{"$f":"+AM1116","v":8.5217999999999847},{"$f":"+AY1116","v":2.646530000000439},{"$f":"+BK1116","v":4.9720100000004095},{"$f":"+BW1116","v":0.96510478265764743},{"$f":"SUMIF($A$542:$A$1382,$B1116,CG$542:CG$1382)","v":211.39272},{"$f":"SUMIF($A$542:$A$1382,$B1116,CH$542:CH$1382)","v":202.51407551997414},{"$f":"SUMIF($A$542:$A$1382,$B1116,CI$542:CI$1382)","v":202.3533549549926},{"$f":"SUMIF($A$542:$A$1382,$B1116,CJ$542:CJ$1382)","v":188.53176798573085},{"$f":"SUMIF($A$542:$A$1382,$B1116,CK$542:CK$1382)","v":194.63757041717292}]
[null,{"$f":"C1109 & \" Additions\"","v":"Consistent Life Asset Additions"},{"$f":"SUMIF($A$544:$A$782,$B1117,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1117,AI$544:AI$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1117,BO$544:BO$782)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1117:O1117)","v":0},{"$f":"SUM(P1117:AA1117)","v":0},{"$f":"SUM(AB1117:AM1117)","v":0},{"$f":"SUM(AN1117:AY1117)","v":0},{"$f":"SUM(AZ1117:BK1117)","v":0},{"$f":"SUM(BL1117:BW1117)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1117,CG$544:CG$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1117,CH$544:CH$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1117,CI$544:CI$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1117,CJ$544:CJ$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1117,CK$544:CK$782)","v":0}]
[null,{"$f":"C1109 & \" Ending Net Book Value\"","v":"Consistent Life Asset Ending Net Book Value"},{"$f":"SUMIF($A$542:$A$1382,$B1118,C$542:C$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.1826416666666058,12.422503666666557,28.229085749999939,37.217727916666519,98.767696750000042,92.870456750000031,126.68663908333305,122.88116808333336,215.74294608333341,258.81065808333346,327.54906200000011,353.40770058333328,376.5947089999998,377.81523566666687,384.87238508333331,384.9560746666665,395.01028175000016,443.02382733333332,465.6713398333336,483.88153675000007,{"$f":"SUMIF($A$542:$A$1382,$B1118,AI$542:AI$1382)","v":551.75701941666671},572.8251729166667,631.66393583333343,643.33987041666671,645.87959000000001,639.96925666666664,638.31485124999995,636.27039583333351,633.42632916666673,671.58817716666692,685.22319349999987,715.02259458333322,787.73785116666647,832.46605458333352,843.43252199999995,837.8556909166665,832.26351541666691,827.55415158333335,821.80938108333351,814.50027141666669,812.35686408333322,812.07611191666683,853.71418608333352,864.60757058333354,907.72463483333354,943.4156817500002,958.44206683333346,955.07371308333336,949.91847591666715,941.51474541666698,933.22048991666679,930.13392683333348,{"$f":"SUMIF($A$542:$A$1382,$B1118,BO$542:BO$1382)","v":923.01344533333349},912.77075383333352,934.24290108333355,984.07096225430826,989.46413361642215,993.41856911201921,1040.5546645793097,1033.2967708739181,1022.4439031755326,null,null,null,{"$f":"+O1118","v":7.1826416666666058},{"$f":"+AM1118","v":645.87959000000001},{"$f":"+AM1118","v":645.87959000000001},{"$f":"+AY1118","v":832.26351541666691},{"$f":"+BK1118","v":949.91847591666715},{"$f":"+BW1118","v":1022.4439031755326},{"$f":"SUMIF($A$542:$A$1382,$B1118,CG$542:CG$1382)","v":1070.8816814030151},{"$f":"SUMIF($A$542:$A$1382,$B1118,CH$542:CH$1382)","v":1090.1894075984744},{"$f":"SUMIF($A$542:$A$1382,$B1118,CI$542:CI$1382)","v":1089.1010777334529},{"$f":"SUMIF($A$542:$A$1382,$B1118,CJ$542:CJ$1382)","v":1055.3379841005965},{"$f":"SUMIF($A$542:$A$1382,$B1118,CK$542:CK$1382)","v":1008.941235857465}]
[]
[null,"CALCULATIONS"]
[null,"In Service Month (Annual Calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR($C1113)=YEAR(CG$7),MONTH($C1113),0)","v":0},0,0,0,0]
[null,"Disposal Month (Annual Calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,"Percent of Period in Service",{"$f":"IF(OR(C$7<$C1113,C$7>$C1114),0,IF(AND(MONTH(C$7)=MONTH($C1113),YEAR(C$7)=YEAR($C1113)),0.5,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OR(AI$7<$C1113,AI$7>$C1114),0,IF(AND(MONTH(AI$7)=MONTH($C1113),YEAR(AI$7)=YEAR($C1113)),0.5,1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OR(BO$7<$C1113,BO$7>$C1114),0,IF(AND(MONTH(BO$7)=MONTH($C1113),YEAR(BO$7)=YEAR($C1113)),0.5,1))","v":1},1,1,1,1,1,1,1,1,null,null,null,{"$f":"SUM(D1123:O1123)/12","v":1},{"$f":"SUM(P1123:AA1123)/12","v":1},{"$f":"SUM(AB1123:AM1123)/12","v":1},{"$f":"SUM(AN1123:AY1123)/12","v":1},{"$f":"SUM(AZ1123:BK1123)/12","v":1},{"$f":"SUM(BL1123:BW1123)/12","v":1},{"$f":"IF(AND(YEAR(CG$7)=YEAR($C1113),YEAR(CG$7)=YEAR($C1114)),(CG1122-CG1121)/12,IF(CG1121>0,(12-CG1121)/12,IF(CG1122>0,CG1122/12,IF(AND(CG1121+CG1122=0,YEAR(CG$7)>YEAR($C1113),YEAR(CG$7)<YEAR($C1114)),1,0))))","v":1},{"$f":"IF(AND(YEAR(CH$7)=YEAR($C1113),YEAR(CH$7)=YEAR($C1114)),(CH1122-CH1121)/12,IF(CH1121>0,(12-CH1121)/12,IF(CH1122>0,CH1122/12,IF(AND(CH1121+CH1122=0,YEAR(CH$7)>YEAR($C1113),YEAR(CH$7)<YEAR($C1114)),1,0))))","v":1},{"$f":"IF(AND(YEAR(CI$7)=YEAR($C1113),YEAR(CI$7)=YEAR($C1114)),(CI1122-CI1121)/12,IF(CI1121>0,(12-CI1121)/12,IF(CI1122>0,CI1122/12,IF(AND(CI1121+CI1122=0,YEAR(CI$7)>YEAR($C1113),YEAR(CI$7)<YEAR($C1114)),1,0))))","v":1},{"$f":"IF(AND(YEAR(CJ$7)=YEAR($C1113),YEAR(CJ$7)=YEAR($C1114)),(CJ1122-CJ1121)/12,IF(CJ1121>0,(12-CJ1121)/12,IF(CJ1122>0,CJ1122/12,IF(AND(CJ1121+CJ1122=0,YEAR(CJ$7)>YEAR($C1113),YEAR(CJ$7)<YEAR($C1114)),1,0))))","v":1},{"$f":"IF(AND(YEAR(CK$7)=YEAR($C1113),YEAR(CK$7)=YEAR($C1114)),(CK1122-CK1121)/12,IF(CK1121>0,(12-CK1121)/12,IF(CK1122>0,CK1122/12,IF(AND(CK1121+CK1122=0,YEAR(CK$7)>YEAR($C1113),YEAR(CK$7)<YEAR($C1114)),1,0))))","v":1}]
[null,"Original Book Value",{"$f":"IF($C1114<C$7,0,C1116+C1117)","v":0},{"$f":"IF($C1114<D$7,0,D1116+D1117+C1124)","v":0},0,0,0,0,0,0,0,0,0,0,7.2429999999999382,12.587759999999889,28.632949999999937,37.937739999999849,100.32374000000004,95.220000000000027,130.12051999999971,127.37652000000003,222.08904000000007,267.38496000000009,338.94793000000004,367.87216999999987,394.34538999999972,398.8900000000001,409.3584699999999,412.88284999999973,426.49115000000006,478.49212999999986,505.35090000000014,527.96076999999991,600.84327999999982,{"$f":"IF($C1114<AJ$7,0,AJ1116+AJ1117+AI1124)","v":627.13757999999984},691.74084999999991,709.3278499999999,717.84964999999988,717.9219999999998,722.28664999999978,726.29465000000005,729.53,774.14304000000016,794.39803999999981,831.12346999999977,911.43400999999972,964.19719000000009,983.35830999999985,985.99812999999972,988.64466000000016,992.2036599999999,994.74846000000002,995.7371599999999,1001.9432799999997,1010.0798600000001,1060.5559000000001,1080.4530600000001,1133.01189,1178.52397,1203.5801899999999,1210.2976499999997,1215.2696600000002,1217.00766,1218.8706599999998,1226.0007699999999,1229.1229799999999,{"$f":"IF($C1114<BP$7,0,BP1116+BP1117+BO1124)","v":1229.1229799999999},1261.1043299999999,1321.9486297522433,1338.4959338968308,1353.7314649335406,1412.6395567067204,1417.1915929425165,1418.1566977251741,null,null,null,{"$f":"O1124","v":7.2429999999999382},{"$f":"AA1124","v":394.34538999999972},{"$f":"AM1124","v":717.84964999999988},{"$f":"AY1124","v":988.64466000000016},{"$f":"BK1124","v":1215.2696600000002},{"$f":"BW1124","v":1418.1566977251741},{"$f":"IF(YEAR($C1114)<YEAR(CG$7),0,CG1116+CG1117+CF1124)","v":1629.5494177251742},{"$f":"IF(YEAR($C1114)<YEAR(CH$7),0,CH1116+CH1117+CG1124)","v":1832.0634932451483},{"$f":"IF(YEAR($C1114)<YEAR(CI$7),0,CI1116+CI1117+CH1124)","v":2034.416848200141},{"$f":"IF(YEAR($C1114)<YEAR(CJ$7),0,CJ1116+CJ1117+CI1124)","v":2222.9486161858717},{"$f":"IF(YEAR($C1114)<YEAR(CK$7),0,CK1116+CK1117+CJ1124)","v":2417.5861866030446}]
[null,"Ending Net Book Value",{"$f":"IF($C1114<C$7,0,C1118)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.1826416666666058,12.422503666666557,28.229085749999939,37.217727916666519,98.767696750000042,92.870456750000031,126.68663908333305,122.88116808333336,215.74294608333341,258.81065808333346,327.54906200000011,353.40770058333328,376.5947089999998,377.81523566666687,384.87238508333331,384.9560746666665,395.01028175000016,443.02382733333332,465.6713398333336,483.88153675000007,{"$f":"IF($C1114<AI$7,0,AI1118)","v":551.75701941666671},572.8251729166667,631.66393583333343,643.33987041666671,645.87959000000001,639.96925666666664,638.31485124999995,636.27039583333351,633.42632916666673,671.58817716666692,685.22319349999987,715.02259458333322,787.73785116666647,832.46605458333352,843.43252199999995,837.8556909166665,832.26351541666691,827.55415158333335,821.80938108333351,814.50027141666669,812.35686408333322,812.07611191666683,853.71418608333352,864.60757058333354,907.72463483333354,943.4156817500002,958.44206683333346,955.07371308333336,949.91847591666715,941.51474541666698,933.22048991666679,930.13392683333348,{"$f":"IF($C1114<BO$7,0,BO1118)","v":923.01344533333349},912.77075383333352,934.24290108333355,984.07096225430826,989.46413361642215,993.41856911201921,1040.5546645793097,1033.2967708739181,1022.4439031755326,null,null,null,{"$f":"O1125","v":7.1826416666666058},{"$f":"AA1125","v":376.5947089999998},{"$f":"AM1125","v":645.87959000000001},{"$f":"AY1125","v":832.26351541666691},{"$f":"BK1125","v":949.91847591666715},{"$f":"BW1125","v":1022.4439031755326},{"$f":"IF($C1114<CG$7,IF(AND(CG1118=0,CG1122>0),CF1125,0),CG1118)","v":1070.8816814030151},{"$f":"IF($C1114<CH$7,IF(AND(CH1118=0,CH1122>0),CG1125,0),CH1118)","v":1090.1894075984744},{"$f":"IF($C1114<CI$7,IF(AND(CI1118=0,CI1122>0),CH1125,0),CI1118)","v":1089.1010777334529},{"$f":"IF($C1114<CJ$7,IF(AND(CJ1118=0,CJ1122>0),CI1125,0),CJ1118)","v":1055.3379841005965},{"$f":"IF($C1114<CK$7,IF(AND(CK1118=0,CK1122>0),CJ1125,0),CK1118)","v":1008.941235857465}]
[null,"Ad Valorem Tax Basis",{"$f":"IF($C1112=\"Avg Bk\",(C1124+C1125)/2,(IF($C1112=\"Orig Bk\",C1124,C1125)))","v":0},0,0,0,0,0,0,0,0,0,0,0,7.1826416666666058,12.422503666666557,28.229085749999939,37.217727916666519,98.767696750000042,92.870456750000031,126.68663908333305,122.88116808333336,215.74294608333341,258.81065808333346,327.54906200000011,353.40770058333328,376.5947089999998,377.81523566666687,384.87238508333331,384.9560746666665,395.01028175000016,443.02382733333332,465.6713398333336,483.88153675000007,{"$f":"IF($C1112=\"Avg Bk\",(AI1124+AI1125)/2,(IF($C1112=\"Orig Bk\",AI1124,AI1125)))","v":551.75701941666671},572.8251729166667,631.66393583333343,643.33987041666671,645.87959000000001,639.96925666666664,638.31485124999995,636.27039583333351,633.42632916666673,671.58817716666692,685.22319349999987,715.02259458333322,787.73785116666647,832.46605458333352,843.43252199999995,837.8556909166665,832.26351541666691,827.55415158333335,821.80938108333351,814.50027141666669,812.35686408333322,812.07611191666683,853.71418608333352,864.60757058333354,907.72463483333354,943.4156817500002,958.44206683333346,955.07371308333336,949.91847591666715,941.51474541666698,933.22048991666679,930.13392683333348,{"$f":"IF($C1112=\"Avg Bk\",(BO1124+BO1125)/2,(IF($C1112=\"Orig Bk\",BO1124,BO1125)))","v":923.01344533333349},912.77075383333352,934.24290108333355,984.07096225430826,989.46413361642215,993.41856911201921,1040.5546645793097,1033.2967708739181,1022.4439031755326,null,null,null,{"$f":"IF($C1112=\"Avg Bk\",(CA1124+CA1125)/2,(IF($C1112=\"Orig Bk\",CA1124,CA1125)))","v":7.1826416666666058},376.5947089999998,645.87959000000001,832.26351541666691,949.91847591666715,1022.4439031755326,1070.8816814030151,1090.1894075984744,1089.1010777334529,1055.3379841005965,1008.941235857465]
[null,"Ad Valorem Tax Calculation",{"$f":"C1126*C1115/12*C1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1126*AI1115/12*AI1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1126*BO1115/12*BO1123","v":0},0,0,0.90206504873311577,0.9070087891483869,0.91063368835268432,0.95384177586436714,0.94718870663442489,0.93724024457757149,null,null,null,{"$f":"SUM(D1127:O1127)","v":0},{"$f":"SUM(P1127:AA1127)","v":0},{"$f":"SUM(AB1127:AM1127)","v":0},{"$f":"SUM(AN1127:AY1127)","v":0},{"$f":"SUM(AZ1127:BK1127)","v":0},{"$f":"SUM(BL1127:BW1127)","v":5.5579782533105506},{"$f":"CG1126*CG1115*CG1123","v":11.779698495433166},{"$f":"CH1126*CH1115*CH1123","v":11.992083483583217},{"$f":"CI1126*CI1115*CI1123","v":11.980111855067982},{"$f":"CJ1126*CJ1115*CJ1123","v":11.608717825106561},{"$f":"CK1126*CK1115*CK1123","v":11.098353594432114}]
[]
[null,"DATA OUTPUT"]
["Ad Valorem Tax","Ad Valorem Tax per Period",{"$f":"C1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1127","v":0},0,0,0.90206504873311577,0.9070087891483869,0.91063368835268432,0.95384177586436714,0.94718870663442489,0.93724024457757149,null,null,null,{"$f":"CA1127","v":0},0,0,0,0,5.5579782533105506,11.779698495433166,11.992083483583217,11.980111855067982,11.608717825106561,11.098353594432114]
[null,"Ad Valorem Tax Payment",{"$f":"+C1130","v":0},null,null,null,null,null,{"$f":"SUM(D1130:I1130)","v":0},null,null,null,null,null,{"$f":"SUM(J1130:O1130)","v":0},null,null,null,null,null,{"$f":"SUM(P1130:U1130)","v":0},null,null,null,null,null,{"$f":"SUM(V1130:AA1130)","v":0},null,null,null,null,null,{"$f":"SUM(AB1130:AG1130)","v":0},null,null,null,null,null,{"$f":"SUM(AH1130:AM1130)","v":0},null,null,null,null,null,{"$f":"SUM(AN1130:AS1130)","v":0},null,null,null,null,null,{"$f":"SUM(AT1130:AY1130)","v":0},null,null,null,null,null,{"$f":"SUM(AZ1130:BE1130)","v":0},null,null,null,null,null,{"$f":"SUM(BF1130:BK1130)","v":0},null,null,null,null,null,{"$f":"SUM(BL1130:BQ1130)","v":0},null,null,null,null,null,{"$f":"SUM(BR1130:BW1130)","v":5.5579782533105506},null,null,null,{"$f":"SUM(D1131:O1131)","v":0},{"$f":"SUM(P1131:AA1131)","v":0},{"$f":"SUM(AB1131:AM1131)","v":0},{"$f":"SUM(AN1131:AY1131)","v":0},{"$f":"SUM(AZ1131:BK1131)","v":0},{"$f":"SUM(BL1131:BW1131)","v":5.5579782533105506},{"$f":"CG1130","v":11.779698495433166},{"$f":"CH1130","v":11.992083483583217},{"$f":"CI1130","v":11.980111855067982},{"$f":"CJ1130","v":11.608717825106561},{"$f":"CK1130","v":11.098353594432114}]
["Other Tax Liabilities","Ad Valorem Tax Liability",null,{"$f":"D1130-D1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1130-AJ1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1130-BP1131","v":0},0,0.90206504873311577,0.9070087891483869,0.91063368835268432,0.95384177586436714,0.94718870663442489,-4.620738008732979,null,null,null,{"$f":"O1132","v":0},{"$f":"AA1132","v":0},{"$f":"AM1132","v":0},{"$f":"AY1132","v":0},{"$f":"BK1132","v":0},0,0,0,0,0,0]
[]
[null,"Targeting Calculations"]
[null,"690 - 1.00.00"]
[null,"Cash Targeting"]
[null,"DATA INPUT"]
[null,"Cash or Equity Solve?",null,{"$f":"SUMIF($A$542:$A$1382,$B1138,D$542:D$1382)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($A$542:$A$1382,$B1138,AJ$542:AJ$1382)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMIF($A$542:$A$1382,$B1138,BP$542:BP$1382)","v":1},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1138,CG$542:CG$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1138,CH$542:CH$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1138,CI$542:CI$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1138,CJ$542:CJ$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1138,CK$542:CK$1382)","v":1}]
[null,"Total Assets",null,{"$f":"SUMIF($A$10:$A$353,$B1139,D$10:D$353)","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999999,1497.18146,1514.4289400000002,1541.97722,1553.3019600000002,1672.2231400000001,{"$f":"SUMIF($A$10:$A$353,$B1139,N$10:N$353)","v":1670.50855},1661.1490900000001,1649.84682,1649.11131,1641.5578099999998,1686.5656700000002,1664.1269300000001,1681.4009999999998,1661.0533800000003,1737.3730600000004,{"$f":"SUMIF($A$10:$A$353,$B1139,X$10:X$353)","v":1763.8986300000001},1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579900000001,1789.67103,1783.1831000000002,1814.6545000000001,1820.7598700000003,{"$f":"SUMIF($A$10:$A$353,$B1139,AH$10:AH$353)","v":1822.42794},1873.7612899999999,1878.17119,1920.3517200000001,1915.36941,1901.25091,1878.68226,1860.3695899999998,1841.6668800000002,1822.1652300000001,{"$f":"SUMIF($A$10:$A$353,$B1139,AR$10:AR$353)","v":1843.6688800000004},1840.64563,1853.7867799999999,1909.8438099999998,1937.9137600000004,1932.2219600000001,1909.9435899999999,1887.6498800000004,1866.2390100000002,1843.7926700000003,{"$f":"SUMIF($A$10:$A$353,$B1139,BB$10:BB$353)","v":1819.7820200000001},1800.9370699999999,1783.9548000000002,1808.8913200000002,1803.0831500000002,1829.4986800000001,1848.4882000000002,1846.8130500000002,1826.74317,1804.8864100000003,{"$f":"SUMIF($A$10:$A$353,$B1139,BL$10:BL$353)","v":1779.7811700000002},1754.7853500000001,1734.9972200000002,1711.1752200000001,1684.23099,1689.0015800000001,1721.951352330231,1710.5194275397159,1697.6977427668292,1728.2470829356482,1704.4170668316017,1676.9951791443107,null,null,null,{"$f":"O1139","v":1661.1490900000001},{"$f":"AA1139","v":1832.0670599999999},{"$f":"AM1139","v":1901.25091},{"$f":"AY1139","v":1887.6498800000004},{"$f":"BK1139","v":1804.8864100000003},{"$f":"BW1139","v":1676.9951791443107},{"$f":"SUMIF($A$10:$A$353,$B1139,CG$10:CG$353)","v":1562.7177972491368},1434.6946368323299,1375.1516135417485,1321.2325604800121,1289.1369399933042]
[null,"Total Capitalization & Liabilities",null,1446.68869,1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,1684.9939400000001,1689.7645300000001,1722.714302330231,1711.282377539716,1698.4606927668292,1729.0100329356487,1705.1800168316022,1677.7581291443112,null,null,null,1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[null,"Temporary Cash Investments",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Short Term Debt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Balance Sheet Difference",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22177000000010594,-4.2311700000000201,-2.7569700000001376,-1.3191799999999603,-0.4416799999999057,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76295000000050095,-0.76295000000050095,null,null,null,0,0,0,-0.7629500000000462,-0.7629500000000462,-0.76295000000050095,-0.76294999999981883,-0.7629500000000462,-0.76294999999981883,-0.76294999999981883,-0.76294999999981883]
[null,"Other Equity",null,1210.9743636962708,1168.3232536693336,1149.8681910597711,1199.7142676541175,1177.3712890375632,1180.4121422021728,1180.3366748595759,1188.4387843748302,1188.4282762676969,1294.8383732985499,1268.6408320555458,1234.5105712391091,1199.8855106916471,1172.4020424772721,1143.691486987221,1164.8618278716012,1126.3738960192115,1121.3583383222433,1079.7582791239256,1134.811524534291,1137.5736593766053,1162.325200840824,1139.3629623213744,1118.9255509751129,1074.9587868344975,1037.8886862737722,993.84227712911979,960.48172442915177,964.33461539620964,945.90948428286174,923.64919192897105,948.90136216647647,923.75159780743502,939.67277241948921,904.54631160023428,858.56657553178866,803.84235667071221,754.94629495442996,705.53690183709682,655.77144444755322,649.55474962714766,622.4336529276859,607.90463374828278,639.72782136226442,633.42918802306122,593.90783667415485,537.49897720953118,479.55898330999116,425.39914554808934,366.46411888453213,307.81483116550066,256.80856849172142,205.23294756356677,194.00883907272578,167.11080089668076,159.98963721006567,146.97080965741111,112.93037895071257,55.610953350711043,-0.72129181760737993,-59.886541345732667,-117.29032443902679,-169.47942132613252,-225.90541996405273,-286.0458595522357,-314.34827685983691,-330.07570478402135,-389.08733663252815,-452.48262308234303,-476.2412578514427,-555.60538879106048,-512.87868316871072,null,null,null,1234.5105712391091,1118.9255509751129,858.56657553178866,479.55898330999116,-0.72129181760737993,-512.87868316871072,-969.27902687981623,-1436.7706577298841,-1903.166766581842,-2383.6279397878143,-2855.3913197405736]
[null,"Short Term Debt Interest Rate",null,{"$f":"SUMIF($A$542:$A$1382,$B1145,D$542:D$1382)","v":1.8499999999999999E-2},1.8499999999999999E-2,1.8499999999999999E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.8500000000000001E-2,2.8500000000000001E-2,2.8500000000000001E-2,3.4000000000000002E-2,{"$f":"SUMIF($A$542:$A$1382,$B1145,N$542:N$1382)","v":3.4000000000000002E-2},3.4000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,{"$f":"SUMIF($A$542:$A$1382,$B1145,X$542:X$1382)","v":5.2999999999999999E-2},5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,{"$f":"SUMIF($A$542:$A$1382,$B1145,AH$542:AH$1382)","v":5.3499999999999999E-2},5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.3499999999999999E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,{"$f":"SUMIF($A$542:$A$1382,$B1145,AR$542:AR$1382)","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,{"$f":"SUMIF($A$542:$A$1382,$B1145,BB$542:BB$1382)","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,{"$f":"SUMIF($A$542:$A$1382,$B1145,BL$542:BL$1382)","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1145,CG$542:CG$1382)","v":5.0999999999999997E-2},5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
[null,"Temporary Cash Investment Rate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Composite Tax Rate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,null,null,null,null,null,null,null,null,null,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[]
[null,"CALCULATIONS"]
[null,"True Gap",null,{"$f":"IF(D1138=1,D1139-D1140+D1144,(D1139-D1141)-(D1140-D1142))","v":1210.9743636962708},1168.3232536693336,1149.8681910597711,1199.7142676541175,1177.3712890375634,1180.4121422021731,1180.3366748595759,1188.4387843748304,1188.4282762676969,1294.8383732985499,1268.6408320555461,1234.5105712391091,1199.8855106916474,1172.4020424772723,1143.691486987221,1164.8618278716015,1126.3738960192118,1121.3583383222433,1079.7582791239256,1134.811524534291,1137.5736593766053,1162.325200840824,1139.3629623213744,1118.9255509751129,1074.9587868344975,1037.8886862737725,993.84227712912002,960.481724429152,964.33461539620987,945.90948428286197,923.64919192897128,948.9013621664767,{"$f":"IF(AJ1138=1,AJ1139-AJ1140+AJ1144,(AJ1139-AJ1141)-(AJ1140-AJ1142))","v":923.75159780743525},939.67277241948943,904.5463116002345,858.56657553178889,803.84235667071243,754.94629495443019,705.53690183709705,655.77144444755345,649.55474962714788,622.43365292768613,608.12640374828288,635.4966513622644,630.67221802306108,592.58865667415489,537.05729720953127,478.79603330999112,424.63619554808929,365.70116888453208,307.05188116550062,256.04561849172137,204.46999756356672,193.24588907272573,166.34785089668071,159.22668721006562,146.20785965741106,112.16742895071252,54.848003350710997,-1.4842418176074261,-60.649491345732713,-118.05327443902684,-170.24237132613257,-226.66836996405277,{"$f":"IF(BP1138=1,BP1139-BP1140+BP1144,(BP1139-BP1141)-(BP1140-BP1142))","v":-286.80880955223574},-315.11122685983696,-330.8386547840214,-389.8502866325282,-453.24557308234307,-477.0042078514432,-556.36833879106098,-513.64163316871122,null,null,null,{"$f":"O1150","v":1234.5105712391091},{"$f":"AA1150","v":1118.9255509751129},{"$f":"AM1150","v":858.56657553178889},{"$f":"AY1150","v":478.79603330999112},{"$f":"BK1150","v":-1.4842418176074261},{"$f":"BW1150","v":-513.64163316871122},{"$f":"IF(CG1138=1,CG1139-CG1140+CG1144,(CG1139-CG1141)-(CG1140-CG1142))","v":-970.04197687981605},{"$f":"IF(CH1138=1,CH1139-CH1140+CH1144,(CH1139-CH1141)-(CH1140-CH1142))","v":-1437.5336077298841},{"$f":"IF(CI1138=1,CI1139-CI1140+CI1144,(CI1139-CI1141)-(CI1140-CI1142))","v":-1903.9297165818418},{"$f":"IF(CJ1138=1,CJ1139-CJ1140+CJ1144,(CJ1139-CJ1141)-(CJ1140-CJ1142))","v":-2384.3908897878141},{"$f":"IF(CK1138=1,CK1139-CK1140+CK1144,(CK1139-CK1141)-(CK1140-CK1142))","v":-2856.1542697405735}]
[null,"Average Interest Effect",null,{"$f":"IF(D1138=1,0,ROUND(IF(D1150>=0,((D1152/2)/(1-D1145/12)),((D1152/2)/(1-D1146/12)))-(D1152/2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1138=1,0,ROUND(IF(AJ1150>=0,((AJ1152/2)/(1-AJ1145/12)),((AJ1152/2)/(1-AJ1146/12)))-(AJ1152/2),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1138=1,0,ROUND(IF(BP1150>=0,((BP1152/2)/(1-BP1145/12)),((BP1152/2)/(1-BP1146/12)))-(BP1152/2),0))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1151:O1151)","v":0},{"$f":"SUM(P1151:AA1151)","v":0},{"$f":"SUM(AB1151:AM1151)","v":0},{"$f":"SUM(AN1151:AY1151)","v":0},{"$f":"SUM(AZ1151:BK1151)","v":0},{"$f":"SUM(BL1151:BW1151)","v":0},{"$f":"IF(CG1138=1,0,ROUND(IF(CG1150>=0,((CG1152/2)/(1-CG1145/12)),((CG1152/2)/(1-CG1146/12)))-(CG1152/2),0))","v":0},{"$f":"IF(CH1138=1,0,ROUND(IF(CH1150>=0,((CH1152/2)/(1-CH1145/12)),((CH1152/2)/(1-CH1146/12)))-(CH1152/2),0))","v":0},{"$f":"IF(CI1138=1,0,ROUND(IF(CI1150>=0,((CI1152/2)/(1-CI1145/12)),((CI1152/2)/(1-CI1146/12)))-(CI1152/2),0))","v":0},{"$f":"IF(CJ1138=1,0,ROUND(IF(CJ1150>=0,((CJ1152/2)/(1-CJ1145/12)),((CJ1152/2)/(1-CJ1146/12)))-(CJ1152/2),0))","v":0},{"$f":"IF(CK1138=1,0,ROUND(IF(CK1150>=0,((CK1152/2)/(1-CK1145/12)),((CK1152/2)/(1-CK1146/12)))-(CK1152/2),0))","v":0}]
[null,"Difference",null,{"$f":"ROUND(D1139-D1140-D1154+C1151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AJ1139-AJ1140-AJ1154+AI1151,0)","v":0},0,0,0,0,0,0,0,0,0,0,-4,-3,-1,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"ROUND(BP1139-BP1140-BP1154+BO1151,0)","v":-1},-1,-1,-1,-1,-1,-1,-1,null,null,null,{"$f":"O1152","v":0},{"$f":"AA1152","v":0},{"$f":"AM1152","v":0},{"$f":"AY1152","v":-1},{"$f":"BK1152","v":-1},{"$f":"BW1152","v":-1},{"$f":"ROUND(CG1139-CG1140-CG1154+CF1151,0)","v":-1},{"$f":"ROUND(CH1139-CH1140-CH1154+CG1151,0)","v":-1},{"$f":"ROUND(CI1139-CI1140-CI1154+CH1151,0)","v":-1},{"$f":"ROUND(CJ1139-CJ1140-CJ1154+CI1151,0)","v":-1},{"$f":"ROUND(CK1139-CK1140-CK1154+CJ1151,0)","v":-1}]
[null,"Cumulative Interest Effect",null,{"$f":"+D1151+C1153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ1151+AI1153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP1151+BO1153","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"+CA1151+BZ1153","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Composite tax payment effect",null,{"$f":"C1154","v":0},{"$f":"D1154","v":0},{"$f":"E1154","v":0},{"$f":"F1153*G1147","v":0},{"$f":"G1154","v":0},{"$f":"H1153*I1147","v":0},{"$f":"I1154","v":0},{"$f":"J1154","v":0},{"$f":"K1153*L1147","v":0},{"$f":"L1154","v":0},{"$f":"M1154","v":0},{"$f":"N1153*O1147","v":0},{"$f":"O1154","v":0},{"$f":"P1154","v":0},{"$f":"Q1154","v":0},{"$f":"R1153*S1147","v":0},{"$f":"S1154","v":0},{"$f":"T1153*U1147","v":0},{"$f":"U1154","v":0},{"$f":"V1154","v":0},{"$f":"W1153*X1147","v":0},{"$f":"X1154","v":0},{"$f":"Y1154","v":0},{"$f":"Z1153*AA1147","v":0},{"$f":"AA1154","v":0},{"$f":"AB1154","v":0},{"$f":"AC1154","v":0},{"$f":"AD1153*AE1147","v":0},{"$f":"AE1154","v":0},{"$f":"AF1153*AG1147","v":0},{"$f":"AG1154","v":0},{"$f":"AH1154","v":0},{"$f":"AI1153*AJ1147","v":0},{"$f":"AJ1154","v":0},{"$f":"AK1154","v":0},{"$f":"AL1153*AM1147","v":0},{"$f":"AM1154","v":0},{"$f":"AN1154","v":0},{"$f":"AO1154","v":0},{"$f":"AP1153*AQ1147","v":0},{"$f":"AQ1154","v":0},{"$f":"AR1153*AS1147","v":0},{"$f":"AS1154","v":0},{"$f":"AT1154","v":0},{"$f":"AU1153*AV1147","v":0},{"$f":"AV1154","v":0},{"$f":"AW1154","v":0},{"$f":"AX1153*AY1147","v":0},{"$f":"AY1154","v":0},{"$f":"AZ1154","v":0},{"$f":"BA1154","v":0},{"$f":"BB1153*BC1147","v":0},{"$f":"BC1154","v":0},{"$f":"BD1153*BE1147","v":0},{"$f":"BE1154","v":0},{"$f":"BF1154","v":0},{"$f":"BG1153*BH1147","v":0},{"$f":"BH1154","v":0},{"$f":"BI1154","v":0},{"$f":"BJ1153*BK1147","v":0},{"$f":"BK1154","v":0},{"$f":"BL1154","v":0},{"$f":"BM1154","v":0},{"$f":"BN1153*BO1147","v":0},{"$f":"BO1154","v":0},{"$f":"BP1153*BQ1147","v":0},{"$f":"BQ1154","v":0},{"$f":"BR1154","v":0},{"$f":"BS1153*BT1147","v":0},{"$f":"BT1154","v":0},{"$f":"BU1154","v":0},{"$f":"BV1153*BW1147","v":0},null,null,null,{"$f":"O1154","v":0},{"$f":"AA1154","v":0},{"$f":"AM1154","v":0},{"$f":"AY1154","v":0},{"$f":"BK1154","v":0},{"$f":"BW1154","v":0},{"$f":"CF1153*CG1147","v":0},{"$f":"CG1153*CH1147","v":0},{"$f":"CH1153*CI1147","v":0},{"$f":"CI1153*CJ1147","v":0},{"$f":"CJ1153*CK1147","v":0}]
[null,"OLD GAP BALANCE",null,{"$f":"IF(+D1142>0,D1142,D1141*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(+AJ1142>0,AJ1142,AJ1141*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(+BP1142>0,BP1142,BP1141*-1)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"O1155","v":0},{"$f":"AA1155","v":0},{"$f":"AM1155","v":0},{"$f":"AY1155","v":0},{"$f":"BK1155","v":0},{"$f":"BW1155","v":0},{"$f":"IF(+CG1142>0,CG1142,CG1141*-1)","v":0},{"$f":"IF(+CH1142>0,CH1142,CH1141*-1)","v":0},{"$f":"IF(+CI1142>0,CI1142,CI1141*-1)","v":0},{"$f":"IF(+CJ1142>0,CJ1142,CJ1141*-1)","v":0},{"$f":"IF(+CK1142>0,CK1142,CK1141*-1)","v":0}]
[null,"NEW GAP BALANCE",null,{"$f":"D1152+D1153+D1154+D1155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1152+AJ1153+AJ1154+AJ1155","v":0},0,0,0,0,0,0,0,0,0,0,-4,-3,-1,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"BP1152+BP1153+BP1154+BP1155","v":-1},-1,-1,-1,-1,-1,-1,-1,null,null,null,{"$f":"O1156","v":0},{"$f":"AA1156","v":0},{"$f":"AM1156","v":0},{"$f":"AY1156","v":-1},{"$f":"BK1156","v":-1},{"$f":"BW1156","v":-1},{"$f":"CG1152+CG1153+CG1154+CG1155","v":-1},{"$f":"CH1152+CH1153+CH1154+CH1155","v":-1},{"$f":"CI1152+CI1153+CI1154+CI1155","v":-1},{"$f":"CJ1152+CJ1153+CJ1154+CJ1155","v":-1},{"$f":"CK1152+CK1153+CK1154+CK1155","v":-1}]
[null,"TCIGAP ->",null,{"$f":"ROUND(+D1156-D1142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(+AJ1156-AJ1142,0)","v":0},0,0,0,0,0,0,0,0,0,0,-4,-3,-1,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"ROUND(+BP1156-BP1142,0)","v":-1},-1,-1,-1,-1,-1,-1,-1,null,null,null,{"$f":"O1157","v":0},{"$f":"AA1157","v":0},{"$f":"AM1157","v":0},{"$f":"AY1157","v":-1},{"$f":"BK1157","v":-1},{"$f":"BW1157","v":-1},{"$f":"ROUND(+CG1156-CG1142,0)","v":-1},{"$f":"ROUND(+CH1156-CH1142,0)","v":-1},{"$f":"ROUND(+CI1156-CI1142,0)","v":-1},{"$f":"ROUND(+CJ1156-CJ1142,0)","v":-1},{"$f":"ROUND(+CK1156-CK1142,0)","v":-1}]
[null,"STDGAP ->",null,{"$f":"ROUND(+D1156-D1141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(+AJ1156-AJ1141,0)","v":0},0,0,0,0,0,0,0,0,0,0,-4,-3,-1,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"ROUND(+BP1156-BP1141,0)","v":-1},-1,-1,-1,-1,-1,-1,-1,null,null,null,{"$f":"O1158","v":0},{"$f":"AA1158","v":0},{"$f":"AM1158","v":0},{"$f":"AY1158","v":-1},{"$f":"BK1158","v":-1},{"$f":"BW1158","v":-1},{"$f":"ROUND(+CG1156-CG1141,0)","v":-1},{"$f":"ROUND(+CH1156-CH1141,0)","v":-1},{"$f":"ROUND(+CI1156-CI1141,0)","v":-1},{"$f":"ROUND(+CJ1156-CJ1141,0)","v":-1},{"$f":"ROUND(+CK1156-CK1141,0)","v":-1}]
[null,"TCI Balance Need",null,{"$f":"IF(D1138=1,0,IF(D1150>=0,0,ABS(D1157)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1138=1,0,IF(AJ1150>=0,0,ABS(AJ1157)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1138=1,0,IF(BP1150>=0,0,ABS(BP1157)))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(CA1138=1,0,IF(CA1150>=0,0,ABS(CA1157)))","v":0},0,0,0,1,1,0,0,0,0,0]
[null,"STD Balance Need",null,{"$f":"IF(D1138=1,0,IF(D1150<=0,0,ABS(D1158)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1138=1,0,IF(AJ1150<=0,0,ABS(AJ1158)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1138=1,0,IF(BP1150<=0,0,ABS(BP1158)))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"IF(CA1138=1,0,IF(CA1150<=0,0,ABS(CA1158)))","v":0},0,0,1,0,0,0,0,0,0,0]
[]
[null,"Equity Copy From",null,{"$f":"IF(D1138=1,D1143-C1143+D1167+D1166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1138=1,AJ1143-AI1143+AJ1167+AJ1166,0)","v":0},0,0,0,0,0,0,0,0,0,0.4435399999999845,-8.905880000000252,2.948399999999765,2.8755800000003546,1.7550000000001091,-0.642540000000281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1138=1,BP1143-BO1143+BP1167+BP1166,0)","v":0},0,-15.72742792418444,-59.011631848506795,-63.395286449814876,-23.758634769100127,-79.36413093961778,42.726705622349755,null,null,null,null,null,null,null,null,null,{"$f":"IF(CG1138=1,CG1143-CF1143+CG1167+CG1166,0)","v":-456.40034371110482},{"$f":"IF(CH1138=1,CH1143-CG1143+CH1167+CH1166,0)","v":-467.49163085006808},{"$f":"IF(CI1138=1,CI1143-CH1143+CI1167+CI1166,0)","v":-466.39610885195771},{"$f":"IF(CJ1138=1,CJ1143-CI1143+CJ1167+CJ1166,0)","v":-480.46117320597205},{"$f":"IF(CK1138=1,CK1143-CJ1143+CK1167+CK1166,0)","v":-471.76337995275958}]
[null,"TCI / Equity Copy From",null,{"$f":"IF(D1138=1,0,D1159-C1159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1138=1,0,AJ1159-AI1159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1138=1,0,BP1159-BO1159)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(CG1138=1,0,CG1159-CF1159)","v":0},{"$f":"IF(CH1138=1,0,CH1159-CG1159)","v":0},{"$f":"IF(CI1138=1,0,CI1159-CH1159)","v":0},{"$f":"IF(CJ1138=1,0,CJ1159-CI1159)","v":0},{"$f":"IF(CK1138=1,0,CK1159-CJ1159)","v":0}]
[null,"STD / Equity Copy From",null,{"$f":"IF(D1138=1,0,D1160-C1160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1138=1,0,AJ1160-AI1160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1138=1,0,BP1160-BO1160)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(CG1138=1,0,CG1160-CF1160)","v":0},{"$f":"IF(CH1138=1,0,CH1160-CG1160)","v":0},{"$f":"IF(CI1138=1,0,CI1160-CH1160)","v":0},{"$f":"IF(CJ1138=1,0,CJ1160-CI1160)","v":0},{"$f":"IF(CK1138=1,0,CK1160-CJ1160)","v":0}]
[]
["Other Equity","Equity To Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22176999999987856,-4.452940000000126,1.4741999999998825,1.4377900000001773,0.87750000000005457,-0.3212700000001405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.72742792418444,-59.011631848506795,-63.395286449814876,-23.758634769099672,-79.36413093961778,42.726705622349755,null,null,null,null,null,null,null,null,null,-456.40034371110551,-467.49163085006785,-466.39610885195793,-480.46117320597205,-471.76337995275958]
["Temporary Cash Investments","TCI / Equity To Balance Sheet"]
["Short Term Debt","STD / Equity To Balance Sheet"]
[]
["Short Term Debt Interest Expense","Short Term Debt Interest Expense - Macro"]
["Temporary Cash Interest Income","Temporary Cash Interest Income - Macro"]
[]
[null,"Check STD Interest",null,{"$f":"D1170-D1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1170-AJ1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1170-BP1188","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"CG1170-CG1188","v":0},{"$f":"CH1170-CH1188","v":0},{"$f":"CI1170-CI1188","v":0},{"$f":"CJ1170-CJ1188","v":0},{"$f":"CK1170-CK1188","v":0}]
[null,"Check TCI Income",null,{"$f":"D1171-D1200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1171-AJ1200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1171-BP1200","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"CG1171-CG1200","v":0},{"$f":"CH1171-CH1200","v":0},{"$f":"CI1171-CI1200","v":0},{"$f":"CJ1171-CJ1200","v":0},{"$f":"CK1171-CK1200","v":0}]
[]
[null,"Difference Summation (Check)",null,{"$f":"ABS(+D1152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(+AJ1152)","v":0},0,0,0,0,0,0,0,0,0,0,4,3,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ABS(+BP1152)","v":1},1,1,1,1,1,1,1,null,null,null,{"$f":"O1176","v":0},{"$f":"AA1176","v":0},{"$f":"AM1176","v":0},{"$f":"AY1176","v":1},{"$f":"BK1176","v":1},{"$f":"BW1176","v":1},{"$f":"ABS(+CG1152)","v":1},{"$f":"ABS(+CH1152)","v":1},{"$f":"ABS(+CI1152)","v":1},{"$f":"ABS(+CJ1152)","v":1},{"$f":"ABS(+CK1152)","v":1}]
[]
[null,"Short Term Debt Interest"]
[null,"Short Term Debt Interest Rate - Daily",null,{"$f":"SUMIF($A$542:$A$1382,$B1179,D$542:D$1382)","v":5.138888888888889E-5},5.138888888888889E-5,5.138888888888889E-5,5.8333333333333333E-5,5.8333333333333333E-5,5.8333333333333333E-5,7.9166666666666662E-5,7.9166666666666662E-5,7.9166666666666662E-5,9.4444444444444456E-5,{"$f":"SUMIF($A$542:$A$1382,$B1179,N$542:N$1382)","v":9.4444444444444456E-5},9.4444444444444456E-5,1.1388888888888889E-4,1.1388888888888889E-4,1.1388888888888889E-4,1.3611111111111113E-4,1.3611111111111113E-4,1.3611111111111113E-4,1.4722222222222223E-4,1.4722222222222223E-4,{"$f":"SUMIF($A$542:$A$1382,$B1179,X$542:X$1382)","v":1.4722222222222223E-4},1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,{"$f":"SUMIF($A$542:$A$1382,$B1179,AH$542:AH$1382)","v":1.4861111111111111E-4},1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4861111111111111E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,{"$f":"SUMIF($A$542:$A$1382,$B1179,AR$542:AR$1382)","v":1.4166666666666665E-4},1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,{"$f":"SUMIF($A$542:$A$1382,$B1179,BB$542:BB$1382)","v":1.4166666666666665E-4},1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,{"$f":"SUMIF($A$542:$A$1382,$B1179,BL$542:BL$1382)","v":1.4166666666666665E-4},1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1179,CG$542:CG$1382)","v":1.4166666666666665E-4},1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4,1.4166666666666665E-4]
[null,"Interest Methodology",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"# Days in Period",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,360,360,360,360,360]
[null,"Short Term Debt Interest Transaction Day",null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
[]
[null,"Beginning Loan Balance",null,{"$f":"C1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1186","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"D1184","v":0},{"$f":"CA1186","v":0},0,0,0,0,0,0,0,0,0]
[null,"Transaction Amount",null,{"$f":"D1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1168","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1185:O1185)","v":0},{"$f":"SUM(P1185:AA1185)","v":0},{"$f":"SUM(AB1185:AM1185)","v":0},{"$f":"SUM(AN1185:AY1185)","v":0},{"$f":"SUM(AZ1185:BK1185)","v":0},{"$f":"SUM(BL1185:BW1185)","v":0},{"$f":"CG1168","v":0},{"$f":"CH1168","v":0},{"$f":"CI1168","v":0},{"$f":"CJ1168","v":0},{"$f":"CK1168","v":0}]
[null,"Ending Loan Balance",null,{"$f":"D1184+D1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1184+AJ1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1184+BP1185","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1184+CA1185","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Short Term Debt Interest Expense",null,{"$f":"IF(D1180=0,(D1184+D1186)/2*D1179*D1181,D1179*D1184*D1181+D1179*(D1181+1-D1182)*D1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1180=0,(AJ1184+AJ1186)/2*AJ1179*AJ1181,AJ1179*AJ1184*AJ1181+AJ1179*(AJ1181+1-AJ1182)*AJ1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1180=0,(BP1184+BP1186)/2*BP1179*BP1181,BP1179*BP1184*BP1181+BP1179*(BP1181+1-BP1182)*BP1185)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1188:O1188)","v":0},{"$f":"SUM(P1188:AA1188)","v":0},{"$f":"SUM(AB1188:AM1188)","v":0},{"$f":"SUM(AN1188:AY1188)","v":0},{"$f":"SUM(AZ1188:BK1188)","v":0},{"$f":"SUM(BL1188:BW1188)","v":0},{"$f":"IF(CG1180=0,(CG1184+CG1186)/2*CG1179*CG1181,CG1179*CG1184*CG1181+CG1179*(CG1181+1-CG1182)*CG1185)","v":0},{"$f":"IF(CH1180=0,(CH1184+CH1186)/2*CH1179*CH1181,CH1179*CH1184*CH1181+CH1179*(CH1181+1-CH1182)*CH1185)","v":0},{"$f":"IF(CI1180=0,(CI1184+CI1186)/2*CI1179*CI1181,CI1179*CI1184*CI1181+CI1179*(CI1181+1-CI1182)*CI1185)","v":0},{"$f":"IF(CJ1180=0,(CJ1184+CJ1186)/2*CJ1179*CJ1181,CJ1179*CJ1184*CJ1181+CJ1179*(CJ1181+1-CJ1182)*CJ1185)","v":0},{"$f":"IF(CK1180=0,(CK1184+CK1186)/2*CK1179*CK1181,CK1179*CK1184*CK1181+CK1179*(CK1181+1-CK1182)*CK1185)","v":0}]
[]
[null,"Temporary Cash Interest Income"]
[null,"Temporary Cash Investment Rate - Daily",null,{"$f":"SUMIF($A$542:$A$1382,$B1191,D$542:D$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1191,N$542:N$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1191,X$542:X$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1191,AH$542:AH$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1191,AR$542:AR$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1191,BB$542:BB$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1191,BL$542:BL$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1191,CG$542:CG$1382)","v":0},0,0,0,0]
[null,"Interest Methodology",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"# Days in Period",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,360,360,360,360,360]
[null,"Temporary Cash Interest Income Transaction Day",null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
[]
[null,"Beginning TCI Balance",null,{"$f":"C1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1198","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"D1196","v":0},{"$f":"CA1198","v":0},0,0,0,0,0,0,0,0,0]
[null,"Transaction Amount",null,{"$f":"D1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1167","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1197:O1197)","v":0},{"$f":"SUM(P1197:AA1197)","v":0},{"$f":"SUM(AB1197:AM1197)","v":0},{"$f":"SUM(AN1197:AY1197)","v":0},{"$f":"SUM(AZ1197:BK1197)","v":0},{"$f":"SUM(BL1197:BW1197)","v":0},{"$f":"CG1167","v":0},{"$f":"CH1167","v":0},{"$f":"CI1167","v":0},{"$f":"CJ1167","v":0},{"$f":"CK1167","v":0}]
[null,"Ending TCI Balance",null,{"$f":"D1196+D1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1196+AJ1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1196+BP1197","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1196+CA1197","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Temporary Cash Interest Income",null,{"$f":"IF(D1192=0,(D1196+D1198)/2*D1191*D1193,D1191*D1196*D1193+D1191*(D1193+1-D1194)*D1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1192=0,(AJ1196+AJ1198)/2*AJ1191*AJ1193,AJ1191*AJ1196*AJ1193+AJ1191*(AJ1193+1-AJ1194)*AJ1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1192=0,(BP1196+BP1198)/2*BP1191*BP1193,BP1191*BP1196*BP1193+BP1191*(BP1193+1-BP1194)*BP1197)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1200:O1200)","v":0},{"$f":"SUM(P1200:AA1200)","v":0},{"$f":"SUM(AB1200:AM1200)","v":0},{"$f":"SUM(AN1200:AY1200)","v":0},{"$f":"SUM(AZ1200:BK1200)","v":0},{"$f":"SUM(BL1200:BW1200)","v":0},{"$f":"IF(CG1192=0,(CG1196+CG1198)/2*CG1191*CG1193,CG1191*CG1196*CG1193+CG1191*(CG1193+1-CG1194)*CG1197)","v":0},{"$f":"IF(CH1192=0,(CH1196+CH1198)/2*CH1191*CH1193,CH1191*CH1196*CH1193+CH1191*(CH1193+1-CH1194)*CH1197)","v":0},{"$f":"IF(CI1192=0,(CI1196+CI1198)/2*CI1191*CI1193,CI1191*CI1196*CI1193+CI1191*(CI1193+1-CI1194)*CI1197)","v":0},{"$f":"IF(CJ1192=0,(CJ1196+CJ1198)/2*CJ1191*CJ1193,CJ1191*CJ1196*CJ1193+CJ1191*(CJ1193+1-CJ1194)*CJ1197)","v":0},{"$f":"IF(CK1192=0,(CK1196+CK1198)/2*CK1191*CK1193,CK1191*CK1196*CK1193+CK1191*(CK1193+1-CK1194)*CK1197)","v":0}]
[]
[null,"Cap Structure Targeting"]
[null,"Target Capitalization Period?",null,{"$f":"SUMIF($A$542:$A$1382,$B1203,D$542:D$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1203,AJ$542:AJ$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1203,BP$542:BP$1382)","v":0},0,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1203,CG$542:CG$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1203,CH$542:CH$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1203,CI$542:CI$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1203,CJ$542:CJ$1382)","v":1},{"$f":"SUMIF($A$542:$A$1382,$B1203,CK$542:CK$1382)","v":1}]
[]
[null,"Target Debt %",null,{"$f":"SUMIF($A$542:$A$1382,$B1205,D$542:D$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1205,N$542:N$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1205,X$542:X$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1205,AH$542:AH$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1205,AR$542:AR$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1205,BB$542:BB$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1205,BL$542:BL$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1205,CG$542:CG$1382)","v":0},0,0,0,0]
[null,"Target Preferred %",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Target Trust Preferred %",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Target Equity %",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[]
[null,"Debt %",null,{"$f":"SUMIF($A$10:$A$353,$B1210,D$10:D$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1210,N$10:N$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1210,X$10:X$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1210,AH$10:AH$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1210,AR$10:AR$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1210,BB$10:BB$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1210,BL$10:BL$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B1210,CA$10:CA$353)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Preferred %",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trust Preferred %",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity %",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Composite Tax Rate",null,{"$f":"SUMIF($A$542:$A$1382,$B1215,D$542:D$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1215,AJ$542:AJ$1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1215,BP$542:BP$1382)","v":0},0,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1215,CG$542:CG$1382)","v":0.38574999999999998},{"$f":"SUMIF($A$542:$A$1382,$B1215,CH$542:CH$1382)","v":0.38574999999999998},{"$f":"SUMIF($A$542:$A$1382,$B1215,CI$542:CI$1382)","v":0.38574999999999998},{"$f":"SUMIF($A$542:$A$1382,$B1215,CJ$542:CJ$1382)","v":0.38574999999999998},{"$f":"SUMIF($A$542:$A$1382,$B1215,CK$542:CK$1382)","v":0.38574999999999998}]
[]
[null,"Total Long Term Debt",null,{"$f":"SUMIF($A$10:$A$353,$B1217,D$10:D$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1217,N$10:N$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1217,X$10:X$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1217,AH$10:AH$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1217,AR$10:AR$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1217,BB$10:BB$353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$10:$A$353,$B1217,BL$10:BL$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$10:$A$353,$B1217,CA$10:CA$353)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total Short Term Debt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preferred Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trust Preferred Securities",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Common Equity",null,1446.68869,1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,1684.9939400000001,1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[null,"Total Capitalization",null,1446.68869,1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,1878.1711899999998,1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,1684.9939400000001,1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,1661.1490900000001,1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[null,"Actual Debt $",null,{"$f":"D1217+D1218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1217+AJ1218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1217+BP1218","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1217+CA1218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Actual Preferred $",null,{"$f":"D1219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1219","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1219","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Actual Trust Preferred $",null,{"$f":"D1220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1220","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1220","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Actual Equity $",null,{"$f":"D1221","v":1446.68869},1427.9009500000002,1426.9670600000002,1495.1945799999999,1489.1425299999996,1497.1814599999998,1514.4289400000002,1541.9772199999998,1553.3019600000002,1672.2231400000001,1670.5085499999998,1661.1490900000001,1649.8468199999998,1649.1113099999998,1641.5578099999998,1686.56567,1664.1269299999999,1681.4009999999998,1661.0533800000003,1737.3730600000004,1763.8986300000001,1816.0956000000001,1825.41284,1832.0670599999999,1816.7454700000003,1807.2579899999998,1789.6710299999997,1783.1831,1814.6544999999999,1820.7598700000001,1822.4279399999998,1873.7612899999997,{"$f":"AJ1221","v":1878.1711899999998},1920.3517199999999,1915.3694099999998,1901.2509099999997,1878.6822599999998,1860.3695899999996,1841.66688,1822.1652299999998,1843.6688800000002,1840.6456299999998,1853.5650099999998,1914.0749799999999,1940.6707300000005,1933.54114,1910.3852699999998,1888.4128300000004,1867.0019600000003,1844.5556200000003,1820.5449700000001,1801.70002,1784.7177500000003,1809.6542700000002,1803.8461000000002,1830.2616300000002,1849.2511500000003,1847.5760000000002,1827.50612,1805.6493600000003,1780.5441200000002,1755.5483000000002,1735.7601700000002,1711.9381700000001,{"$f":"BP1221","v":1684.9939400000001},1689.7645300000001,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,{"$f":"CA1221","v":1661.1490900000001},1832.0670599999999,1901.2509099999997,1888.4128300000004,1805.6493600000003,1677.7581291443112,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[null,"Target Debt $",null,{"$f":"((D1222+D1218)*D1205*D1203)","v":0},{"$f":"(E1222+E1218)*E1205*E1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AK1222+AK1218)*AK1205*AK1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ1222+BQ1218)*BQ1205*BQ1203","v":0},0,0,0,0,0,0,null,null,null,{"$f":"(CA1222+CA1218)*CA1205*CA1203","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Target Preferred $",null,{"$f":"(D1222+D1218)*D1206*D1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ1222+AJ1218)*AJ1206*AJ1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP1222+BP1218)*BP1206*BP1203","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"(CA1222+CA1218)*CA1206*CA1203","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Target Trust Preferred $",null,{"$f":"(D1222+D1218)*D1207*D1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ1222+AJ1218)*AJ1207*AJ1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP1222+BP1218)*BP1207*BP1203","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"(CA1222+CA1218)*CA1207*CA1203","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Target Equity $",null,{"$f":"(D1222+D1218)*D1208*D1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ1222+AJ1218)*AJ1208*AJ1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP1222+BP1218)*BP1208*BP1203","v":0},0,1703.2413339028292,1672.7240883842082,1639.6298780027885,1648.3233000770633,1602.1594808020152,1677.7581291443112,null,null,null,{"$f":"(CA1222+CA1218)*CA1208*CA1203","v":0},0,0,0,0,0,1563.4807472491366,1435.45758683233,1375.9145635417483,1321.9955104800119,1289.899889993304]
[]
[null,"Debt Needed",null,{"$f":"(D1229-D1224)*D1203","v":0},{"$f":"((E1229-E1224)-SUM($D1234:D1234))*E1203","v":0},{"$f":"((F1229-F1224)-SUM($D1234:E1234))*F1203","v":0},{"$f":"((G1229-G1224)-SUM($D1234:F1234))*G1203","v":0},{"$f":"((H1229-H1224)-SUM($D1234:G1234))*H1203","v":0},{"$f":"((I1229-I1224)-SUM($D1234:H1234))*I1203","v":0},{"$f":"((J1229-J1224)-SUM($D1234:I1234))*J1203","v":0},{"$f":"((K1229-K1224)-SUM($D1234:J1234))*K1203","v":0},{"$f":"((L1229-L1224)-SUM($D1234:K1234))*L1203","v":0},{"$f":"((M1229-M1224)-SUM($D1234:L1234))*M1203","v":0},{"$f":"((N1229-N1224)-SUM($D1234:M1234))*N1203","v":0},{"$f":"((O1229-O1224)-SUM($D1234:N1234))*O1203","v":0},{"$f":"((P1229-P1224)-SUM($D1234:O1234))*P1203","v":0},{"$f":"((Q1229-Q1224)-SUM($D1234:P1234))*Q1203","v":0},{"$f":"((R1229-R1224)-SUM($D1234:Q1234))*R1203","v":0},{"$f":"((S1229-S1224)-SUM($D1234:R1234))*S1203","v":0},{"$f":"((T1229-T1224)-SUM($D1234:S1234))*T1203","v":0},{"$f":"((U1229-U1224)-SUM($D1234:T1234))*U1203","v":0},{"$f":"((V1229-V1224)-SUM($D1234:U1234))*V1203","v":0},{"$f":"((W1229-W1224)-SUM($D1234:V1234))*W1203","v":0},{"$f":"((X1229-X1224)-SUM($D1234:W1234))*X1203","v":0},{"$f":"((Y1229-Y1224)-SUM($D1234:X1234))*Y1203","v":0},{"$f":"((Z1229-Z1224)-SUM($D1234:Y1234))*Z1203","v":0},{"$f":"((AA1229-AA1224)-SUM($D1234:Z1234))*AA1203","v":0},{"$f":"((AB1229-AB1224)-SUM($D1234:AA1234))*AB1203","v":0},{"$f":"((AC1229-AC1224)-SUM($D1234:AB1234))*AC1203","v":0},{"$f":"((AD1229-AD1224)-SUM($D1234:AC1234))*AD1203","v":0},{"$f":"((AE1229-AE1224)-SUM($D1234:AD1234))*AE1203","v":0},{"$f":"((AF1229-AF1224)-SUM($D1234:AE1234))*AF1203","v":0},{"$f":"((AG1229-AG1224)-SUM($D1234:AF1234))*AG1203","v":0},{"$f":"((AH1229-AH1224)-SUM($D1234:AG1234))*AH1203","v":0},{"$f":"((AI1229-AI1224)-SUM($D1234:AH1234))*AI1203","v":0},{"$f":"((AJ1229-AJ1224)-SUM($D1234:AI1234))*AJ1203","v":0},{"$f":"((AK1229-AK1224)-SUM($D1234:AJ1234))*AK1203","v":0},{"$f":"((AL1229-AL1224)-SUM($D1234:AK1234))*AL1203","v":0},{"$f":"((AM1229-AM1224)-SUM($D1234:AL1234))*AM1203","v":0},{"$f":"((AN1229-AN1224)-SUM($D1234:AM1234))*AN1203","v":0},{"$f":"((AO1229-AO1224)-SUM($D1234:AN1234))*AO1203","v":0},{"$f":"((AP1229-AP1224)-SUM($D1234:AO1234))*AP1203","v":0},{"$f":"((AQ1229-AQ1224)-SUM($D1234:AP1234))*AQ1203","v":0},{"$f":"((AR1229-AR1224)-SUM($D1234:AQ1234))*AR1203","v":0},{"$f":"((AS1229-AS1224)-SUM($D1234:AR1234))*AS1203","v":0},{"$f":"((AT1229-AT1224)-SUM($D1234:AS1234))*AT1203","v":0},{"$f":"((AU1229-AU1224)-SUM($D1234:AT1234))*AU1203","v":0},{"$f":"((AV1229-AV1224)-SUM($D1234:AU1234))*AV1203","v":0},{"$f":"((AW1229-AW1224)-SUM($D1234:AV1234))*AW1203","v":0},{"$f":"((AX1229-AX1224)-SUM($D1234:AW1234))*AX1203","v":0},{"$f":"((AY1229-AY1224)-SUM($D1234:AX1234))*AY1203","v":0},{"$f":"((AZ1229-AZ1224)-SUM($D1234:AY1234))*AZ1203","v":0},{"$f":"((BA1229-BA1224)-SUM($D1234:AZ1234))*BA1203","v":0},{"$f":"((BB1229-BB1224)-SUM($D1234:BA1234))*BB1203","v":0},{"$f":"((BC1229-BC1224)-SUM($D1234:BB1234))*BC1203","v":0},{"$f":"((BD1229-BD1224)-SUM($D1234:BC1234))*BD1203","v":0},{"$f":"((BE1229-BE1224)-SUM($D1234:BD1234))*BE1203","v":0},{"$f":"((BF1229-BF1224)-SUM($D1234:BE1234))*BF1203","v":0},{"$f":"((BG1229-BG1224)-SUM($D1234:BF1234))*BG1203","v":0},{"$f":"((BH1229-BH1224)-SUM($D1234:BG1234))*BH1203","v":0},{"$f":"((BI1229-BI1224)-SUM($D1234:BH1234))*BI1203","v":0},{"$f":"((BJ1229-BJ1224)-SUM($D1234:BI1234))*BJ1203","v":0},{"$f":"((BK1229-BK1224)-SUM($D1234:BJ1234))*BK1203","v":0},{"$f":"((BL1229-BL1224)-SUM($D1234:BK1234))*BL1203","v":0},{"$f":"((BM1229-BM1224)-SUM($D1234:BL1234))*BM1203","v":0},{"$f":"((BN1229-BN1224)-SUM($D1234:BM1234))*BN1203","v":0},{"$f":"((BO1229-BO1224)-SUM($D1234:BN1234))*BO1203","v":0},{"$f":"((BP1229-BP1224)-SUM($D1234:BO1234))*BP1203","v":0},{"$f":"((BQ1229-BQ1224)-SUM($D1234:BP1234))*BQ1203","v":0},{"$f":"((BR1229-BR1224)-SUM($D1234:BQ1234))*BR1203","v":0},{"$f":"((BS1229-BS1224)-SUM($D1234:BR1234))*BS1203","v":0},{"$f":"((BT1229-BT1224)-SUM($D1234:BS1234))*BT1203","v":0},{"$f":"((BU1229-BU1224)-SUM($D1234:BT1234))*BU1203","v":0},{"$f":"((BV1229-BV1224)-SUM($D1234:BU1234))*BV1203","v":0},{"$f":"((BW1229-BW1224)-SUM($D1234:BV1234))*BW1203","v":0},null,null,null,{"$f":"((CA1229-CA1224)-SUM($BZ1234:BZ1234))*CA1203","v":0},{"$f":"((CB1229-CB1224)-SUM($BZ1234:CA1234))*CB1203","v":0},{"$f":"((CC1229-CC1224)-SUM($BZ1234:CB1234))*CC1203","v":0},{"$f":"((CD1229-CD1224)-SUM($BZ1234:CC1234))*CD1203","v":0},{"$f":"((CE1229-CE1224)-SUM($BZ1234:CD1234))*CE1203","v":0},{"$f":"((CF1229-CF1224)-SUM($BZ1234:CE1234))*CF1203","v":0},{"$f":"((CG1229-CG1224)-SUM($BZ1234:CF1234))*CG1203","v":0},{"$f":"((CH1229-CH1224)-SUM($BZ1234:CG1234))*CH1203","v":0},{"$f":"((CI1229-CI1224)-SUM($BZ1234:CH1234))*CI1203","v":0},{"$f":"((CJ1229-CJ1224)-SUM($BZ1234:CI1234))*CJ1203","v":0},{"$f":"((CK1229-CK1224)-SUM($BZ1234:CJ1234))*CK1203","v":0}]
[null,"Preferred Needed",null,{"$f":"(D1230-D1225)*D1203","v":0},{"$f":"((E1230-E1225)-SUM($D1235:D1235))*E1203","v":0},{"$f":"((F1230-F1225)-SUM($D1235:E1235))*F1203","v":0},{"$f":"((G1230-G1225)-SUM($D1235:F1235))*G1203","v":0},{"$f":"((H1230-H1225)-SUM($D1235:G1235))*H1203","v":0},{"$f":"((I1230-I1225)-SUM($D1235:H1235))*I1203","v":0},{"$f":"((J1230-J1225)-SUM($D1235:I1235))*J1203","v":0},{"$f":"((K1230-K1225)-SUM($D1235:J1235))*K1203","v":0},{"$f":"((L1230-L1225)-SUM($D1235:K1235))*L1203","v":0},{"$f":"((M1230-M1225)-SUM($D1235:L1235))*M1203","v":0},{"$f":"((N1230-N1225)-SUM($D1235:M1235))*N1203","v":0},{"$f":"((O1230-O1225)-SUM($D1235:N1235))*O1203","v":0},{"$f":"((P1230-P1225)-SUM($D1235:O1235))*P1203","v":0},{"$f":"((Q1230-Q1225)-SUM($D1235:P1235))*Q1203","v":0},{"$f":"((R1230-R1225)-SUM($D1235:Q1235))*R1203","v":0},{"$f":"((S1230-S1225)-SUM($D1235:R1235))*S1203","v":0},{"$f":"((T1230-T1225)-SUM($D1235:S1235))*T1203","v":0},{"$f":"((U1230-U1225)-SUM($D1235:T1235))*U1203","v":0},{"$f":"((V1230-V1225)-SUM($D1235:U1235))*V1203","v":0},{"$f":"((W1230-W1225)-SUM($D1235:V1235))*W1203","v":0},{"$f":"((X1230-X1225)-SUM($D1235:W1235))*X1203","v":0},{"$f":"((Y1230-Y1225)-SUM($D1235:X1235))*Y1203","v":0},{"$f":"((Z1230-Z1225)-SUM($D1235:Y1235))*Z1203","v":0},{"$f":"((AA1230-AA1225)-SUM($D1235:Z1235))*AA1203","v":0},{"$f":"((AB1230-AB1225)-SUM($D1235:AA1235))*AB1203","v":0},{"$f":"((AC1230-AC1225)-SUM($D1235:AB1235))*AC1203","v":0},{"$f":"((AD1230-AD1225)-SUM($D1235:AC1235))*AD1203","v":0},{"$f":"((AE1230-AE1225)-SUM($D1235:AD1235))*AE1203","v":0},{"$f":"((AF1230-AF1225)-SUM($D1235:AE1235))*AF1203","v":0},{"$f":"((AG1230-AG1225)-SUM($D1235:AF1235))*AG1203","v":0},{"$f":"((AH1230-AH1225)-SUM($D1235:AG1235))*AH1203","v":0},{"$f":"((AI1230-AI1225)-SUM($D1235:AH1235))*AI1203","v":0},{"$f":"((AJ1230-AJ1225)-SUM($D1235:AI1235))*AJ1203","v":0},{"$f":"((AK1230-AK1225)-SUM($D1235:AJ1235))*AK1203","v":0},{"$f":"((AL1230-AL1225)-SUM($D1235:AK1235))*AL1203","v":0},{"$f":"((AM1230-AM1225)-SUM($D1235:AL1235))*AM1203","v":0},{"$f":"((AN1230-AN1225)-SUM($D1235:AM1235))*AN1203","v":0},{"$f":"((AO1230-AO1225)-SUM($D1235:AN1235))*AO1203","v":0},{"$f":"((AP1230-AP1225)-SUM($D1235:AO1235))*AP1203","v":0},{"$f":"((AQ1230-AQ1225)-SUM($D1235:AP1235))*AQ1203","v":0},{"$f":"((AR1230-AR1225)-SUM($D1235:AQ1235))*AR1203","v":0},{"$f":"((AS1230-AS1225)-SUM($D1235:AR1235))*AS1203","v":0},{"$f":"((AT1230-AT1225)-SUM($D1235:AS1235))*AT1203","v":0},{"$f":"((AU1230-AU1225)-SUM($D1235:AT1235))*AU1203","v":0},{"$f":"((AV1230-AV1225)-SUM($D1235:AU1235))*AV1203","v":0},{"$f":"((AW1230-AW1225)-SUM($D1235:AV1235))*AW1203","v":0},{"$f":"((AX1230-AX1225)-SUM($D1235:AW1235))*AX1203","v":0},{"$f":"((AY1230-AY1225)-SUM($D1235:AX1235))*AY1203","v":0},{"$f":"((AZ1230-AZ1225)-SUM($D1235:AY1235))*AZ1203","v":0},{"$f":"((BA1230-BA1225)-SUM($D1235:AZ1235))*BA1203","v":0},{"$f":"((BB1230-BB1225)-SUM($D1235:BA1235))*BB1203","v":0},{"$f":"((BC1230-BC1225)-SUM($D1235:BB1235))*BC1203","v":0},{"$f":"((BD1230-BD1225)-SUM($D1235:BC1235))*BD1203","v":0},{"$f":"((BE1230-BE1225)-SUM($D1235:BD1235))*BE1203","v":0},{"$f":"((BF1230-BF1225)-SUM($D1235:BE1235))*BF1203","v":0},{"$f":"((BG1230-BG1225)-SUM($D1235:BF1235))*BG1203","v":0},{"$f":"((BH1230-BH1225)-SUM($D1235:BG1235))*BH1203","v":0},{"$f":"((BI1230-BI1225)-SUM($D1235:BH1235))*BI1203","v":0},{"$f":"((BJ1230-BJ1225)-SUM($D1235:BI1235))*BJ1203","v":0},{"$f":"((BK1230-BK1225)-SUM($D1235:BJ1235))*BK1203","v":0},{"$f":"((BL1230-BL1225)-SUM($D1235:BK1235))*BL1203","v":0},{"$f":"((BM1230-BM1225)-SUM($D1235:BL1235))*BM1203","v":0},{"$f":"((BN1230-BN1225)-SUM($D1235:BM1235))*BN1203","v":0},{"$f":"((BO1230-BO1225)-SUM($D1235:BN1235))*BO1203","v":0},{"$f":"((BP1230-BP1225)-SUM($D1235:BO1235))*BP1203","v":0},{"$f":"((BQ1230-BQ1225)-SUM($D1235:BP1235))*BQ1203","v":0},{"$f":"((BR1230-BR1225)-SUM($D1235:BQ1235))*BR1203","v":0},{"$f":"((BS1230-BS1225)-SUM($D1235:BR1235))*BS1203","v":0},{"$f":"((BT1230-BT1225)-SUM($D1235:BS1235))*BT1203","v":0},{"$f":"((BU1230-BU1225)-SUM($D1235:BT1235))*BU1203","v":0},{"$f":"((BV1230-BV1225)-SUM($D1235:BU1235))*BV1203","v":0},{"$f":"((BW1230-BW1225)-SUM($D1235:BV1235))*BW1203","v":0},null,null,null,{"$f":"((CA1230-CA1225)-SUM($BZ1235:BZ1235))*CA1203","v":0},{"$f":"((CB1230-CB1225)-SUM($BZ1235:CA1235))*CB1203","v":0},{"$f":"((CC1230-CC1225)-SUM($BZ1235:CB1235))*CC1203","v":0},{"$f":"((CD1230-CD1225)-SUM($BZ1235:CC1235))*CD1203","v":0},{"$f":"((CE1230-CE1225)-SUM($BZ1235:CD1235))*CE1203","v":0},{"$f":"((CF1230-CF1225)-SUM($BZ1235:CE1235))*CF1203","v":0},{"$f":"((CG1230-CG1225)-SUM($BZ1235:CF1235))*CG1203","v":0},{"$f":"((CH1230-CH1225)-SUM($BZ1235:CG1235))*CH1203","v":0},{"$f":"((CI1230-CI1225)-SUM($BZ1235:CH1235))*CI1203","v":0},{"$f":"((CJ1230-CJ1225)-SUM($BZ1235:CI1235))*CJ1203","v":0},{"$f":"((CK1230-CK1225)-SUM($BZ1235:CJ1235))*CK1203","v":0}]
[null,"Trust Preferred Needed",null,{"$f":"(D1231-D1226)*D1203","v":0},{"$f":"((E1231-E1226)-SUM($D1236:D1236))*E1203","v":0},{"$f":"((F1231-F1226)-SUM($D1236:E1236))*F1203","v":0},{"$f":"((G1231-G1226)-SUM($D1236:F1236))*G1203","v":0},{"$f":"((H1231-H1226)-SUM($D1236:G1236))*H1203","v":0},{"$f":"((I1231-I1226)-SUM($D1236:H1236))*I1203","v":0},{"$f":"((J1231-J1226)-SUM($D1236:I1236))*J1203","v":0},{"$f":"((K1231-K1226)-SUM($D1236:J1236))*K1203","v":0},{"$f":"((L1231-L1226)-SUM($D1236:K1236))*L1203","v":0},{"$f":"((M1231-M1226)-SUM($D1236:L1236))*M1203","v":0},{"$f":"((N1231-N1226)-SUM($D1236:M1236))*N1203","v":0},{"$f":"((O1231-O1226)-SUM($D1236:N1236))*O1203","v":0},{"$f":"((P1231-P1226)-SUM($D1236:O1236))*P1203","v":0},{"$f":"((Q1231-Q1226)-SUM($D1236:P1236))*Q1203","v":0},{"$f":"((R1231-R1226)-SUM($D1236:Q1236))*R1203","v":0},{"$f":"((S1231-S1226)-SUM($D1236:R1236))*S1203","v":0},{"$f":"((T1231-T1226)-SUM($D1236:S1236))*T1203","v":0},{"$f":"((U1231-U1226)-SUM($D1236:T1236))*U1203","v":0},{"$f":"((V1231-V1226)-SUM($D1236:U1236))*V1203","v":0},{"$f":"((W1231-W1226)-SUM($D1236:V1236))*W1203","v":0},{"$f":"((X1231-X1226)-SUM($D1236:W1236))*X1203","v":0},{"$f":"((Y1231-Y1226)-SUM($D1236:X1236))*Y1203","v":0},{"$f":"((Z1231-Z1226)-SUM($D1236:Y1236))*Z1203","v":0},{"$f":"((AA1231-AA1226)-SUM($D1236:Z1236))*AA1203","v":0},{"$f":"((AB1231-AB1226)-SUM($D1236:AA1236))*AB1203","v":0},{"$f":"((AC1231-AC1226)-SUM($D1236:AB1236))*AC1203","v":0},{"$f":"((AD1231-AD1226)-SUM($D1236:AC1236))*AD1203","v":0},{"$f":"((AE1231-AE1226)-SUM($D1236:AD1236))*AE1203","v":0},{"$f":"((AF1231-AF1226)-SUM($D1236:AE1236))*AF1203","v":0},{"$f":"((AG1231-AG1226)-SUM($D1236:AF1236))*AG1203","v":0},{"$f":"((AH1231-AH1226)-SUM($D1236:AG1236))*AH1203","v":0},{"$f":"((AI1231-AI1226)-SUM($D1236:AH1236))*AI1203","v":0},{"$f":"((AJ1231-AJ1226)-SUM($D1236:AI1236))*AJ1203","v":0},{"$f":"((AK1231-AK1226)-SUM($D1236:AJ1236))*AK1203","v":0},{"$f":"((AL1231-AL1226)-SUM($D1236:AK1236))*AL1203","v":0},{"$f":"((AM1231-AM1226)-SUM($D1236:AL1236))*AM1203","v":0},{"$f":"((AN1231-AN1226)-SUM($D1236:AM1236))*AN1203","v":0},{"$f":"((AO1231-AO1226)-SUM($D1236:AN1236))*AO1203","v":0},{"$f":"((AP1231-AP1226)-SUM($D1236:AO1236))*AP1203","v":0},{"$f":"((AQ1231-AQ1226)-SUM($D1236:AP1236))*AQ1203","v":0},{"$f":"((AR1231-AR1226)-SUM($D1236:AQ1236))*AR1203","v":0},{"$f":"((AS1231-AS1226)-SUM($D1236:AR1236))*AS1203","v":0},{"$f":"((AT1231-AT1226)-SUM($D1236:AS1236))*AT1203","v":0},{"$f":"((AU1231-AU1226)-SUM($D1236:AT1236))*AU1203","v":0},{"$f":"((AV1231-AV1226)-SUM($D1236:AU1236))*AV1203","v":0},{"$f":"((AW1231-AW1226)-SUM($D1236:AV1236))*AW1203","v":0},{"$f":"((AX1231-AX1226)-SUM($D1236:AW1236))*AX1203","v":0},{"$f":"((AY1231-AY1226)-SUM($D1236:AX1236))*AY1203","v":0},{"$f":"((AZ1231-AZ1226)-SUM($D1236:AY1236))*AZ1203","v":0},{"$f":"((BA1231-BA1226)-SUM($D1236:AZ1236))*BA1203","v":0},{"$f":"((BB1231-BB1226)-SUM($D1236:BA1236))*BB1203","v":0},{"$f":"((BC1231-BC1226)-SUM($D1236:BB1236))*BC1203","v":0},{"$f":"((BD1231-BD1226)-SUM($D1236:BC1236))*BD1203","v":0},{"$f":"((BE1231-BE1226)-SUM($D1236:BD1236))*BE1203","v":0},{"$f":"((BF1231-BF1226)-SUM($D1236:BE1236))*BF1203","v":0},{"$f":"((BG1231-BG1226)-SUM($D1236:BF1236))*BG1203","v":0},{"$f":"((BH1231-BH1226)-SUM($D1236:BG1236))*BH1203","v":0},{"$f":"((BI1231-BI1226)-SUM($D1236:BH1236))*BI1203","v":0},{"$f":"((BJ1231-BJ1226)-SUM($D1236:BI1236))*BJ1203","v":0},{"$f":"((BK1231-BK1226)-SUM($D1236:BJ1236))*BK1203","v":0},{"$f":"((BL1231-BL1226)-SUM($D1236:BK1236))*BL1203","v":0},{"$f":"((BM1231-BM1226)-SUM($D1236:BL1236))*BM1203","v":0},{"$f":"((BN1231-BN1226)-SUM($D1236:BM1236))*BN1203","v":0},{"$f":"((BO1231-BO1226)-SUM($D1236:BN1236))*BO1203","v":0},{"$f":"((BP1231-BP1226)-SUM($D1236:BO1236))*BP1203","v":0},{"$f":"((BQ1231-BQ1226)-SUM($D1236:BP1236))*BQ1203","v":0},{"$f":"((BR1231-BR1226)-SUM($D1236:BQ1236))*BR1203","v":0},{"$f":"((BS1231-BS1226)-SUM($D1236:BR1236))*BS1203","v":0},{"$f":"((BT1231-BT1226)-SUM($D1236:BS1236))*BT1203","v":0},{"$f":"((BU1231-BU1226)-SUM($D1236:BT1236))*BU1203","v":0},{"$f":"((BV1231-BV1226)-SUM($D1236:BU1236))*BV1203","v":0},{"$f":"((BW1231-BW1226)-SUM($D1236:BV1236))*BW1203","v":0},null,null,null,{"$f":"((CA1231-CA1226)-SUM($BZ1236:BZ1236))*CA1203","v":0},{"$f":"((CB1231-CB1226)-SUM($BZ1236:CA1236))*CB1203","v":0},{"$f":"((CC1231-CC1226)-SUM($BZ1236:CB1236))*CC1203","v":0},{"$f":"((CD1231-CD1226)-SUM($BZ1236:CC1236))*CD1203","v":0},{"$f":"((CE1231-CE1226)-SUM($BZ1236:CD1236))*CE1203","v":0},{"$f":"((CF1231-CF1226)-SUM($BZ1236:CE1236))*CF1203","v":0},{"$f":"((CG1231-CG1226)-SUM($BZ1236:CF1236))*CG1203","v":0},{"$f":"((CH1231-CH1226)-SUM($BZ1236:CG1236))*CH1203","v":0},{"$f":"((CI1231-CI1226)-SUM($BZ1236:CH1236))*CI1203","v":0},{"$f":"((CJ1231-CJ1226)-SUM($BZ1236:CI1236))*CJ1203","v":0},{"$f":"((CK1231-CK1226)-SUM($BZ1236:CJ1236))*CK1203","v":0}]
[null,"Equity Needed",null,{"$f":"(D1232-D1227)*D1203","v":0},{"$f":"((E1232-E1227)-SUM($D1237:D1237))*E1203","v":0},{"$f":"((F1232-F1227)-SUM($D1237:E1237))*F1203","v":0},{"$f":"((G1232-G1227)-SUM($D1237:F1237))*G1203","v":0},{"$f":"((H1232-H1227)-SUM($D1237:G1237))*H1203","v":0},{"$f":"((I1232-I1227)-SUM($D1237:H1237))*I1203","v":0},{"$f":"((J1232-J1227)-SUM($D1237:I1237))*J1203","v":0},{"$f":"((K1232-K1227)-SUM($D1237:J1237))*K1203","v":0},{"$f":"((L1232-L1227)-SUM($D1237:K1237))*L1203","v":0},{"$f":"((M1232-M1227)-SUM($D1237:L1237))*M1203","v":0},{"$f":"((N1232-N1227)-SUM($D1237:M1237))*N1203","v":0},{"$f":"((O1232-O1227)-SUM($D1237:N1237))*O1203","v":0},{"$f":"((P1232-P1227)-SUM($D1237:O1237))*P1203","v":0},{"$f":"((Q1232-Q1227)-SUM($D1237:P1237))*Q1203","v":0},{"$f":"((R1232-R1227)-SUM($D1237:Q1237))*R1203","v":0},{"$f":"((S1232-S1227)-SUM($D1237:R1237))*S1203","v":0},{"$f":"((T1232-T1227)-SUM($D1237:S1237))*T1203","v":0},{"$f":"((U1232-U1227)-SUM($D1237:T1237))*U1203","v":0},{"$f":"((V1232-V1227)-SUM($D1237:U1237))*V1203","v":0},{"$f":"((W1232-W1227)-SUM($D1237:V1237))*W1203","v":0},{"$f":"((X1232-X1227)-SUM($D1237:W1237))*X1203","v":0},{"$f":"((Y1232-Y1227)-SUM($D1237:X1237))*Y1203","v":0},{"$f":"((Z1232-Z1227)-SUM($D1237:Y1237))*Z1203","v":0},{"$f":"((AA1232-AA1227)-SUM($D1237:Z1237))*AA1203","v":0},{"$f":"((AB1232-AB1227)-SUM($D1237:AA1237))*AB1203","v":0},{"$f":"((AC1232-AC1227)-SUM($D1237:AB1237))*AC1203","v":0},{"$f":"((AD1232-AD1227)-SUM($D1237:AC1237))*AD1203","v":0},{"$f":"((AE1232-AE1227)-SUM($D1237:AD1237))*AE1203","v":0},{"$f":"((AF1232-AF1227)-SUM($D1237:AE1237))*AF1203","v":0},{"$f":"((AG1232-AG1227)-SUM($D1237:AF1237))*AG1203","v":0},{"$f":"((AH1232-AH1227)-SUM($D1237:AG1237))*AH1203","v":0},{"$f":"((AI1232-AI1227)-SUM($D1237:AH1237))*AI1203","v":0},{"$f":"((AJ1232-AJ1227)-SUM($D1237:AI1237))*AJ1203","v":0},{"$f":"((AK1232-AK1227)-SUM($D1237:AJ1237))*AK1203","v":0},{"$f":"((AL1232-AL1227)-SUM($D1237:AK1237))*AL1203","v":0},{"$f":"((AM1232-AM1227)-SUM($D1237:AL1237))*AM1203","v":0},{"$f":"((AN1232-AN1227)-SUM($D1237:AM1237))*AN1203","v":0},{"$f":"((AO1232-AO1227)-SUM($D1237:AN1237))*AO1203","v":0},{"$f":"((AP1232-AP1227)-SUM($D1237:AO1237))*AP1203","v":0},{"$f":"((AQ1232-AQ1227)-SUM($D1237:AP1237))*AQ1203","v":0},{"$f":"((AR1232-AR1227)-SUM($D1237:AQ1237))*AR1203","v":0},{"$f":"((AS1232-AS1227)-SUM($D1237:AR1237))*AS1203","v":0},{"$f":"((AT1232-AT1227)-SUM($D1237:AS1237))*AT1203","v":0},{"$f":"((AU1232-AU1227)-SUM($D1237:AT1237))*AU1203","v":0},{"$f":"((AV1232-AV1227)-SUM($D1237:AU1237))*AV1203","v":0},{"$f":"((AW1232-AW1227)-SUM($D1237:AV1237))*AW1203","v":0},{"$f":"((AX1232-AX1227)-SUM($D1237:AW1237))*AX1203","v":0},{"$f":"((AY1232-AY1227)-SUM($D1237:AX1237))*AY1203","v":0},{"$f":"((AZ1232-AZ1227)-SUM($D1237:AY1237))*AZ1203","v":0},{"$f":"((BA1232-BA1227)-SUM($D1237:AZ1237))*BA1203","v":0},{"$f":"((BB1232-BB1227)-SUM($D1237:BA1237))*BB1203","v":0},{"$f":"((BC1232-BC1227)-SUM($D1237:BB1237))*BC1203","v":0},{"$f":"((BD1232-BD1227)-SUM($D1237:BC1237))*BD1203","v":0},{"$f":"((BE1232-BE1227)-SUM($D1237:BD1237))*BE1203","v":0},{"$f":"((BF1232-BF1227)-SUM($D1237:BE1237))*BF1203","v":0},{"$f":"((BG1232-BG1227)-SUM($D1237:BF1237))*BG1203","v":0},{"$f":"((BH1232-BH1227)-SUM($D1237:BG1237))*BH1203","v":0},{"$f":"((BI1232-BI1227)-SUM($D1237:BH1237))*BI1203","v":0},{"$f":"((BJ1232-BJ1227)-SUM($D1237:BI1237))*BJ1203","v":0},{"$f":"((BK1232-BK1227)-SUM($D1237:BJ1237))*BK1203","v":0},{"$f":"((BL1232-BL1227)-SUM($D1237:BK1237))*BL1203","v":0},{"$f":"((BM1232-BM1227)-SUM($D1237:BL1237))*BM1203","v":0},{"$f":"((BN1232-BN1227)-SUM($D1237:BM1237))*BN1203","v":0},{"$f":"((BO1232-BO1227)-SUM($D1237:BN1237))*BO1203","v":0},{"$f":"((BP1232-BP1227)-SUM($D1237:BO1237))*BP1203","v":0},{"$f":"((BQ1232-BQ1227)-SUM($D1237:BP1237))*BQ1203","v":0},{"$f":"((BR1232-BR1227)-SUM($D1237:BQ1237))*BR1203","v":0},{"$f":"((BS1232-BS1227)-SUM($D1237:BR1237))*BS1203","v":0},{"$f":"((BT1232-BT1227)-SUM($D1237:BS1237))*BT1203","v":0},{"$f":"((BU1232-BU1227)-SUM($D1237:BT1237))*BU1203","v":0},{"$f":"((BV1232-BV1227)-SUM($D1237:BU1237))*BV1203","v":0},{"$f":"((BW1232-BW1227)-SUM($D1237:BV1237))*BW1203","v":0},null,null,null,{"$f":"((CA1232-CA1227)-SUM($BZ1237:BZ1237))*CA1203","v":0},{"$f":"((CB1232-CB1227)-SUM($BZ1237:CA1237))*CB1203","v":0},{"$f":"((CC1232-CC1227)-SUM($BZ1237:CB1237))*CC1203","v":0},{"$f":"((CD1232-CD1227)-SUM($BZ1237:CC1237))*CD1203","v":0},{"$f":"((CE1232-CE1227)-SUM($BZ1237:CD1237))*CE1203","v":0},{"$f":"((CF1232-CF1227)-SUM($BZ1237:CE1237))*CF1203","v":0},{"$f":"((CG1232-CG1227)-SUM($BZ1237:CF1237))*CG1203","v":0},{"$f":"((CH1232-CH1227)-SUM($BZ1237:CG1237))*CH1203","v":0},{"$f":"((CI1232-CI1227)-SUM($BZ1237:CH1237))*CI1203","v":0},{"$f":"((CJ1232-CJ1227)-SUM($BZ1237:CI1237))*CJ1203","v":0},{"$f":"((CK1232-CK1227)-SUM($BZ1237:CJ1237))*CK1203","v":0}]
[]
[null,"Check Line",null,{"$f":"ABS(IF(AND(D1203=1,OR(D1222<>0,D1217<>0,D1221<>0)),D1205-D1210,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(IF(AND(AJ1203=1,OR(AJ1222<>0,AJ1217<>0,AJ1221<>0)),AJ1205-AJ1210,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(IF(AND(BP1203=1,OR(BP1222<>0,BP1217<>0,BP1221<>0)),BP1205-BP1210,0))","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"ABS(IF(AND(CA1203=1,OR(CA1222<>0,CA1217<>0,CA1221<>0)),CA1205-CA1210,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Long Term Debt","Debt Added"]
["Preferred Stock","Preferred Added"]
["Trust Preferred Securities","Trust Preferred Added"]
["Other Equity","Equity Added"]
[]
["Long Term Debt Interest Expense","Long Term Debt Interest - Macro"]
["Preferred Dividends","Preferred Dividends - Macro"]
["Trust Preferred Dividends","Trust Preferred Dividends - Macro"]
[]
[null,"Check LTD Interest",null,{"$f":"D1246-D1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1246-AJ1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1246-BP1264","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"CG1246-CG1264","v":0},{"$f":"CH1246-CH1264","v":0},{"$f":"CI1246-CI1264","v":0},{"$f":"CJ1246-CJ1264","v":0},{"$f":"CK1246-CK1264","v":0}]
[null,"Check Pref Dividends",null,{"$f":"D1247-D1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1247-AJ1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1247-BP1276","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"CG1247-CG1276","v":0},{"$f":"CH1247-CH1276","v":0},{"$f":"CI1247-CI1276","v":0},{"$f":"CJ1247-CJ1276","v":0},{"$f":"CK1247-CK1276","v":0}]
[null,"Check Trust Preferred",null,{"$f":"D1248-D1288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1248-AJ1288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1248-BP1288","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"CG1248-CG1288","v":0},{"$f":"CH1248-CH1288","v":0},{"$f":"CI1248-CI1288","v":0},{"$f":"CJ1248-CJ1288","v":0},{"$f":"CK1248-CK1288","v":0}]
[]
[null,"Long Term Debt Interest"]
[null,"Long Term Debt Interest Rate - Daily",null,{"$f":"SUMIF($A$542:$A$1382,$B1255,D$542:D$1382)","v":2.0694444444444444E-4},2.0694444444444444E-4,2.0694444444444444E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.138888888888889E-4,2.0833333333333332E-4,{"$f":"SUMIF($A$542:$A$1382,$B1255,N$542:N$1382)","v":2.0833333333333332E-4},2.0833333333333332E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.1805555555555556E-4,2.1805555555555556E-4,2.1805555555555556E-4,2.1666666666666666E-4,2.1666666666666666E-4,{"$f":"SUMIF($A$542:$A$1382,$B1255,X$542:X$1382)","v":2.1666666666666666E-4},2.0694444444444444E-4,2.0694444444444444E-4,2.0694444444444444E-4,2.0833333333333332E-4,2.0833333333333332E-4,2.0833333333333332E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,{"$f":"SUMIF($A$542:$A$1382,$B1255,AH$542:AH$1382)","v":2.2083333333333333E-4},2.2083333333333333E-4,2.2083333333333333E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,{"$f":"SUMIF($A$542:$A$1382,$B1255,AR$542:AR$1382)","v":2.2222222222222223E-4},2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2361111111111111E-4,2.2361111111111111E-4,{"$f":"SUMIF($A$542:$A$1382,$B1255,BB$542:BB$1382)","v":2.2361111111111111E-4},2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,{"$f":"SUMIF($A$542:$A$1382,$B1255,BL$542:BL$1382)","v":2.2361111111111111E-4},2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,2.2361111111111111E-4,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1255,CG$542:CG$1382)","v":2.2361111111111111E-4},2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4,2.2222222222222223E-4]
[null,"Interest Methodology",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"# Days in Period",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,360,360,360,360,360]
[null,"Long Term Debt Interest Transaction Day",null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
[]
[null,"Beginning Balance",null,{"$f":"C1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1262","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"D1260","v":0},{"$f":"CA1262","v":0},0,0,0,0,0,0,0,0,0]
[null,"Transaction Amount",null,{"$f":"D1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1241","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1261:O1261)","v":0},{"$f":"SUM(P1261:AA1261)","v":0},{"$f":"SUM(AB1261:AM1261)","v":0},{"$f":"SUM(AN1261:AY1261)","v":0},{"$f":"SUM(AZ1261:BK1261)","v":0},{"$f":"SUM(BL1261:BW1261)","v":0},{"$f":"CG1241","v":0},{"$f":"CH1241","v":0},{"$f":"CI1241","v":0},{"$f":"CJ1241","v":0},{"$f":"CK1241","v":0}]
[null,"Ending Balance",null,{"$f":"D1260+D1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1260+AJ1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1260+BP1261","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1260+CA1261","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Long Term Debt Interest",null,{"$f":"IF(D1256=0,(D1260+D1262)/2*D1255*D1257,D1255*D1260*D1257+D1255*(D1257+1-D1258)*D1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1256=0,(AJ1260+AJ1262)/2*AJ1255*AJ1257,AJ1255*AJ1260*AJ1257+AJ1255*(AJ1257+1-AJ1258)*AJ1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1256=0,(BP1260+BP1262)/2*BP1255*BP1257,BP1255*BP1260*BP1257+BP1255*(BP1257+1-BP1258)*BP1261)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1264:O1264)","v":0},{"$f":"SUM(P1264:AA1264)","v":0},{"$f":"SUM(AB1264:AM1264)","v":0},{"$f":"SUM(AN1264:AY1264)","v":0},{"$f":"SUM(AZ1264:BK1264)","v":0},{"$f":"SUM(BL1264:BW1264)","v":0},{"$f":"IF(CG1256=0,(CG1260+CG1262)/2*CG1255*CG1257,CG1255*CG1260*CG1257+CG1255*(CG1257+1-CG1258)*CG1261)","v":0},{"$f":"IF(CH1256=0,(CH1260+CH1262)/2*CH1255*CH1257,CH1255*CH1260*CH1257+CH1255*(CH1257+1-CH1258)*CH1261)","v":0},{"$f":"IF(CI1256=0,(CI1260+CI1262)/2*CI1255*CI1257,CI1255*CI1260*CI1257+CI1255*(CI1257+1-CI1258)*CI1261)","v":0},{"$f":"IF(CJ1256=0,(CJ1260+CJ1262)/2*CJ1255*CJ1257,CJ1255*CJ1260*CJ1257+CJ1255*(CJ1257+1-CJ1258)*CJ1261)","v":0},{"$f":"IF(CK1256=0,(CK1260+CK1262)/2*CK1255*CK1257,CK1255*CK1260*CK1257+CK1255*(CK1257+1-CK1258)*CK1261)","v":0}]
[]
[null,"Preferred Stock Dividends"]
[null,"Preferred Rate - Daily",null,{"$f":"SUMIF($A$542:$A$1382,$B1267,D$542:D$1382)","v":2.0972222222222223E-4},2.0972222222222223E-4,2.0972222222222223E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1666666666666666E-4,2.1111111111111111E-4,{"$f":"SUMIF($A$542:$A$1382,$B1267,N$542:N$1382)","v":2.1111111111111111E-4},2.1111111111111111E-4,2.1249999999999999E-4,2.1249999999999999E-4,2.1249999999999999E-4,2.2083333333333333E-4,2.2083333333333333E-4,2.2083333333333333E-4,2.1944444444444444E-4,2.1944444444444444E-4,{"$f":"SUMIF($A$542:$A$1382,$B1267,X$542:X$1382)","v":2.1944444444444444E-4},2.0972222222222223E-4,2.0972222222222223E-4,2.0972222222222223E-4,2.1111111111111111E-4,2.1111111111111111E-4,2.1111111111111111E-4,2.1944444444444444E-4,2.1944444444444444E-4,2.1944444444444444E-4,{"$f":"SUMIF($A$542:$A$1382,$B1267,AH$542:AH$1382)","v":2.2361111111111111E-4},2.2361111111111111E-4,2.2361111111111111E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,{"$f":"SUMIF($A$542:$A$1382,$B1267,AR$542:AR$1382)","v":2.2499999999999999E-4},2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.263888888888889E-4,2.263888888888889E-4,{"$f":"SUMIF($A$542:$A$1382,$B1267,BB$542:BB$1382)","v":2.263888888888889E-4},2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,{"$f":"SUMIF($A$542:$A$1382,$B1267,BL$542:BL$1382)","v":2.263888888888889E-4},2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,2.263888888888889E-4,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1267,CG$542:CG$1382)","v":2.2499999999999999E-4},2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.2499999999999999E-4]
[null,"Interest Methodology",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"# Days in Period",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,360,360,360,360,360]
[null,"Preferred Stock Dividends Transaction Day",null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
[]
[null,"Beginning Balance",null,{"$f":"C1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1274","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"D1272","v":0},{"$f":"CA1274","v":0},0,0,0,0,0,0,0,0,0]
[null,"Transaction Amount",null,{"$f":"D1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1242","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1273:O1273)","v":0},{"$f":"SUM(P1273:AA1273)","v":0},{"$f":"SUM(AB1273:AM1273)","v":0},{"$f":"SUM(AN1273:AY1273)","v":0},{"$f":"SUM(AZ1273:BK1273)","v":0},{"$f":"SUM(BL1273:BW1273)","v":0},{"$f":"CG1242","v":0},{"$f":"CH1242","v":0},{"$f":"CI1242","v":0},{"$f":"CJ1242","v":0},{"$f":"CK1242","v":0}]
[null,"Ending Balance",null,{"$f":"D1272+D1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1272+AJ1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1272+BP1273","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1272+CA1273","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Preferred Dividends",null,{"$f":"IF(D1268=0,(D1272+D1274)/2*D1267*D1269,D1267*D1272*D1269+D1267*(D1269+1-D1270)*D1273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1268=0,(AJ1272+AJ1274)/2*AJ1267*AJ1269,AJ1267*AJ1272*AJ1269+AJ1267*(AJ1269+1-AJ1270)*AJ1273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1268=0,(BP1272+BP1274)/2*BP1267*BP1269,BP1267*BP1272*BP1269+BP1267*(BP1269+1-BP1270)*BP1273)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1276:O1276)","v":0},{"$f":"SUM(P1276:AA1276)","v":0},{"$f":"SUM(AB1276:AM1276)","v":0},{"$f":"SUM(AN1276:AY1276)","v":0},{"$f":"SUM(AZ1276:BK1276)","v":0},{"$f":"SUM(BL1276:BW1276)","v":0},{"$f":"IF(CG1268=0,(CG1272+CG1274)/2*CG1267*CG1269,CG1267*CG1272*CG1269+CG1267*(CG1269+1-CG1270)*CG1273)","v":0},{"$f":"IF(CH1268=0,(CH1272+CH1274)/2*CH1267*CH1269,CH1267*CH1272*CH1269+CH1267*(CH1269+1-CH1270)*CH1273)","v":0},{"$f":"IF(CI1268=0,(CI1272+CI1274)/2*CI1267*CI1269,CI1267*CI1272*CI1269+CI1267*(CI1269+1-CI1270)*CI1273)","v":0},{"$f":"IF(CJ1268=0,(CJ1272+CJ1274)/2*CJ1267*CJ1269,CJ1267*CJ1272*CJ1269+CJ1267*(CJ1269+1-CJ1270)*CJ1273)","v":0},{"$f":"IF(CK1268=0,(CK1272+CK1274)/2*CK1267*CK1269,CK1267*CK1272*CK1269+CK1267*(CK1269+1-CK1270)*CK1273)","v":0}]
[]
[null,"Trust Preferred Dividends"]
[null,"Trust Preferred Rate - Daily",null,{"$f":"SUMIF($A$542:$A$1382,$B1279,D$542:D$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"SUMIF($A$542:$A$1382,$B1279,N$542:N$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"SUMIF($A$542:$A$1382,$B1279,X$542:X$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"SUMIF($A$542:$A$1382,$B1279,AH$542:AH$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"SUMIF($A$542:$A$1382,$B1279,AR$542:AR$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"SUMIF($A$542:$A$1382,$B1279,BB$542:BB$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,{"$f":"SUMIF($A$542:$A$1382,$B1279,BL$542:BL$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($A$542:$A$1382,$B1279,CG$542:CG$1382)","v":2.0555555555555556E-4},2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4,2.0555555555555556E-4]
[null,"Interest Methodology",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"# Days in Period",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,360,360,360,360,360]
[null,"Trust Preferred Dividends Transaction Day",null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,181,181,181,181,181]
[]
[null,"Beginning Balance",null,{"$f":"C1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1286","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"D1284","v":0},{"$f":"CA1286","v":0},0,0,0,0,0,0,0,0,0]
[null,"Transaction Amount",null,{"$f":"D1243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1243","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1285:O1285)","v":0},{"$f":"SUM(P1285:AA1285)","v":0},{"$f":"SUM(AB1285:AM1285)","v":0},{"$f":"SUM(AN1285:AY1285)","v":0},{"$f":"SUM(AZ1285:BK1285)","v":0},{"$f":"SUM(BL1285:BW1285)","v":0},{"$f":"CG1243","v":0},{"$f":"CH1243","v":0},{"$f":"CI1243","v":0},{"$f":"CJ1243","v":0},{"$f":"CK1243","v":0}]
[null,"Ending Balance",null,{"$f":"D1284+D1285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1284+AJ1285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1284+BP1285","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"CA1284+CA1285","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Trust Preferred Dividends",null,{"$f":"IF(D1280=0,(D1284+D1286)/2*D1279*D1281,D1279*D1284*D1281+D1279*(D1281+1-D1282)*D1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ1280=0,(AJ1284+AJ1286)/2*AJ1279*AJ1281,AJ1279*AJ1284*AJ1281+AJ1279*(AJ1281+1-AJ1282)*AJ1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP1280=0,(BP1284+BP1286)/2*BP1279*BP1281,BP1279*BP1284*BP1281+BP1279*(BP1281+1-BP1282)*BP1285)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1288:O1288)","v":0},{"$f":"SUM(P1288:AA1288)","v":0},{"$f":"SUM(AB1288:AM1288)","v":0},{"$f":"SUM(AN1288:AY1288)","v":0},{"$f":"SUM(AZ1288:BK1288)","v":0},{"$f":"SUM(BL1288:BW1288)","v":0},{"$f":"IF(CG1280=0,(CG1284+CG1286)/2*CG1279*CG1281,CG1279*CG1284*CG1281+CG1279*(CG1281+1-CG1282)*CG1285)","v":0},{"$f":"IF(CH1280=0,(CH1284+CH1286)/2*CH1279*CH1281,CH1279*CH1284*CH1281+CH1279*(CH1281+1-CH1282)*CH1285)","v":0},{"$f":"IF(CI1280=0,(CI1284+CI1286)/2*CI1279*CI1281,CI1279*CI1284*CI1281+CI1279*(CI1281+1-CI1282)*CI1285)","v":0},{"$f":"IF(CJ1280=0,(CJ1284+CJ1286)/2*CJ1279*CJ1281,CJ1279*CJ1284*CJ1281+CJ1279*(CJ1281+1-CJ1282)*CJ1285)","v":0},{"$f":"IF(CK1280=0,(CK1284+CK1286)/2*CK1279*CK1281,CK1279*CK1284*CK1281+CK1279*(CK1281+1-CK1282)*CK1285)","v":0}]
[]
[null,"Accounts Receivable Calculations"]
[null,"161 - 1.00.01"]
[null,"DATA INPUT"]
[null,"Accounts Receivable Revenue Name","Total Revenues"]
[null,{"$f":"C1293","v":"Total Revenues"},{"$f":"SUMIF($A$10:$A$353,$B1294,C$10:C$353)","v":0},58.0672,57.057299999999998,56.174700000000001,55.833060000000003,58.910340000000005,58.266559999999998,58.222359999999995,63.471089999999997,69.062449999999998,67.515240000000006,68.877430000000004,66.840789999999998,66.446719999999999,65.775359999999992,65.840940000000003,66.948259999999991,66.247590000000002,70.141090000000005,70.193509999999989,73.125449999999987,75.435590000000005,74.95326,80.130420000000001,78.359280000000012,78.504359999999991,74.953829999999996,76.629360000000005,78.168180000000021,78.882329999999996,79.097040000000007,80.58377999999999,{"$f":"SUMIF($A$10:$A$353,$B1294,AI$10:AI$353)","v":85.88942999999999},83.120930000000001,86.529600000000002,86.97514000000001,84.965069999999997,84.553039999999996,84.721280000000007,86.039420000000007,84.911540000000002,84.265070000000009,87.531080000000003,89.257539999999992,90.432770000000005,94.442689999999999,93.174109999999999,92.920880000000011,91.394289999999998,89.375469999999993,89.892179999999996,89.744460000000004,91.979730000000004,89.948279999999997,95.627780000000001,94.18610000000001,95.995760000000004,96.536739999999995,97.987780000000001,96.47341999999999,96.459710000000001,93.952609999999993,94.159959999999998,96.240389999999991,{"$f":"SUMIF($A$10:$A$353,$B1294,BO$10:BO$353)","v":94.283390000000011},96.332859999999997,97.36699999999999,99.176620799999995,98.553075199999995,100.89444466666666,99.185131867222225,97.841280724442129,97.231113681423636,null,null,{"$f":"SUMIF($A$10:$A$353,$B1294,BZ$10:BZ$353)","v":0},738.29852000000005,853.59747000000004,974.29904999999997,1063.6437100000001,1124.20741,1165.2178769397547,1147.9806505716106,1161.5892745578319,1172.6827559444098,1179.0577681875789,1184.3201840636857]
[null,{"$f":"\"% of Current Month Collected : \" & C1293","v":"% of Current Month Collected : Total Revenues"},{"$f":"SUMIF($A$544:$A$782,$B1295,C$544:C$782)","v":1}]
[null,{"$f":"\"% of 1 Month Back Collected : \" & C1293","v":"% of 1 Month Back Collected : Total Revenues"},{"$f":"SUMIF($A$544:$A$782,$B1296,C$544:C$782)","v":1}]
[null,{"$f":"\"% of 2 Month Back Collected : \" & C1293","v":"% of 2 Month Back Collected : Total Revenues"},{"$f":"SUMIF($A$544:$A$782,$B1297,C$544:C$782)","v":1}]
[null,{"$f":"\"Bad Debt Percentage : \" & C1293","v":"Bad Debt Percentage : Total Revenues"},{"$f":"SUMIF($A$544:$A$782,$B1298,C$544:C$782)","v":5.0000000000000001E-3}]
[]
[null,"CALCULATIONS"]
[null,"Accounts Receivable Revenue Basis",{"$f":"C1294","v":0},58.0672,57.057299999999998,56.174700000000001,55.833060000000003,58.910340000000005,58.266559999999998,58.222359999999995,63.471089999999997,69.062449999999998,67.515240000000006,68.877430000000004,66.840789999999998,66.446719999999999,65.775359999999992,65.840940000000003,66.948259999999991,66.247590000000002,70.141090000000005,70.193509999999989,73.125449999999987,75.435590000000005,74.95326,80.130420000000001,78.359280000000012,78.504359999999991,74.953829999999996,76.629360000000005,78.168180000000021,78.882329999999996,79.097040000000007,80.58377999999999,{"$f":"AI1294","v":85.88942999999999},83.120930000000001,86.529600000000002,86.97514000000001,84.965069999999997,84.553039999999996,84.721280000000007,86.039420000000007,84.911540000000002,84.265070000000009,87.531080000000003,89.257539999999992,90.432770000000005,94.442689999999999,93.174109999999999,92.920880000000011,91.394289999999998,89.375469999999993,89.892179999999996,89.744460000000004,91.979730000000004,89.948279999999997,95.627780000000001,94.18610000000001,95.995760000000004,96.536739999999995,97.987780000000001,96.47341999999999,96.459710000000001,93.952609999999993,94.159959999999998,96.240389999999991,{"$f":"BO1294","v":94.283390000000011},96.332859999999997,97.36699999999999,99.176620799999995,98.553075199999995,100.89444466666666,99.185131867222225,97.841280724442129,97.231113681423636,null,null,{"$f":"C1301","v":0},{"$f":"SUM(D1301:O1301)","v":738.29852000000005},{"$f":"SUM(P1301:AA1301)","v":853.59747000000004},{"$f":"SUM(AB1301:AM1301)","v":974.29904999999997},{"$f":"SUM(AN1301:AY1301)","v":1063.6437100000001},{"$f":"SUM(AZ1301:BK1301)","v":1124.2074100000002},{"$f":"SUM(BL1301:BW1301)","v":1165.2178769397547},{"$f":"CG1294","v":1147.9806505716106},{"$f":"CH1294","v":1161.5892745578319},{"$f":"CI1294","v":1172.6827559444098},{"$f":"CJ1294","v":1179.0577681875789},{"$f":"CK1294","v":1184.3201840636857}]
[null,"Current Period Receivables",{"$f":"(1-$C1295)*C1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-$C1295)*AI1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-$C1295)*BO1301","v":0},0,0,0,0,0,0,0,0]
[null,"1 Month Prior Outstanding Receivables",null,{"$f":"C1301*(1-$C1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1301*(1-$C1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1301*(1-$C1296)","v":0},0,0,0,0,0,0,0]
[null,"2 Month Prior Outstanding Receivables",null,null,{"$f":"(1-$C1297)*C1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-$C1297)*AI1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-$C1297)*BO1301","v":0},0,0,0,0,0,0]
[null,"Total Receivables",{"$f":"SUM(C1302:C1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI1302:AI1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO1302:BO1304)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"C1305","v":0},{"$f":"O1305","v":0},{"$f":"AA1305","v":0},{"$f":"AM1305","v":0},{"$f":"AY1305","v":0},{"$f":"BK1305","v":0},{"$f":"BW1305","v":0},{"$f":"CG1301/12*(1-$C1297)+CG1301/12*(1-$C1296)+CG1301/12*(1-$C1295)","v":0},{"$f":"CH1301/12*(1-$C1297)+CH1301/12*(1-$C1296)+CH1301/12*(1-$C1295)","v":0},{"$f":"CI1301/12*(1-$C1297)+CI1301/12*(1-$C1296)+CI1301/12*(1-$C1295)","v":0},{"$f":"CJ1301/12*(1-$C1297)+CJ1301/12*(1-$C1296)+CJ1301/12*(1-$C1295)","v":0},{"$f":"CK1301/12*(1-$C1297)+CK1301/12*(1-$C1296)+CK1301/12*(1-$C1295)","v":0}]
[null,"Bad Debt Expense",null,null,{"$f":"$C1298*C1301","v":0},0.29033599999999998,0.2852865,0.2808735,0.27916530000000001,0.29455170000000003,0.2913328,0.29111179999999998,0.31735544999999998,0.34531224999999999,0.33757620000000005,0.34438715000000003,0.33420394999999997,0.33223360000000002,0.32887679999999997,0.32920470000000002,0.33474129999999996,0.33123795,0.35070545000000003,0.35096754999999996,0.36562724999999996,0.37717795000000004,0.3747663,0.40065210000000001,0.39179640000000004,0.39252179999999998,0.37476915,0.38314680000000001,0.3908409000000001,0.39441165,0.39548520000000004,0.40291889999999997,{"$f":"$C1298*AI1301","v":0.42944714999999994},0.41560465000000002,0.43264800000000003,0.43487570000000009,0.42482534999999999,0.42276520000000001,0.42360640000000005,0.43019710000000005,0.42455770000000004,0.42132535000000004,0.43765540000000003,0.44628769999999995,0.45216385000000003,0.47221344999999998,0.46587054999999999,0.46460440000000008,0.45697145,0.44687734999999995,0.4494609,0.44872230000000002,0.45989865000000002,0.44974140000000001,0.47813890000000003,0.47093050000000009,0.47997880000000004,0.48268369999999999,0.48993890000000001,0.48236709999999994,0.48229854999999999,0.46976304999999996,0.47079979999999999,0.48120194999999999,{"$f":"$C1298*BO1301","v":0.47141695000000006},0.48166429999999999,0.48683499999999996,0.49588310399999996,0.49276537599999998,0.5044722233333333,0.49592565933611116,null,null,{"$f":"$C1298*BX1301","v":0},{"$f":"SUM(D1306:O1306)","v":3.0129014999999999},{"$f":"SUM(P1306:AA1306)","v":4.1541299499999997},{"$f":"SUM(AB1306:AM1306)","v":4.8042427000000005},{"$f":"SUM(AN1306:AY1306)","v":5.256343750000001},{"$f":"SUM(AZ1306:BK1306)","v":5.5779472500000002},{"$f":"SUM(BL1306:BW1306)","v":5.8153930626694441},{"$f":"$C1298*CG1301","v":5.7399032528580527},{"$f":"$C1298*CH1301","v":5.8079463727891598},{"$f":"$C1298*CI1301","v":5.8634137797220491},{"$f":"$C1298*CJ1301","v":5.8952888409378943},{"$f":"$C1298*CK1301","v":5.9216009203184283}]
[]
[null,"DATA OUTPUT"]
["Accounts Receivable","Change in Accounts Receivables",{"$f":"C1305","v":0},{"$f":"D1305-C1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1305-AI1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1305-BO1305","v":0},0,0,0,0,0,0,0,null,null,{"$f":"BZ1305-BY1305","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bad Debt Expense","Bad Debt Expense",{"$f":"C1306","v":0},{"$f":"D1306","v":0},0,0.29033599999999998,0.2852865,0.2808735,0.27916530000000001,0.29455170000000003,0.2913328,0.29111179999999998,0.31735544999999998,0.34531224999999999,0.33757620000000005,0.34438715000000003,0.33420394999999997,0.33223360000000002,0.32887679999999997,0.32920470000000002,0.33474129999999996,0.33123795,0.35070545000000003,0.35096754999999996,0.36562724999999996,0.37717795000000004,0.3747663,0.40065210000000001,0.39179640000000004,0.39252179999999998,0.37476915,0.38314680000000001,0.3908409000000001,0.39441165,0.39548520000000004,{"$f":"AJ1306","v":0.40291889999999997},0.42944714999999994,0.41560465000000002,0.43264800000000003,0.43487570000000009,0.42482534999999999,0.42276520000000001,0.42360640000000005,0.43019710000000005,0.42455770000000004,0.42132535000000004,0.43765540000000003,0.44628769999999995,0.45216385000000003,0.47221344999999998,0.46587054999999999,0.46460440000000008,0.45697145,0.44687734999999995,0.4494609,0.44872230000000002,0.45989865000000002,0.44974140000000001,0.47813890000000003,0.47093050000000009,0.47997880000000004,0.48268369999999999,0.48993890000000001,0.48236709999999994,0.48229854999999999,0.46976304999999996,0.47079979999999999,{"$f":"BP1306","v":0.48120194999999999},0.47141695000000006,0.48166429999999999,0.48683499999999996,0.49588310399999996,0.49276537599999998,0.5044722233333333,0.49592565933611116,null,null,{"$f":"BZ1306","v":0},3.0129014999999999,4.1541299499999997,4.8042427000000005,5.256343750000001,5.5779472500000002,5.8153930626694441,5.7399032528580527,5.8079463727891598,5.8634137797220491,5.8952888409378943,5.9216009203184283]
[]
[null,"Tax Calculations"]
[null,"170 - 1.00.01"]
[null,"DATA INPUT"]
[null,"State and Federal or Composite?",{"$f":"SUMIF($A$544:$A$782,$B1315,C$544:C$782)","v":1}]
[null,"State Tax Rate"," ",{"$f":"SUMIF($A$544:$A$782,$B1316,D$544:D$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1316,N$544:N$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1316,X$544:X$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1316,AH$544:AH$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1316,AR$544:AR$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1316,BB$544:BB$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1316,BL$544:BL$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B1316,CA$544:CA$782)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax Rate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Composite Tax Rate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,null,null,null,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Earnings Before Taxes (EBT)",null,{"$f":"SUMIF($A$10:$A$353,$B1319,D$10:D$353)","v":27.992219999999996},38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,42.770789999999991,{"$f":"SUMIF($A$10:$A$353,$B1319,AJ$10:AJ$353)","v":47.368169999999999},42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,52.398870000000009,{"$f":"SUMIF($A$10:$A$353,$B1319,BP$10:BP$353)","v":54.086129999999997},55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"SUM(D1319:O1319)","v":338.70479},{"$f":"SUM(P1319:AA1319)","v":465.49133999999998},{"$f":"SUM(AB1319:AM1319)","v":532.23915},{"$f":"SUM(AN1319:AY1319)","v":590.44823000000008},{"$f":"SUM(AZ1319:BK1319)","v":635.64544999999998},{"$f":"SUM(BL1319:BW1319)","v":624.83073453916893},{"$f":"SUMIF($A$10:$A$353,$B1319,CG$10:CG$353)","v":556.97673881307549},{"$f":"SUMIF($A$10:$A$353,$B1319,CH$10:CH$353)","v":552.65522252057156},{"$f":"SUMIF($A$10:$A$353,$B1319,CI$10:CI$353)","v":662.35748565140648},{"$f":"SUMIF($A$10:$A$353,$B1319,CJ$10:CJ$353)","v":694.41126600608186},{"$f":"SUMIF($A$10:$A$353,$B1319,CK$10:CK$353)","v":715.77982819056012}]
[]
[null,"CALCULATIONS"]
[{"$f":"IF(C1315=0,B1322,\"\")","v":""},"State Income Taxes",null,{"$f":"D1319*D1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1319*AJ1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1319*BP1316","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1322:O1322)","v":0},{"$f":"SUM(P1322:AA1322)","v":0},{"$f":"SUM(AB1322:AM1322)","v":0},{"$f":"SUM(AN1322:AY1322)","v":0},{"$f":"SUM(AZ1322:BK1322)","v":0},{"$f":"SUM(BL1322:BW1322)","v":0},{"$f":"CG1319*CG1316","v":0},{"$f":"CH1319*CH1316","v":0},{"$f":"CI1319*CI1316","v":0},{"$f":"CJ1319*CJ1316","v":0},{"$f":"CK1319*CK1316","v":0}]
[{"$f":"IF(C1315=0,B1323,\"\")","v":""},"Federal Income Taxes",null,{"$f":"(D1319-D1322)*D1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ1319-AJ1322)*AJ1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP1319-BP1322)*BP1317","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1323:O1323)","v":0},{"$f":"SUM(P1323:AA1323)","v":0},{"$f":"SUM(AB1323:AM1323)","v":0},{"$f":"SUM(AN1323:AY1323)","v":0},{"$f":"SUM(AZ1323:BK1323)","v":0},{"$f":"SUM(BL1323:BW1323)","v":0},{"$f":"(CG1319-CG1322)*CG1317","v":0},{"$f":"(CH1319-CH1322)*CH1317","v":0},{"$f":"(CI1319-CI1322)*CI1317","v":0},{"$f":"(CJ1319-CJ1322)*CJ1317","v":0},{"$f":"(CK1319-CK1322)*CK1317","v":0}]
[{"$f":"IF(C1315=1,B1323,\"\")","v":"Federal Income Taxes"},"Composite Income Taxes",null,{"$f":"$C1315*D1319*D1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C1315*V1319*V1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C1315*AJ1319*AJ1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C1315*BP1319*BP1318","v":0},0,18.340305131901381,17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,null,null,null,{"$f":"SUM(D1324:O1324)","v":0},{"$f":"SUM(P1324:AA1324)","v":0},{"$f":"SUM(AB1324:AM1324)","v":0},{"$f":"SUM(AN1324:AY1324)","v":0},{"$f":"SUM(AZ1324:BK1324)","v":0},{"$f":"SUM(BL1324:BW1324)","v":117.13737908598439},{"$f":"$C1315*CG1319*CG1318","v":214.85377699714385},{"$f":"$C1315*CH1319*CH1318","v":213.18675208731048},{"$f":"$C1315*CI1319*CI1318","v":255.50440009003003},{"$f":"$C1315*CJ1319*CJ1318","v":267.86914586184605},{"$f":"$C1315*CK1319*CK1318","v":276.11206872450856}]
["Book Income Tax Expense","Book Income Taxes",null,{"$f":"IF($C1315=1,D1324,D1322+D1323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1315=1,AJ1324,AJ1322+AJ1323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1315=1,BP1324,BP1322+BP1323)","v":0},0,18.340305131901381,17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,null,null,null,{"$f":"SUM(D1325:O1325)","v":0},{"$f":"SUM(P1325:AA1325)","v":0},{"$f":"SUM(AB1325:AM1325)","v":0},{"$f":"SUM(AN1325:AY1325)","v":0},{"$f":"SUM(AZ1325:BK1325)","v":0},{"$f":"SUM(BL1325:BW1325)","v":117.13737908598439},{"$f":"IF($C1315=1,CG1324,CG1322+CG1323)","v":214.85377699714385},{"$f":"IF($C1315=1,CH1324,CH1322+CH1323)","v":213.18675208731048},{"$f":"IF($C1315=1,CI1324,CI1322+CI1323)","v":255.50440009003003},{"$f":"IF($C1315=1,CJ1324,CJ1322+CJ1323)","v":267.86914586184605},{"$f":"IF($C1315=1,CK1324,CK1322+CK1323)","v":276.11206872450856}]
[]
[null,"Taxes Other Than Income Calculations"]
[null,"184 - 1.00.01"]
[null,"DATA INPUT"]
[null,"Ad Valorem Tax",{"$f":"SUMIF($A$542:$A$1382,$B1330,C$542:C$1382)","v":0},1.2407950628333324,1.2289593378333323,1.2171236128333325,1.2052878878333324,1.1934521628333323,1.1816164378333323,1.1697807128333322,1.1579449878333321,1.146109262833332,1.134273537833332,1.1224378128333319,1.5053222956406984,1.4937333196671341,1.4796338160442926,1.465523895294276,1.4538828336848342,1.4409708825599912,1.411096376017835,1.3958058475212702,1.3805153190247055,1.3652247905281412,1.3499342620315764,1.3346437335350119,1.3193532050384471,1.3040626765418826,1.288772148045318,1.2734816195487533,1.2581910910521887,1.2429005625556242,1.2276100340590594,1.2123195055624947,{"$f":"SUMIF($A$542:$A$1382,$B1330,AI$542:AI$1382)","v":1.1970289770659299},1.1817384485693654,1.1664479200728006,1.1511573915762359,1.1358668630796713,1.0234247640414402,1.0169661965032086,1.0105076289649775,1.0040490614267465,0.99759049388851539,0.9911319263502838,0.98467335881205242,0.97821479127382127,0.97175622373559012,0.96529765619735874,0.95883908865912737,0.952380521120896,0.80689701762433153,0.80344221412776706,0.7999874106312026,0.79653260713463792,0.79307780363807345,0.78962300014150877,0.78616819664494431,0.78271339314837962,0.77925858965181494,0.77580378615525047,0.77234898265868579,0.76889417916212111,0.72590300869888436,0.72590300869888436,0.72590300869888436,{"$f":"SUMIF($A$542:$A$1382,$B1330,BO$542:BO$1382)","v":0.72590300869888436},0.72590300869888436,0.72590300869888436,1.6279680574320001,1.6329117978472714,1.6365366970515687,1.6797447845632516,1.6730917153333094,1.6631432532764558,null,null,null,{"$f":"SUM(D1330:O1330)","v":14.503103111807352},{"$f":"SUM(P1330:AA1330)","v":16.890318280947515},{"$f":"SUM(AB1330:AM1330)","v":14.639577237729323},{"$f":"SUM(AN1330:AY1330)","v":11.854831710974016},{"$f":"SUM(AZ1330:BK1330)","v":9.4547471807187193},{"$f":"SUM(BL1330:BW1330)","v":14.26881435769716},{"$f":"SUMIF($A$542:$A$1382,$B1330,CG$542:CG$1382)","v":18.029238843632832},{"$f":"SUMIF($A$542:$A$1382,$B1330,CH$542:CH$1382)","v":16.076724756675311},{"$f":"SUMIF($A$542:$A$1382,$B1330,CI$542:CI$1382)","v":13.899720128633444},{"$f":"SUMIF($A$542:$A$1382,$B1330,CJ$542:CJ$1382)","v":11.996090662680906},{"$f":"SUMIF($A$542:$A$1382,$B1330,CK$542:CK$1382)","v":11.098353594432114}]
[null,"Other Taxes",{"$f":"SUMIF($A$544:$A$782,$B1331,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1331,AI$544:AI$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1331,BO$544:BO$782)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1331:O1331)","v":0},{"$f":"SUM(P1331:AA1331)","v":0},{"$f":"SUM(AB1331:AM1331)","v":0},{"$f":"SUM(AN1331:AY1331)","v":0},{"$f":"SUM(AZ1331:BK1331)","v":0},{"$f":"SUM(BL1331:BW1331)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1331,CG$544:CG$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1331,CH$544:CH$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1331,CI$544:CI$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1331,CJ$544:CJ$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1331,CK$544:CK$782)","v":0}]
[]
[null,"CALCULATIONS"]
[{"$f":"B1334","v":"Taxes Other Than Income"},"Taxes Other Than Income",{"$f":"C1330+C1331","v":0},1.2407950628333324,1.2289593378333323,1.2171236128333325,1.2052878878333324,1.1934521628333323,1.1816164378333323,1.1697807128333322,1.1579449878333321,1.146109262833332,1.134273537833332,1.1224378128333319,1.5053222956406984,1.4937333196671341,1.4796338160442926,1.465523895294276,1.4538828336848342,1.4409708825599912,1.411096376017835,1.3958058475212702,1.3805153190247055,1.3652247905281412,1.3499342620315764,1.3346437335350119,1.3193532050384471,1.3040626765418826,1.288772148045318,1.2734816195487533,1.2581910910521887,1.2429005625556242,1.2276100340590594,1.2123195055624947,{"$f":"AI1330+AI1331","v":1.1970289770659299},1.1817384485693654,1.1664479200728006,1.1511573915762359,1.1358668630796713,1.0234247640414402,1.0169661965032086,1.0105076289649775,1.0040490614267465,0.99759049388851539,0.9911319263502838,0.98467335881205242,0.97821479127382127,0.97175622373559012,0.96529765619735874,0.95883908865912737,0.952380521120896,0.80689701762433153,0.80344221412776706,0.7999874106312026,0.79653260713463792,0.79307780363807345,0.78962300014150877,0.78616819664494431,0.78271339314837962,0.77925858965181494,0.77580378615525047,0.77234898265868579,0.76889417916212111,0.72590300869888436,0.72590300869888436,0.72590300869888436,{"$f":"BO1330+BO1331","v":0.72590300869888436},0.72590300869888436,0.72590300869888436,1.6279680574320001,1.6329117978472714,1.6365366970515687,1.6797447845632516,1.6730917153333094,1.6631432532764558,null,null,null,{"$f":"CA1330+CA1331","v":14.503103111807352},16.890318280947515,14.639577237729323,11.854831710974016,9.4547471807187193,14.26881435769716,18.029238843632832,16.076724756675311,13.899720128633444,11.996090662680906,11.098353594432114]
[]
[null,"Deferred Tax Calculations"]
[null,"168 - 1.00.01"]
[null,"DATA INPUT"]
[null,"Book Income Tax Expense",{"$f":"SUMIF($A$542:$A$1382,$B1339,C$542:C$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1339,M$542:M$1382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1339,V$542:V$1382)","v":0},{"$f":"SUMIF($A$542:$A$1382,$B1339,W$542:W$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1339,AG$542:AG$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1339,AQ$542:AQ$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1339,BA$542:BA$1382)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$542:$A$1382,$B1339,BK$542:BK$1382)","v":0},0,0,0,0,0,0,18.340305131901381,17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,null,null,null,{"$f":"SUM(D1339:O1339)","v":0},{"$f":"SUM(P1339:AA1339)","v":0},{"$f":"SUM(AB1339:AM1339)","v":0},{"$f":"SUM(AN1339:AY1339)","v":0},{"$f":"SUM(AZ1339:BK1339)","v":0},{"$f":"SUM(BL1339:BW1339)","v":117.13737908598439},{"$f":"SUMIF($A$542:$A$1382,$B1339,CG$542:CG$1382)","v":214.85377699714385},213.18675208731048,255.50440009003003,267.86914586184605,276.11206872450856]
[null,"Tax Basis Income Tax Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.570903378668635,18.178311938957616,19.361891920180387,20.902076318680152,21.38661446436716,21.183500642307759,null,null,null,{"$f":"SUM(D1340:O1340)","v":0},{"$f":"SUM(P1340:AA1340)","v":0},{"$f":"SUM(AB1340:AM1340)","v":0},{"$f":"SUM(AN1340:AY1340)","v":0},{"$f":"SUM(AZ1340:BK1340)","v":0},{"$f":"SUM(BL1340:BW1340)","v":119.5832986631617},250.64802508253331,264.36907896148568,274.66518858205148,284.93852720925889,290.4131964809319]
[null,"Tax Payment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.5832986631617,null,null,null,{"$f":"SUM(D1341:O1341)","v":0},{"$f":"SUM(P1341:AA1341)","v":0},{"$f":"SUM(AB1341:AM1341)","v":0},{"$f":"SUM(AN1341:AY1341)","v":0},{"$f":"SUM(AZ1341:BK1341)","v":0},{"$f":"SUM(BL1341:BW1341)","v":119.5832986631617},250.64802508253331,264.36907896148568,274.66518858205148,284.93852720925889,290.4131964809319]
[]
[null,"CALCULATIONS"]
[null,"Period Deferred Tax",{"$f":"-(C1339-C1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(V1339-V1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AI1339-AI1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BO1339-BO1340)","v":0},0,0,0.23059824676725427,0.28379093488204532,0.33276681902712824,0.52213178903966551,0.53676468885598894,0.53986709860523874,null,null,null,{"$f":"-(CA1339-CA1340)","v":0},0,0,0,0,2.4459195771773068,35.794248085389455,51.182326874175203,19.160788492021453,17.069381347412843,14.301127756423341]
[null,"Deferred Tax Total",{"$f":"SUM($C1344:C1344)","v":0},{"$f":"SUM($C1344:D1344)","v":0},{"$f":"SUM($C1344:E1344)","v":0},{"$f":"SUM($C1344:F1344)","v":0},{"$f":"SUM($C1344:G1344)","v":0},{"$f":"SUM($C1344:H1344)","v":0},{"$f":"SUM($C1344:I1344)","v":0},{"$f":"SUM($C1344:J1344)","v":0},{"$f":"SUM($C1344:K1344)","v":0},{"$f":"SUM($C1344:L1344)","v":0},{"$f":"SUM($C1344:M1344)","v":0},{"$f":"SUM($C1344:N1344)","v":0},{"$f":"SUM($C1344:O1344)","v":0},{"$f":"SUM($C1344:P1344)","v":0},{"$f":"SUM($C1344:Q1344)","v":0},{"$f":"SUM($C1344:R1344)","v":0},{"$f":"SUM($C1344:S1344)","v":0},{"$f":"SUM($C1344:T1344)","v":0},{"$f":"SUM($C1344:U1344)","v":0},{"$f":"SUM($C1344:V1344)","v":0},{"$f":"SUM($C1344:W1344)","v":0},{"$f":"SUM($C1344:X1344)","v":0},{"$f":"SUM($C1344:Y1344)","v":0},{"$f":"SUM($C1344:Z1344)","v":0},{"$f":"SUM($C1344:AA1344)","v":0},{"$f":"SUM($C1344:AB1344)","v":0},{"$f":"SUM($C1344:AC1344)","v":0},{"$f":"SUM($C1344:AD1344)","v":0},{"$f":"SUM($C1344:AE1344)","v":0},{"$f":"SUM($C1344:AF1344)","v":0},{"$f":"SUM($C1344:AG1344)","v":0},{"$f":"SUM($C1344:AH1344)","v":0},{"$f":"SUM($C1344:AI1344)","v":0},{"$f":"SUM($C1344:AJ1344)","v":0},{"$f":"SUM($C1344:AK1344)","v":0},{"$f":"SUM($C1344:AL1344)","v":0},{"$f":"SUM($C1344:AM1344)","v":0},{"$f":"SUM($C1344:AN1344)","v":0},{"$f":"SUM($C1344:AO1344)","v":0},{"$f":"SUM($C1344:AP1344)","v":0},{"$f":"SUM($C1344:AQ1344)","v":0},{"$f":"SUM($C1344:AR1344)","v":0},{"$f":"SUM($C1344:AS1344)","v":0},{"$f":"SUM($C1344:AT1344)","v":0},{"$f":"SUM($C1344:AU1344)","v":0},{"$f":"SUM($C1344:AV1344)","v":0},{"$f":"SUM($C1344:AW1344)","v":0},{"$f":"SUM($C1344:AX1344)","v":0},{"$f":"SUM($C1344:AY1344)","v":0},{"$f":"SUM($C1344:AZ1344)","v":0},{"$f":"SUM($C1344:BA1344)","v":0},{"$f":"SUM($C1344:BB1344)","v":0},{"$f":"SUM($C1344:BC1344)","v":0},{"$f":"SUM($C1344:BD1344)","v":0},{"$f":"SUM($C1344:BE1344)","v":0},{"$f":"SUM($C1344:BF1344)","v":0},{"$f":"SUM($C1344:BG1344)","v":0},{"$f":"SUM($C1344:BH1344)","v":0},{"$f":"SUM($C1344:BI1344)","v":0},{"$f":"SUM($C1344:BJ1344)","v":0},{"$f":"SUM($C1344:BK1344)","v":0},{"$f":"SUM($C1344:BL1344)","v":0},{"$f":"SUM($C1344:BM1344)","v":0},{"$f":"SUM($C1344:BN1344)","v":0},{"$f":"SUM($C1344:BO1344)","v":0},{"$f":"SUM($C1344:BP1344)","v":0},{"$f":"SUM($C1344:BQ1344)","v":0},{"$f":"SUM($C1344:BR1344)","v":0.23059824676725427},{"$f":"SUM($C1344:BS1344)","v":0.51438918164929959},{"$f":"SUM($C1344:BT1344)","v":0.84715600067642782},{"$f":"SUM($C1344:BU1344)","v":1.3692877897160933},{"$f":"SUM($C1344:BV1344)","v":1.9060524785720823},{"$f":"SUM($C1344:BW1344)","v":2.445919577177321},null,null,null,{"$f":"SUM($CA1344:CA1344)","v":0},{"$f":"SUM($CA1344:CB1344)","v":0},{"$f":"SUM($CA1344:CC1344)","v":0},{"$f":"SUM($CA1344:CD1344)","v":0},{"$f":"SUM($CA1344:CE1344)","v":0},{"$f":"SUM($CA1344:CF1344)","v":2.4459195771773068},{"$f":"SUM($CA1344:CG1344)","v":38.240167662566762},{"$f":"SUM($CA1344:CH1344)","v":89.422494536741965},{"$f":"SUM($CA1344:CI1344)","v":108.58328302876342},{"$f":"SUM($CA1344:CJ1344)","v":125.65266437617626},{"$f":"SUM($CA1344:CK1344)","v":139.9537921325996}]
[null,"Deferred Tax Liability",{"$f":"IF(C1345<0,-C1345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V1345<0,-V1345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI1345<0,-AI1345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO1345<0,-BO1345,0)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(CA1345<0,-CA1345,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Tax Asset",{"$f":"IF(C1345>0,C1345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI1345>0,AI1345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO1345>0,BO1345,0)","v":0},0,0,0.23059824676725427,0.51438918164929959,0.84715600067642782,1.3692877897160933,1.9060524785720823,2.445919577177321,null,null,null,{"$f":"IF(CA1345>0,CA1345,0)","v":0},0,0,0,0,2.4459195771773068,38.240167662566762,89.422494536741965,108.58328302876342,125.65266437617626,139.9537921325996]
[]
[null,"DATA OUTPUT"]
["Deferred Taxes - Liability","Change in Deferred Tax Liability",{"$f":"C1346","v":0},{"$f":"D1346-C1346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V1346-U1346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1346-AI1346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1346-BO1346","v":0},0,0,0,0,0,0,0,null,null,{"$f":"C1350","v":0},{"$f":"CA1346-BZ1346","v":0},0,0,0,0,0,0,0,0,0,0]
["Deferred Taxes - Asset","Change in Deferred Tax Asset",{"$f":"C1347","v":0},{"$f":"D1347-C1347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1347-AI1347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP1347-BO1347","v":0},0,0.23059824676725427,0.28379093488204532,0.33276681902712824,0.52213178903966551,0.53676468885598894,0.53986709860523874,null,null,{"$f":"C1351","v":0},{"$f":"CA1347-BZ1347","v":0},0,0,0,0,2.4459195771773068,35.794248085389455,51.182326874175203,19.160788492021453,17.069381347412843,14.301127756423341]
[]
[null,"Income Tax Liability Calculations"]
[null,"169 - 1.00.01"]
[null,"DATA INPUT"]
[null,"Income Tax Authority Number",{"$f":"SUMIF($A$544:$A$782,$B1356,C$544:C$782)","v":3}]
[null,"Authority Description",{"$f":"HLOOKUP(C1356,Tables!$C$7:$I$8,2)","v":"GULF"}]
[null,"State and Federal or Composite?",{"$f":"SUMIF($A$544:$A$782,$B1358,C$544:C$782)","v":1}]
[null,"State Tax Rate",{"$f":"SUMIF($A$544:$A$782,$B1359,C$544:C$782)","v":0},{"$f":"SUMIF($A$544:$A$782,$B1359,D$544:D$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1359,N$544:N$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1359,X$544:X$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1359,AH$544:AH$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1359,AR$544:AR$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1359,BB$544:BB$782)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($A$544:$A$782,$B1359,BL$544:BL$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUMIF($A$544:$A$782,$B1359,CA$544:CA$782)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax Rate",{"$f":"SUMIF($A$544:$A$782,$B1360,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Composite Tax Rate",{"$f":"SUMIF($A$544:$A$782,$B1361,C$544:C$782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,null,null,null,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Earnings Before Taxes (EBT)",null,{"$f":"SUMIF($A$10:$A$353,$B1362,D$10:D$353)","v":27.992219999999996},38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,42.770789999999991,{"$f":"SUMIF($A$10:$A$353,$B1362,AJ$10:AJ$353)","v":47.368169999999999},42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,52.398870000000009,{"$f":"SUMIF($A$10:$A$353,$B1362,BP$10:BP$353)","v":54.086129999999997},55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"SUM(D1362:O1362)","v":338.70479},{"$f":"SUM(P1362:AA1362)","v":465.49133999999998},{"$f":"SUM(AB1362:AM1362)","v":532.23915},{"$f":"SUM(AN1362:AY1362)","v":590.44823000000008},{"$f":"SUM(AZ1362:BK1362)","v":635.64544999999998},{"$f":"SUM(BL1362:BW1362)","v":624.83073453916893},{"$f":"SUMIF($A$10:$A$353,$B1362,CG$10:CG$353)","v":556.97673881307549},{"$f":"SUMIF($A$10:$A$353,$B1362,CH$10:CH$353)","v":552.65522252057156},{"$f":"SUMIF($A$10:$A$353,$B1362,CI$10:CI$353)","v":662.35748565140648},{"$f":"SUMIF($A$10:$A$353,$B1362,CJ$10:CJ$353)","v":694.41126600608186},{"$f":"SUMIF($A$10:$A$353,$B1362,CK$10:CK$353)","v":715.77982819056012}]
[null,"Total Book Depreciation and Amortization",{"$f":"SUMIF($A$542:$A$1382,$B1363,C$542:C$1382)","v":0},12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,{"$f":"SUMIF($A$542:$A$1382,$B1363,M$542:M$1382)","v":12.911699999999996},12.911699999999996,16.602483333333328,16.681115416210467,16.826189471613962,16.915093527017451,17.46906927656126,17.44926638736824,17.607522435438618,17.584655768771956,{"$f":"SUMIF($A$542:$A$1382,$B1363,W$542:W$1382)","v":18.373926768771959},18.751392768771957,19.347750852105289,19.588786185438622,19.809396352105288,19.847268102105289,19.93450535210529,19.963875185438617,20.07727768543862,20.510619185438621,{"$f":"SUMIF($A$542:$A$1382,$B1363,AG$542:AG$1382)","v":20.734442268771957},20.922857852105288,21.530212102105288,21.749331268771954,22.287691852105286,22.434250185438621,22.505265185438621,22.505868102105289,22.542240185438622,22.575640185438626,{"$f":"SUMIF($A$542:$A$1382,$B1363,AQ$542:AQ$1382)","v":22.602601435438626},22.974376768771961,23.143168435438625,23.449213685438622,24.118468185438623,24.558161352105287,24.717837352105285,24.739835852105287,24.76189026877196,25.619071884464937,{"$f":"SUMIF($A$542:$A$1382,$B1363,BA$542:BA$1382)","v":25.640278551131601},25.648517717798271,25.700235384464939,25.768040217798269,26.188673884464936,26.354483551131608,26.792473801131603,27.171741134464938,27.38054296779827,27.436521801131605,{"$f":"SUMIF($A$542:$A$1382,$B1363,BK$542:BK$1382)","v":27.477955217798275},27.27960731455115,27.29513231455115,27.354549897884482,27.380568314551148,27.380568314551148,27.647079564551149,28.154115395819844,28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,null,null,null,{"$f":"SUM(D1363:O1363)","v":158.6311833333333},{"$f":"SUM(P1363:AA1363)","v":216.40416521017505},{"$f":"SUM(AB1363:AM1363)","v":252.49759622526346},{"$f":"SUM(AN1363:AY1363)","v":282.68930180859678},{"$f":"SUM(AZ1363:BK1363)","v":317.1785361135793},{"$f":"SUM(BL1363:BW1363)","v":336.01613224092227},{"$f":"SUMIF($A$542:$A$1382,$B1363,CG$542:CG$1382)","v":361.46138810253035},381.71370908454753,281.04752459275647,259.52020239488024,241.03431866030451]
[null,"Total Tax Depreciation and Amortization",0,30.956917041405582,30.956917041405582,30.956917041405582,22.442541977375935,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,26.729749807513748,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,null,null,null,{"$f":"SUM(D1364:O1364)","v":299.14083675073789},{"$f":"SUM(P1364:AA1364)","v":369.93796514170003},{"$f":"SUM(AB1364:AM1364)","v":365.75810577119984},{"$f":"SUM(AN1364:AY1364)","v":376.97503452410001},{"$f":"SUM(AZ1364:BK1364)","v":381.46094764620005},{"$f":"SUM(BL1364:BW1364)","v":330.67588128591836},268.67007744695172,249.03107298817622,231.3760054948396,215.27034796218334,203.96075351079497]
[null,"Book Disposal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1365:O1365)","v":0},{"$f":"SUM(P1365:AA1365)","v":0},{"$f":"SUM(AB1365:AM1365)","v":0},{"$f":"SUM(AN1365:AY1365)","v":0},{"$f":"SUM(AZ1365:BK1365)","v":0},{"$f":"SUM(BL1365:BW1365)","v":0},0,0,0,0,0]
[null,"Tax Disposal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D1366:O1366)","v":0},{"$f":"SUM(P1366:AA1366)","v":0},{"$f":"SUM(AB1366:AM1366)","v":0},{"$f":"SUM(AN1366:AY1366)","v":0},{"$f":"SUM(AZ1366:BK1366)","v":0},{"$f":"SUM(BL1366:BW1366)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.699516772934857,16.73360918914533,16.744973327882157,16.75633746661898,17.294755566416342,17.317483843889988,17.374304537574112,17.98090746979242,18.151369550844791,18.344559909370808,19.076168367694184,19.235266310009727,19.348907697377975,19.371828901808264,19.379469303285028,19.387109704761791,19.736060785590148,19.751341588543674,19.789543595927491,20.184337085616431,20.298943107767879,20.428829932872855,20.907667838806191,21.014633459480876,21.091037474248509,21.109889795523085,21.116173902614609,21.122458009706133,21.399151022759,21.411719236942048,21.443139772399668,21.757537428001683,21.851799034374544,21.958628854930453,22.342151688539232,22.430129187820572,22.492970258735816,23.338600730080238,23.344636459741828,23.350672189403422,23.606904009649028,23.618975468972209,23.649154117280169,23.941600315495329,24.032136260419207,24.134743664666274,24.493582889158944,24.578083104421232,24.638440401037151]
[null,"CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,28.393213469290657,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,30.242264577101906,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,27.875314892143393,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.970703579618288,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437,26.578056060679437]
[null,"Earnings Before Taxes (EBT)",{"$f":"C1362","v":0},27.992219999999996,38.869729999999997,28.391950000000005,30.586460000000002,26.189230000000002,8.0957300000000032,28.254449999999991,31.360019999999999,19.053450000000005,20.167210000000004,39.742660000000001,40.00168,37.922600000000003,43.535109999999989,35.203960000000002,38.679529999999993,25.835750000000004,35.688800000000001,34.401769999999985,34.108979999999988,39.459240000000008,44.508430000000004,52.415959999999998,43.731210000000011,46.645379999999989,44.890149999999991,43.761120000000005,44.429950000000019,44.14448999999999,38.020980000000009,38.464139999999986,{"$f":"AI1362","v":42.770789999999991},47.368169999999999,42.196680000000001,48.516610000000007,51.030689999999993,51.374949999999998,50.182560000000002,49.26868000000001,48.685110000000009,44.505880000000005,38.745030000000007,44.207579999999993,44.385540000000006,53.845570000000002,53.431069999999998,54.137370000000011,57.678889999999996,51.885359999999991,55.911689999999993,55.581390000000006,51.219350000000006,52.725929999999998,55.025849999999998,39.995990000000013,52.680490000000006,52.101159999999993,51.874190000000006,60.09315999999999,56.550890000000003,54.859529999999992,52.701219999999992,51.873569999999987,{"$f":"BO1362","v":52.398870000000009},54.086129999999997,55.250029999999995,47.544536958914797,46.388907333961299,49.330201169548303,52.832001373014869,54.050161440080807,53.515576263648789,null,null,null,{"$f":"CA1362","v":338.70479},465.49133999999998,532.23915,590.44823000000008,635.64544999999998,624.83073453916893,556.97673881307549,552.65522252057156,662.35748565140648,694.41126600608186,715.77982819056012]
[null,"add: Total Book Depreciation and Amortization",{"$f":"C1363","v":0},12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,12.911699999999996,16.602483333333328,16.681115416210467,16.826189471613962,16.915093527017451,17.46906927656126,17.44926638736824,17.607522435438618,17.584655768771956,18.373926768771959,18.751392768771957,19.347750852105289,19.588786185438622,19.809396352105288,19.847268102105289,19.93450535210529,19.963875185438617,20.07727768543862,20.510619185438621,20.734442268771957,20.922857852105288,{"$f":"AI1363","v":21.530212102105288},21.749331268771954,22.287691852105286,22.434250185438621,22.505265185438621,22.505868102105289,22.542240185438622,22.575640185438626,22.602601435438626,22.974376768771961,23.143168435438625,23.449213685438622,24.118468185438623,24.558161352105287,24.717837352105285,24.739835852105287,24.76189026877196,25.619071884464937,25.640278551131601,25.648517717798271,25.700235384464939,25.768040217798269,26.188673884464936,26.354483551131608,26.792473801131603,27.171741134464938,27.38054296779827,27.436521801131605,27.477955217798275,27.27960731455115,27.29513231455115,27.354549897884482,{"$f":"BO1363","v":27.380568314551148},27.380568314551148,27.647079564551149,28.154115395819844,28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,null,null,null,{"$f":"CA1363","v":158.6311833333333},216.40416521017505,252.49759622526346,282.68930180859678,317.1785361135793,336.01613224092227,361.46138810253035,381.71370908454753,281.04752459275647,259.52020239488024,241.03431866030451]
[null,"less: Total Tax Depreciation and Amortization",{"$f":"C1364","v":0},30.956917041405582,30.956917041405582,30.956917041405582,22.442541977375935,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,22.442541977375914,26.729749807513748,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.828163761808327,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,{"$f":"AI1364","v":30.479842147599996},30.479842147599996,30.479842147599996,30.479842147599996,30.479842147599996,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.414586210341668,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,31.788412303850006,27.556323440493195,27.556323440493195,27.556323440493195,{"$f":"BO1364","v":27.556323440493195},27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,27.556323440493195,null,null,null,{"$f":"CA1364","v":299.14083675073789},369.93796514170003,365.75810577119984,376.97503452410001,381.46094764620005,330.67588128591836,268.67007744695172,249.03107298817622,231.3760054948396,215.27034796218334,203.96075351079497]
[null,"add: Book Disposal",{"$f":"-C1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BO1365","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"-CA1365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"less: Tax Disposal",{"$f":"-C1366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AI1366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BO1366","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"-CA1366","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Income Tax Basis",{"$f":"C1369+C1370-C1371+C1372-C1373","v":0},9.9470029585944104,20.824512958594411,10.346732958594423,21.055618022624063,16.658388022624084,-1.4351119773759144,18.723608022624074,21.829178022624081,9.5226080226240875,10.636368022624087,30.211818022624083,29.874413525819584,23.775551654402143,29.53313570980562,21.29088976520913,25.32043551475293,12.456852625559918,22.468158673630292,21.158262006963611,21.654743006963621,27.382469006963639,33.02801709029697,41.176582423630293,32.712442590296973,36.012805954505282,34.344813204505286,33.245153037838627,34.02738553783864,34.175267037838623,28.27558012117197,28.907155704505278,{"$f":"AI1369+AI1370-AI1371+AI1372-AI1373","v":33.821159954505291},38.63765912117195,34.004529704505288,40.471018037838633,43.056113037838614,42.466231891763613,41.310213975096957,40.429733975096966,39.87312522509697,36.065670558430298,30.473612225096964,36.242207475096947,37.089421975096968,46.989145141763629,46.734321141763616,47.462619641763638,51.026194058430292,45.716019580614926,49.763556247281585,49.441495413948275,45.131173080614928,46.705557913948255,49.426111580614929,34.562061247281605,47.684551497281603,47.484488830614922,47.466320663948267,55.741269497281593,52.240432913948268,54.58281387405794,52.440028874057951,51.671796457391274,{"$f":"BO1369+BO1370-BO1371+BO1372-BO1373","v":52.223114874057963},53.910374874057943,55.340786124057949,48.142328914241439,47.124593490492849,50.19285008471909,54.185551052962161,55.441644755326401,54.915102118749864,null,null,null,{"$f":"CA1369+CA1370-CA1371+CA1372-CA1373","v":198.19513658259541},311.95754006847505,418.97864045406362,496.16249728449679,571.36303846737928,630.17098549417278,649.76804946865411,685.33785861694287,712.02900474932335,738.66112043877877,752.85339334006972]
[null,"Income Tax",{"$f":"IF($C1358=1,C1374*C1361,(C1374-(C1374*C1359))*C1360+(C1374*C1359))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1358=1,AI1374*AI1361,(AI1374-(AI1374*AI1359))*AI1360+(AI1374*AI1359))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1358=1,BO1374*BO1361,(BO1374-(BO1374*BO1359))*BO1360+(BO1374*BO1359))","v":0},0,0,18.570903378668635,18.178311938957616,19.361891920180387,20.902076318680152,21.38661446436716,21.183500642307759,null,null,null,{"$f":"SUM(D1375:O1375)","v":0},{"$f":"SUM(P1375:AA1375)","v":0},{"$f":"SUM(AB1375:AM1375)","v":0},{"$f":"SUM(AN1375:AY1375)","v":0},{"$f":"SUM(AZ1375:BK1375)","v":0},{"$f":"SUM(BL1375:BW1375)","v":119.5832986631617},{"$f":"IF($C1358=1,CG1374*CG1361,(CG1374-(CG1374*CG1359))*CG1360+(CG1374*CG1359))","v":250.64802508253331},{"$f":"IF($C1358=1,CH1374*CH1361,(CH1374-(CH1374*CH1359))*CH1360+(CH1374*CH1359))","v":264.36907896148568},{"$f":"IF($C1358=1,CI1374*CI1361,(CI1374-(CI1374*CI1359))*CI1360+(CI1374*CI1359))","v":274.66518858205148},{"$f":"IF($C1358=1,CJ1374*CJ1361,(CJ1374-(CJ1374*CJ1359))*CJ1360+(CJ1374*CJ1359))","v":284.93852720925889},{"$f":"IF($C1358=1,CK1374*CK1361,(CK1374-(CK1374*CK1359))*CK1360+(CK1374*CK1359))","v":290.4131964809319}]
[]
[null,"DATA OUTPUT"]
["Tax Basis Income Tax Expense","Tax Basis Income Taxes",{"$f":"C1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1375","v":0},0,0,18.570903378668635,18.178311938957616,19.361891920180387,20.902076318680152,21.38661446436716,21.183500642307759,null,null,null,{"$f":"CA1375","v":0},0,0,0,0,119.5832986631617,250.64802508253331,264.36907896148568,274.66518858205148,284.93852720925889,290.4131964809319]
["Tax Payment","Tax Payment Amount",null,null,null,null,{"$f":"SUM(D1378:F1378)","v":0},null,{"$f":"SUM(D1378:F1378)","v":0},null,null,{"$f":"SUM(D1378:I1378)*1.5-SUM(D1379:K1379)","v":0},null,null,{"$f":"SUM(D1378:O1378)-SUM(D1379:N1379)","v":0},null,null,null,{"$f":"SUM(P1378:R1378)","v":0},null,{"$f":"SUM(P1378:R1378)","v":0},null,null,{"$f":"SUM(P1378:U1378)*1.5-SUM(P1379:W1379)","v":0},null,null,{"$f":"SUM(P1378:AA1378)-SUM(P1379:Z1379)","v":0},null,null,null,{"$f":"SUM(AB1378:AD1378)","v":0},null,{"$f":"SUM(AB1378:AD1378)","v":0},null,null,{"$f":"SUM(AB1378:AG1378)*1.5-SUM(AB1379:AI1379)","v":0},null,null,{"$f":"SUM(AB1378:AM1378)-SUM(AB1379:AL1379)","v":0},null,null,null,{"$f":"SUM(AN1378:AP1378)","v":0},null,{"$f":"SUM(AN1378:AP1378)","v":0},null,null,{"$f":"SUM(AN1378:AS1378)*1.5-SUM(AN1379:AU1379)","v":0},null,null,{"$f":"SUM(AN1378:AY1378)-SUM(AN1379:AX1379)","v":0},null,null,null,{"$f":"SUM(AZ1378:BB1378)","v":0},null,{"$f":"SUM(AZ1378:BB1378)","v":0},null,null,{"$f":"SUM(AZ1378:BE1378)*1.5-SUM(AZ1379:BG1379)","v":0},null,null,{"$f":"SUM(AZ1378:BK1378)-SUM(AZ1379:BJ1379)","v":0},null,null,null,{"$f":"SUM(BL1378:BN1378)","v":0},null,{"$f":"SUM(BL1378:BN1378)","v":0},null,null,{"$f":"SUM(BL1378:BQ1378)*1.5-SUM(BL1379:BS1379)","v":0},null,null,{"$f":"SUM(BL1378:BW1378)-SUM(BL1379:BV1379)","v":119.5832986631617},null,null,null,{"$f":"SUM(D1379:O1379)","v":0},{"$f":"SUM(P1379:AA1379)","v":0},{"$f":"SUM(AB1379:AM1379)","v":0},{"$f":"SUM(AN1379:AY1379)","v":0},{"$f":"SUM(AZ1379:BK1379)","v":0},{"$f":"SUM(BL1379:BW1379)","v":119.5832986631617},{"$f":"CG1378","v":250.64802508253331},{"$f":"CH1378","v":264.36907896148568},{"$f":"CI1378","v":274.66518858205148},{"$f":"CJ1378","v":284.93852720925889},{"$f":"CK1378","v":290.4131964809319}]
["Income Taxes Payable","Change in Income Taxes Payable",{"$f":"C1378-C1379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1378-AI1379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1378-BO1379","v":0},0,0,18.570903378668635,18.178311938957616,19.361891920180387,20.902076318680152,21.38661446436716,-98.399798020853936,null,null,null,{"$f":"-(CA1379-BZ1379)","v":0},0,0,0,0,-119.5832986631617,{"$f":"CG1378-CG1379","v":0},{"$f":"CH1378-CH1379","v":0},{"$f":"CI1378-CI1379","v":0},{"$f":"CJ1378-CJ1379","v":0},{"$f":"CK1378-CK1379","v":0}]
[]
[null,"End of Working Section"]
[]
[null,"ACTUAL SECTION"]
[null,"Beginning of Actual Section"]
["Actual Period?","Is Actual Period?",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Net Participants","Net Participants",0,5058,5277,5394,5244,5393,5398,5519,5804,5893,5931,6334,6385,6385,6293,6256,6359,6292,6529,6514,6630,6753,6910,7151,7254,7439,7165,7285,7480,7414,7354,7383,7847,7615,7954,8032,8073,8039,8057,8215,8099,7952,8080,8150,8346,8455,8637,8848,8734,8524,8632,8532,8736,8485,8856,8647,9013,8788,9167,9117,9151,8982,9026,9154,9014,9105,9069]
[]
[null,"REVENUES"]
["Recurring Revenue","RECURRING REV - 41501001",null,51.744729999999997,54.158459999999998,55.474980000000002,53.758890000000001,55.436730000000004,55.567639999999997,56.747949999999996,59.82255,60.465890000000002,61.207259999999998,65.428809999999999,65.816199999999995,65.447119999999998,65.125619999999998,64.866330000000005,65.698759999999993,64.823160000000001,67.267240000000001,67.819459999999992,68.652239999999992,69.985280000000003,71.454660000000004,74.232780000000005,75.36048000000001,77.104919999999993,74.32907999999999,75.779700000000005,77.768340000000023,76.758179999999996,76.073250000000002,76.835279999999997,81.816059999999993,79.297460000000001,82.956029999999998,83.15167000000001,84.093869999999995,83.753360000000001,83.971580000000003,85.439660000000003,84.436729999999997,82.990580000000008,84.257390000000001,84.909279999999995,87.009140000000002,88.195189999999997,90.125330000000005,92.371100000000013,91.169380000000004,88.850679999999997,89.767229999999998,89.169690000000003,91.030110000000008,88.473869999999991,91.982240000000004,90.162710000000004,94.057550000000006,91.588719999999995,95.363830000000007,95.073979999999992,95.535080000000008,93.527779999999993,93.960039999999992,95.546669999999992,93.808580000000006,94.933419999999998,94.418179999999992]
["One - Time Revenue","ONE TIME REV - 41501002",null,6.3224699999999991,2.8988400000000003,0.69972000000000001,2.0741700000000001,3.4736100000000003,2.6989200000000002,1.4744099999999998,3.6485400000000001,8.596560000000002,6.3079800000000006,3.44862,1.0245900000000001,0.99959999999999993,0.64973999999999998,0.97460999999999987,1.2495000000000001,1.4244300000000001,2.8738500000000005,2.37405,4.4732099999999999,5.4503099999999991,3.4985999999999997,5.89764,2.9988000000000001,1.39944,0.62475000000000003,0.84965999999999997,0.39984000000000103,2.1241500000000002,3.02379,3.7484999999999999,4.0733699999999997,3.8234699999999999,3.5735700000000001,3.8234699999999999,0.87120000000000009,0.79967999999999995,0.74969999999999992,0.59975999999999996,0.47481000000000001,1.2744899999999999,3.2736900000000002,4.3482599999999998,3.4236300000000002,6.2474999999999996,3.0487800000000003,0.54977999999999994,0.22491,0.52478999999999998,0.12495000000000001,0.57477,0.94962000000000002,1.47441,3.64554,4.02339,1.93821,4.9480200000000005,2.6239499999999998,1.39944,0.92462999999999995,0.42482999999999999,0.19991999999999999,0.69372,0.47481000000000001,1.39944,2.94882]
[]
[null,"EXPENSES"]
["General & Adminstration Expenses","LABOR - 41601201",null,2.8804600000000002,2.5812900000000001,2.6938299999999997,3.9298200000000003,3.3350399999999998,3.1941000000000002,2.02576,2.8549700000000002,4.0240899999999993,2.6030500000000001,2.6406199999999997,2.94252,3.3222100000000001,3.2846299999999995,4.7768000000000006,3.4000700000000004,3.2728600000000001,3.5237900000000004,3.37216,3.3066599999999999,6.2268099999999995,3.3228200000000001,3.0316000000000001,6.6883299999999997,1.2846900000000003,3.3355099999999998,4.5634799999999993,3.43255,3.4942000000000002,3.4813799999999997,3.5144499999999996,4.7295500000000006,4.2882100000000012,3.5268800000000002,3.5089000000000001,4.1802999999999999,3.4453300000000002,4.6426900000000009,3.3299899999999996,3.4057999999999997,3.4774300000000005,3.35642,3.4933799999999997,4.7636099999999999,3.7048299999999998,3.48319,3.5375399999999999,4.13713,4.4360799999999996,2.7073700000000001,2.7446700000000002,2.93892,2.9847700000000001,2.9690799999999999,4.6786499999999993,3.3448200000000003,3.3089400000000002,3.3112300000000001,2.9234,5.3012199999999998,3.8696299999999999,5.1956099999999994,3.5658400000000001,3.74932,2.7166399999999999,3.9495]
["General & Adminstration Expenses","MISC TRAVEL - 41601202",null,0,2.2679999999999999E-2,0.1666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59074000000000004,2.6699999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8499999999999993E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General & Adminstration Expenses","TELEPHONE - 41601203",null,3.8380000000000004E-2,2.7550000000000002E-2,0,0.13087000000000001,0,0,6.5930000000000002E-2,0.14268,8.0689999999999998E-2,0,8.0689999999999998E-2,0,6.2969999999999998E-2,1.968E-2,2.5579999999999999E-2,4.428E-2,6.4939999999999998E-2,5.314E-2,4.6249999999999999E-2,8.1670000000000006E-2,3.4439999999999998E-2,1.6730000000000002E-2,2.0660000000000001E-2,6.8899999999999994E-3,2.5579999999999999E-2,2.5579999999999999E-2,1.8700000000000001E-2,3.2469999999999999E-2,6.6909999999999997E-2,6.1990000000000003E-2,8.2659999999999997E-2,6.2979999999999994E-2,4.1329999999999999E-2,3.4439999999999998E-2,2.5579999999999999E-2,1.1810000000000001E-2,2.46E-2,2.0660000000000001E-2,2.46E-2,2.3620000000000002E-2,3.6409999999999998E-2,0,4.6249999999999999E-2,3.4439999999999998E-2,3.1489999999999997E-2,3.4439999999999998E-2,2.5579999999999999E-2,1.2789999999999999E-2,1.2789999999999999E-2,0,1.968E-2,2.0660000000000005E-2,3.8380000000000004E-2,2.3620000000000002E-2,1.6730000000000002E-2,4.0340000000000001E-2,3.3460000000000004E-2,1.1810000000000001E-2,1.1810000000000001E-2,5.9000000000000007E-3,8.8599999999999998E-3,6.8899999999999994E-3,8.8599999999999998E-3,1.97E-3,2.9500000000000004E-3,1.6730000000000002E-2]
["Billing & Printing Costs & Postage","CSS BILLING - 41601204",null,0.40464,0.42216000000000004,0.43151999999999996,0.41952,0,0,0.44151999999999997,0.46432000000000001,0.47143999999999997,0.47448000000000001,0.50672000000000006,0.51080000000000003,0.50744,0.50344,0.50048000000000004,0.50872000000000006,0.50336000000000003,0.52232000000000001,0.52112000000000003,0.53039999999999998,0.54024000000000005,0.55279999999999996,0.57208000000000003,0.58032000000000006,0.59511999999999998,0.57320000000000004,0.58279999999999998,0.59839999999999993,0.59311999999999998,0.58832000000000007,0.59063999999999994,0.62791999999999992,0.60920000000000007,0.63632,0.64255999999999991,0.64584000000000008,0.64312000000000002,0.64455999999999991,0.65720000000000001,0.64791999999999994,0.65879999999999994,0.66920000000000002,0.65200000000000002,0.66767999999999994,0.6764,0.69096000000000002,0.70784000000000002,0.69872000000000001,0.68191999999999997,0,1.3731199999999999,0.69888000000000006,0.67879999999999996,0.70848,0.69176000000000004,0.72104000000000001,0.70304,0.73336000000000001,0.72920000000000007,0.73208000000000006,0.71855999999999998,0.72208000000000006,0.73232000000000008,0.72111999999999998,0.72839999999999994,0.72551999999999994]
["Marketing & Enrollment Costs","MARKETING AND ENROLLMENT - 41601205",null,0.93400000000000005,0.94059999999999999,0.87939999999999996,0.98138999999999998,5.2206299999999999,22.33989,2.3835999999999999,3.3952900000000001,7.1378000000000004,6.8296500000000009,1.012,1.1790399999999999,0.77139999999999997,0.73539999999999994,0.7762,1.6308399999999998,11.216809999999999,5.9849199999999989,8.6434700000000007,8.2414900000000006,4.0516500000000004,1.4875499999999999,0.96099999999999997,1.22418,0.72939999999999994,0.77560000000000007,0.68979999999999997,5.1163500000000006,4.63809,9.0412599999999994,5.5504300000000004,8.5034899999999993,7.2708899999999996,1.1878,0.89260000000000006,0.8054,0.69279999999999997,0.81040000000000001,3.9476499999999999,3.1305500000000004,4.1625699999999997,12.240800000000002,5.9782299999999999,10.85294,2.0257999999999998,1.0622100000000001,0.32250000000000001,1.5212699999999999,0.7006,0.71920000000000006,0,1.5201199999999999,1.96225,2.0451999999999999,13.596630000000001,4.2861799999999999,2.3421999999999996,1.99678,0.88867999999999991,0.82,0.77260000000000006,0.74920000000000009,4.1234500000000001,1.37917,4.2974600000000001,4.0939199999999998]
["Sales / Training / Commission","SALES &  TRAINING EXP - 41601206",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment Costs & Inventory","INSTALLATION EXP - 41601207",null,3.1150000000000002,-0.66500000000000004,3.57,0.42,0.28000000000000003,1.2949999999999999,1.05,1.925,3.22,7.07,1.365,0.215,0.45,0,0.42,0.52500000000000002,0.17499999999999999,0.73,0.53,0.42,0.84,1.425,0.78,0.84,0.72499999999999998,-0.03,0,0.24,0.31,1.05,0.4,0.68,0.4,3.3892099999999998,3.6821999999999999,-0.14000000000000001,0.4,0.02,0.56000000000000005,0.2,0.35,1.81,2.5505299999999997,1.9128700000000001,1.96,2.3199999999999998,1.4218,0,0.76153999999999999,0.25,0.04,0.24,0.44,0.8,1.2,0.52,2.96,2.3043899999999997,0.21561000000000013,1.2,1.04,0.32,0.57619000000000009,0.96,-0.28000000000000003,0.28000000000000003]
["Other O&M Expense","MISC AND GEN EXP - 41601208",null,0.67667999999999995,0.25886000000000003,0.45862000000000003,0.56000000000000005,1.67927,7.8808199999999999,-6.9550199999999993,0.46429000000000004,6.5696199999999996,-0.50422999999999996,7.51349,-6.597570000000001,0.49071000000000004,0.37717000000000001,0.29102,1.8325799999999999,1.40364,0.37890000000000001,1.2193800000000001,0.41892000000000007,0.29452,0.39676,0.38547999999999993,0.47626999999999997,0.31362000000000001,0.28925000000000001,0.28908000000000006,0.58739999999999992,0.55767000000000011,0.30270999999999998,0.34873000000000004,0.26379000000000002,0.46972000000000003,0.35990999999999995,1.32901,-0.26587999999999995,0.54027999999999998,0.34632000000000007,0.32447000000000004,0.29657,2.3689299999999998,0.36442000000000002,0.38709000000000005,0.30360000000000004,0.38107000000000008,0.28683000000000003,2.5899800000000002,0.38350000000000001,0.26808000000000004,0.28247000000000005,1.2983699999999998,1.2560799999999999,0.27811000000000002,0.49936999999999998,2.04827,-0.57668999999999992,0.27112000000000003,2.3587600000000002,0.27376999999999996,0.45268000000000008,0.22808,0.31341000000000002,0.22808,1.3717999999999999,0.22808,0.42780000000000001]
["Depreciation","DEPRECIATION - 41601209",null,13.625830000000001,13.582459999999999,13.50484,14.19168,14.26008,14.447469999999999,14.71381,15.068949999999999,15.29074,16.418569999999999,16.542000000000002,16.602460000000001,16.647030000000001,16.7807,16.85829,17.378139999999998,17.335000000000001,17.626449999999998,17.603619999999999,18.39284,18.770350000000001,19.366,19.606999999999999,19.818999999999999,19.866199999999999,19.955950000000001,21.111339999999998,20.096229999999998,20.529579999999999,20.753399999999999,20.941800000000001,21.549160000000001,21.884399999999999,22.422740000000001,22.569310000000002,22.6403,22.640999999999998,22.677320000000002,22.710709999999999,22.736999999999998,23.109390000000001,23.27825,23.58428,24.253509999999999,24.69323,24.852920000000001,24.918189999999999,24.940239999999999,24.96987,24.991140000000001,24.99935,25.051069999999999,25.118849999999998,25.53952,25.70533,26.1433,26.522559999999999,26.731369999999998,26.78734,26.828769999999999,26.843240000000002,26.858820000000001,26.918240000000001,26.944210000000002,26.944230000000001,27.210760000000001]
["Other O&M Expense","INTEREST EXP - 41601210",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Removal & Cancellation Costs","SERVICE CALLS - 41601211",null,7.9087500000000004,0.83025000000000004,5.7824999999999998,4.2862499999999999,7.7850000000000001,0,16.155000000000001,7.4924999999999997,11.7585,13.9626,-0.63375000000000004,11.883749999999999,5.9175000000000004,-0.10125000000000001,6.7824999999999998,2.8224999999999998,6.3159999999999998,5.14,2.5842499999999999,6.6719499999999998,4.8607500000000003,3.4,2.1974999999999998,4.43,7.7675000000000001,4.9862500000000001,4.7125000000000004,3.2124999999999999,4.375,5.5750000000000002,9.9124999999999996,5.6375000000000002,0.2,12.3,5.65,5.5250000000000004,4.5875000000000004,5.0875000000000004,5.0374999999999996,5.5875000000000004,5.4,6.6875,7.7374999999999998,6.9124999999999996,4.9874999999999998,4.5875000000000004,4.125,2.1375000000000002,5.4,4.875,3.5375000000000001,5.6749999999999998,5.5750000000000002,7.27,5.5049999999999999,7.0625,7.3375000000000004,7.8722799999999999,4.4152200000000006,3.9,5.0750000000000002,7.0750000000000002,7.4622600000000006,6.3375000000000004,7.335,4.7750000000000004]
["Replacements & Claims","CUSTOMER CLAIMS - 41601212",null,0.34594999999999998,5.6000000000000001E-2,0.17,0.14000000000000001,0.05,0.9,0,0.2,1.3036800000000002,0.38700000000000001,0,0,0.2,0.5,0,0,0,0.375,1.1499999999999999,0.24299999999999999,0.14599999999999999,0.35699999999999998,4.6149999999999997E-2,0.45,0.39800000000000002,0.01,0.58899999999999997,0.2,0,4.9270000000000001E-2,0.60624999999999996,0.82799999999999996,0.36510000000000004,0.30299999999999999,0,0.32,0,0,0,0,0,0.185,0.20499999999999999,0.52400000000000002,0.47617999999999999,0.8,7.5240000000000001E-2,0,0,0,0,3.2101899999999999,0,0.6,0.50514999999999999,1.61121,0.8,0.63500000000000001,0,0.43099999999999999,0.28499999999999998,2.7480000000000001E-2,0.57252000000000003,0.2475,0.1,0.46500000000000002]
["Equipment Costs & Inventory","STORES EXP - 41601310",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxes Other Than Income","TAXES OTI - FED - 40801210",null,0.13661999999999999,0.12642,0.12497,0.18694999999999998,0.11103,0.11345000000000001,8.7239999999999998E-2,0.10301,0.15231999999999998,0.10685,0.10797,0.10308,0.14565999999999998,0.13621,0.20643999999999998,0.1265,0.12415000000000001,0.11763999999999999,0.12135,0.1187,0.18475,0.1201,0.11295000000000001,0.11305,0.14624000000000001,0.13852,0.31098000000000003,0.22850999999999999,0.17323000000000002,0.17265,0.17212,0.23619000000000001,0.22388,0.17261000000000001,0.15834000000000001,0.21162,0.20056000000000002,0.28725000000000001,0.17931999999999998,0.19741999999999998,0.19562000000000002,0.19441,0.19390000000000002,0.26912999999999998,0.18640000000000001,0.18718000000000001,0.18231999999999998,0.20549999999999999,0.25577,0.15489,0.15033000000000002,0.14943000000000001,0.14674999999999999,0.14662999999999998,0.24256,0.16256000000000001,0.15674000000000002,0.15859000000000001,0.13521,0.23715,0.25211,0.19025,0.17906,0.17193,0.17396999999999999,0.17274]
["Taxes Other Than Income","TAXES OTI - STATE - 40801211",null,8.6700000000000006E-3,4.3E-3,4.6999999999999999E-4,1.1999999999999999E-4,5.9999999999999995E-5,1E-4,7.0000000000000007E-5,5.9999999999999995E-5,1.1999999999999999E-4,5.9999999999999995E-5,2.9999999999999997E-5,2.9999999999999997E-5,9.1999999999999998E-3,4.2699999999999995E-3,-3.3E-4,1E-4,8.0000000000000007E-5,1.3000000000000002E-4,1.4000000000000001E-4,1E-4,1.4000000000000001E-4,7.0000000000000007E-5,4.0000000000000003E-5,2.9999999999999997E-5,7.6299999999999996E-3,3.82E-3,5.6000000000000006E-4,-6.1799999999999997E-3,4.0000000000000003E-5,8.0000000000000007E-5,5.9999999999999995E-5,5.9999999999999995E-5,2.9999999999999997E-5,1.0000000000000001E-5,2.9999999999999997E-5,-1.0000000000000001E-5,2.8999999999999998E-3,2.0200000000000001E-3,-6.9999999999999999E-4,5.0000000000000002E-5,4.0000000000000003E-5,5.0000000000000002E-5,2.9999999999999997E-5,4.0000000000000003E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,3.46E-3,4.1999999999999996E-4,5.0000000000000002E-5,2.9999999999999997E-5,-5.6000000000000006E-4,2.9999999999999997E-5,2.9999999999999997E-5,1.0000000000000001E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,0,0,0,0,0,0]
[]
["Federal Income Taxes","INCOME TAX FEDERAL - 40901210",null,9.25876365996678,12.866837445936428,9.32060565314573,10.464857549951063,8.4863351313919662,2.6560357742537688,9.3729536482709364,10.215257516561817,6.6179531102936835,6.564570458151902,13.083420326765578,13.059294441446578,12.517999850363777,14.393491835417837,12.04462448390988,12.725358624152781,8.3913350811496183,11.489220214992228,11.273786135947923,11.011673476818057,13.457640960290037,14.630270827948703,17.265295649421766,14.267252532520187,15.433539168084403,14.840112959302429,14.834653077252606,15.05416085303402,14.363784949040998,12.530610681823404,12.633974579178286,14.505998811550782,15.582383828771782,13.863389626506208,15.98226126323366,16.675014834368085,16.718161663891863,17.048894645186355,16.146269389175085,16.023985048132296,14.601222136791675,12.741132287302966,14.578290279676224,13.655869538094441,18.224795757352613,18.098755675912987,18.144151141835071,18.862565713495041,16.625519851360544,16.874524911763661,18.19486543807287,16.557445379922129,15.753415420635219,16.389923620397649,16.425469864422933,16.631952061711015,17.342360487397865,16.933402700059169,19.827879978658189,19.161079399862398,18.053632810861863,17.614207896505583,16.901896584439257,17.181614361334351,18.132095592403427,19.249283985383265]
["State Income Taxes","INCOME TAX STATE - 40901211",null,1.5395006555643942,2.1395225271260734,1.550171737291864,1.7401590443956998,1.4119662520538667,0.44161739035566233,1.5585490091317593,1.6985919986928475,1.1002487825727161,1.0915565727012058,2.1762884302305716,2.1715847421165266,2.0818096021745482,2.3936599502070517,2.0022800260391218,2.1166522602271454,1.3952230664606438,1.9099520880398007,1.875544665733891,1.8308719335472932,2.2381638820243865,2.4327306362699055,2.8711858311289622,2.3723261212183506,2.5666666912998024,2.467416479972627,2.4670177780951024,2.5031664469977657,2.1621960180169246,0.95986820482848156,1.9018030669313433,2.1836114259547963,2.2261218121866979,2.0739349855479352,2.3901979175114794,2.4944390971863091,2.5012194750316841,2.550273638531741,2.415727493491338,2.3973175623241967,2.1843130428024167,1.9060510132356723,2.1808905409206956,2.0428880758871908,2.7263909034436353,2.9405529751810398,2.7402293935414943,2.8487703869643566,2.5108723867378457,2.5484784246791508,2.7478868428958374,2.5005919462987363,2.3791636512099013,2.4752978887614714,2.4806519595320062,2.5118442516738413,2.750451959947533,2.5755065932423427,3.0157344213405017,2.9143254318188023,2.7458876610129583,2.6790490102002766,2.5707065284549846,2.6132570007456741,2.7578248194135848,2.9277387070154983]
[]
[null,"CAPITAL"]
["Equipment","PLANT IN SERVICE - 12100100",1612.83753,1635.09844,1629.8931600000001,1620.5802100000001,1702.9994099999999,1711.2074399999999,1733.6938399999999,1765.6551300000001,1808.2723599999999,1834.8878400000001,1970.22759,1985.0550000000001,1992.298,1997.64276,2013.68795,2022.9927399999999,2085.3787400000001,2080.2750000000001,2115.1755199999998,2112.4315200000001,2207.1440400000001,2252.4399600000002,2324.0029300000001,2352.9271699999999,2379.4003899999998,2383.9450000000002,2394.41347,2397.9378499999998,2411.5461500000001,2463.5471299999999,2490.4059000000002,2513.01577,2585.8982799999999,2612.1925799999999,2676.79585,2694.38285,2702.9046499999999,2702.9769999999999,2707.3416499999998,2711.3496500000001,2714.585,2759.1980400000002,2779.4530399999999,2816.1784699999998,2896.4890099999998,2949.2521900000002,2968.4133099999999,2971.0531299999998,2973.6996600000002,2977.25866,2979.8034600000001,2980.79216,2986.9982799999998,2995.1348600000001,3045.6109000000001,3065.5080600000001,3118.0668900000001,3163.57897,3188.63519,3195.3526499999998,3200.3246600000002,3202.0626600000001,3203.9256599999999,3211.0557699999999,3214.1779799999999,3214.1779799999999,3246.15933]
["Accumulated Depreciation","ACCUM DEP",-174.78391999999997,{"$f":"C1417-D1403","v":-188.40974999999997},{"$f":"D1417-E1403","v":-201.99220999999997},{"$f":"E1417-F1403+21.8439+0.04","v":-193.61314999999999},-207.80482999999998,-222.06490999999997,-236.51237999999998,-251.22618999999997,{"$f":"J1417-K1403","v":-266.29513999999995},{"$f":"K1417-L1403","v":-281.58587999999997},{"$f":"L1417-M1403","v":-298.00444999999996},{"$f":"M1417-N1403","v":-314.54644999999994},{"$f":"N1417-O1403","v":-331.14890999999994},-347.79593999999997,-364.57664,{"$f":"Q1417-R1403","v":-381.43493000000001},-398.81306999999998,-416.14806999999996,-433.77451999999994,-451.37813999999992,-469.77097999999989,-488.5413299999999,-507.90732999999989,-527.51432999999986,-547.33332999999982,{"$f":"AA1417-AB1403","v":-567.19952999999987},-587.1554799999999,-608.26681999999994,-628.36304999999993,-648.89262999999994,-669.64602999999988,{"$f":"AG1417-AH1403","v":-690.58782999999994},-712.13698999999997,-734.02139,-756.44412999999997,-779.01343999999995,-801.65373999999997,{"$f":"AM1417-AN1403","v":-824.29473999999993},-846.97205999999994,-869.68276999999989,-892.41976999999986,-915.52915999999982,-938.80740999999978,{"$f":"AS1417-AT1403","v":-962.39168999999981},-986.64519999999982,-1011.3384299999998,-1036.1913499999998,-1061.1095399999999,-1086.0497799999998,-1111.0196499999997,-1136.0107899999998,-1161.0101399999999,-1186.0612099999998,-1211.1800599999999,-1236.71958,-1262.42491,-1288.5682099999999,-1315.0907699999998,-1341.8221399999998,-1368.6094799999998,-1395.4382499999999,-1422.2814899999998,-1449.1403099999998,-1476.0585499999997,-1503.0027599999999,-1529.9469899999999,-1557.1577499999999]
["Total Equipment Costs","Changes",{"$f":"SUM(C1416:C1417)","v":1438.0536099999999},{"$f":"D1416-C1416","v":22.260909999999967},-5.2052799999999024,-9.3129500000000007,82.419199999999819,8.2080300000000079,22.486400000000003,31.96129000000019,{"$f":"K1416-J1416","v":42.617229999999836},{"$f":"L1416-K1416","v":26.615480000000161},{"$f":"M1416-L1416","v":135.33974999999987},{"$f":"N1416-M1416","v":14.8274100000001},{"$f":"O1416-N1416","v":7.2429999999999382},5.3447599999999511,16.045190000000048,9.3047899999999117,62.386000000000195,-5.1037400000000162,34.900519999999688,-2.7439999999996871,94.71252000000004,45.295920000000024,71.56296999999995,28.924239999999827,26.473219999999856,{"$f":"AB1416-AA1416","v":4.5446100000003753},10.468469999999797,3.5243799999998373,13.608300000000327,52.000979999999799,26.858770000000277,{"$f":"AH1416-AG1416","v":22.609869999999773},72.882509999999911,26.294300000000021,64.603270000000066,17.586999999999989,8.5217999999999847,7.2349999999914871E-2,4.3646499999999833,4.0080000000002656,3.2353499999999258,44.613040000000183,20.254999999999654,{"$f":"AT1416-AS1416","v":36.72542999999996},80.310539999999946,52.763180000000375,19.161119999999755,2.6398199999998724,2.646530000000439,3.5589999999997417,2.544800000000123,0.98869999999988067,6.206119999999828,8.1365800000003219,50.476040000000012,19.897159999999985,52.558829999999944,45.512079999999969,25.056219999999939,6.7174599999998463,4.9720100000004095,1.737999999999829,1.862999999999829,7.1301100000000588,3.1222099999999955,0,31.98135000000002]
[]
[null,"Net Income",null,{"$f":"+SUM(D1391:D1392)-SUM(D1394:D1413)","v":17.193955684468825},{"$f":"+SUM(E1391:E1392)-SUM(E1394:E1413)","v":23.863370026937496},17.521172609562413,18.381443405653243,16.290928616554183,4.9980768353905702,17.322947342597296,19.44617048474533,11.335248107133594,12.511082969146898,24.482951243003853,{"$f":"+SUM(O1391:O1392)-SUM(O1394:O1413)","v":24.770800816436896},23.322790547461679,26.747958214375103,21.157055490051,23.837519115620061,16.04919185238974,22.289627696967976,21.252439198318179,21.266434589634635,23.763435157685578,27.445428535781389,32.27947851944927,27.091631346261472,{"$f":"+SUM(AB1391:AB1392)-SUM(AB1394:AB1413)","v":28.645174140615786},27.582620560724934,26.459449144652297,26.872622699968232,27.618509032942072,24.530501113348123,23.928362353890357,26.081179762494415,29.559664359041513,26.25935538794586,30.144150819254868,31.861236068445606,32.155568861076453,30.583391716281902,30.70668311733359,30.263807389543508,27.72034482040592,24.097846699461357,27.670169179403075,24.233842386018381,34.368583339203759,33.829551348905973,34.130489464623452,35.646283899540599,32.748967761901611,36.488686663557182,34.638637719031294,32.161312673779143,34.593350928154877,36.160628490840864,21.089868176045059,33.536693686615145,32.008347552654598,32.365280706698499,37.249545600001298,34.475485168318805,34.060009528125171,32.407963093294143,32.400966887105753,32.603998637919986,33.196209588182981,33.07300730760123,null,0,0,0,0,0]
[{"$f":"B1421","v":"Retained Earnings"},"Retained Earnings",218.52037061926035,{"$f":"C1421+D1420","v":235.71432630372917},{"$f":"D1421+E1420","v":259.57769633066664},277.09886894022907,295.48031234588234,311.77124096243654,316.76931779782711,334.09226514042439,353.53843562516971,364.87368373230333,377.38476670145025,401.86771794445411,{"$f":"N1421+O1420","v":426.63851876089103},449.96130930835272,476.70926752272783,497.86632301277882,521.70384212839883,537.75303398078859,560.04266167775654,581.29510087607468,602.56153546570931,626.32497062339485,653.77039915917624,686.04987767862553,713.141509024887,{"$f":"AA1421+AB1420","v":741.78668316550284},769.36930372622783,795.82875287088018,822.70137557084843,850.31988460379046,874.85038571713858,898.77874807102899,924.85992783352344,954.41959219256501,980.67894758051091,1010.8230983997657,1042.6843344682113,1074.8399033292878,1105.4232950455698,1136.1299781629034,1166.3937855524468,1194.1141303728527,1218.2119770723141,1245.8821462517171,1270.1159886377354,1304.4845719769392,1338.3141233258452,1372.4446127904687,1408.0908966900092,1440.8398644519109,1477.3285511154681,1511.9671888344994,1544.1285015082785,1578.7218524364334,1614.8824809272744,1635.9723491033194,1669.5090427899345,1701.5173903425891,1733.8826710492876,1771.1322166492889,1805.6077018176077,1839.6677113457329,1872.0756744390269,1904.4766413261327,1937.0806399640528,1970.2768495522357,2003.349856859837,null,0,0,0,0,0]
["Other Equity","Balance Sheet Balancer ",{"$f":"-C1421+SUM(C1416:C1417)","v":1219.5332393807396},{"$f":"-D1421+SUM(D1416:D1417)","v":1210.9743636962708},{"$f":"-E1421+SUM(E1416:E1417)","v":1168.3232536693336},1149.8681910597711,1199.7142676541175,1177.3712890375632,1180.4121422021728,1180.3366748595759,1188.4387843748302,1188.4282762676969,1294.8383732985499,1268.6408320555458,{"$f":"(-O1421+SUM(O1416:O1417))+0","v":1234.5105712391091},{"$f":"(-P1421+SUM(P1416:P1417))+0","v":1199.8855106916471},{"$f":"(-Q1421+SUM(Q1416:Q1417))+0","v":1172.4020424772721},{"$f":"-R1421+SUM(R1416:R1417)","v":1143.691486987221},1164.8618278716012,1126.3738960192115,1121.3583383222433,1079.7582791239256,1134.811524534291,1137.5736593766053,1162.325200840824,1139.3629623213744,1118.9255509751129,{"$f":"-AB1421+SUM(AB1416:AB1417)","v":1074.9587868344975},1037.8886862737722,993.84227712911979,960.48172442915177,964.33461539620964,945.90948428286174,923.64919192897105,948.90136216647647,923.75159780743502,939.67277241948921,904.54631160023428,858.56657553178866,803.84235667071221,754.94629495442996,705.53690183709682,655.77144444755322,649.55474962714766,622.4336529276859,607.90463374828278,639.72782136226442,633.42918802306122,593.90783667415485,537.49897720953118,479.55898330999116,425.39914554808934,366.46411888453213,307.81483116550066,256.80856849172142,205.23294756356677,194.00883907272578,167.11080089668076,159.98963721006567,146.97080965741111,112.93037895071257,55.610953350711043,-0.72129181760737993,-59.886541345732667,-117.29032443902679,-169.47942132613252,-225.90541996405273,-286.0458595522357,-314.34827685983691,null,0,0,0,0,0,null,null,0,3.999999999996362E-2,-235.65413639600257,-149.62887272603626,-77.606399579589493,-13.057170132178385,45.305889658783826,95.54728305862568,143.42975728934096,185.57664018514271,222.21363050226313,257.17946308656224]
[]
[null,"End of Actual Section"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL1430*BX1430","v":91.395112156696442}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.06959001319906E-2,8.1528328508070291E-2,8.0985631162761626E-2,8.267530046550145E-2,8.0353674027151156E-2,8.3540043283369267E-2,8.1887511066765395E-2,8.5424879826014988E-2,8.3182640834452259E-2,8.6611268499961175E-2,8.6348021143235726E-2,8.6766801050726164E-2,1132.5868105716106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2667430324831154E-2,5.3970072201978943E-3,2.4826233212910314E-2,4.1017254873504001E-2,6.3684685198335159E-2,0.15746303082449165,0.17378363249037221,8.3717754015684362E-2,0.21372148591983664,0.11333715162415577,6.0446480866216415E-2,3.9937853429464418E-2,15.393839999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004 budget inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`",2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,null,2012,2013,2014,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011 - 2015 BUDGET INPUT",null,null,null,null,"JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MPRSRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCRIPT. AND FERC/SUB",null,"PROJECT","RT","EWO "]
[null,null,"415-01001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECURRING REV","415-01001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECURRING REV - 41501001","MPRSRG","RRV","MNP101",{"$f":"BR42","v":96.009887999999989},95.562271999999993,96.848063866666664,97.249906267222229,97.137562324442129,96.879254481423629,{"$f":"$CG$42/12","v":94.38223421430088},{"$f":"$CG$42/12","v":94.38223421430088},94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,94.38223421430088,{"$f":"SUM(BL1436:BW1436)","v":1132.5868105716106},1147.0242815635884,1158.3122880449005,1165.8400226601702,1170.8517090794332,null,null,null,null,{"$f":"CG42","v":1132.5868105716106},1147.0242815635884,1158.3122880449005,1165.8400226601702,1170.8517090794332]
[null,null,"415-01002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ONE TIME REV","415-01002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ONE TIME REV - 41501002","MPRSRG","RRV","MNP102",3.1667327999999997,2.9908031999999998,4.0463807999999997,1.9352255999999999,0.70371839999999997,0.35185919999999998,{"$f":"$CG$43/12","v":1.2828199999999998},{"$f":"$CG$43/12","v":1.2828199999999998},1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,1.2828199999999998,{"$f":"SUM(BL1437:BW1437)","v":15.393839999999996},14.564992994243603,14.370467899509407,13.217745527408665,13.468474984252413,null,null,null,null,15.393839999999999,14.564992994243603,14.370467899509407,13.217745527408665,13.468474984252413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL1431*$BX$1437","v":0.34893879563159869},{"$f":"BM1431*$BX$1437","v":8.3080665626571126E-2},0.38217106188222721,0.63141305876194065,0.98035185439353945,2.4239607024272916,2.6751974331755903,1.2887377104768021,3.2899943588122169,1.7446939781579935,0.93050345501759668,0.61479692563662636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENSES"]
[null,null,"416-01201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR","416-01201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR - 41601201","MPRSRG","LSN","MNP201",{"$f":"BR69","v":4.2455181928950232},4.2455181928950232,4.2455181928950232,4.2455181928950232,4.2455181928950232,4.2455181928950232,{"$f":"$CG$69/12","v":4.3923613296463486},{"$f":"$CG$69/12","v":4.3923613296463486},4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,4.3923613296463486,{"$f":"SUM(BL1440:BW1440)","v":52.708335955756183},54.532127714207633,56.419752184204903,58.373443510652073,60.39551403352489,null,null,null,null,{"$f":"CG69","v":52.708335955756183},{"$f":"CH69","v":54.532127714207633},{"$f":"CI69","v":56.419752184204903},{"$f":"CJ69","v":58.373443510652073},{"$f":"CK69","v":60.39551403352489}]
[null,null,"416-01204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSS BILLING","416-01204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSS BILLING - 41601204","MPRSRG","SSC","MNP204",{"$f":"BR63","v":0.91886800000000002},0.93123138333333344,0.93509525256944459,0.93401502235040523,0.93153129309061189,0.92835391270273449,{"$f":"$CG$63/12","v":0.90752148282981615},{"$f":"$CG$63/12","v":0.90752148282981615},0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,0.90752148282981615,10.890257793957794,11.029079630419121,11.13761815427789,11.210000217886252,11.258189510379168,null,null,null,null,{"$f":"CG63","v":10.890257793957794},{"$f":"CH63","v":11.029079630419121},{"$f":"CI63","v":11.13761815427789},{"$f":"CJ63","v":11.210000217886252},{"$f":"CK63","v":11.258189510379168}]
[null,null,"416-01205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARKETING AND ENROLLMENT","416-01205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARKETING AND ENROLLMENT - 41601205","MPRSRG","EAL","MNP205",{"$f":"BR59","v":7.7859707909680722},7.7859707909680722,7.7859707909680722,2.4786108939879345,0,0,0.6831916323422077,0.79916065076519227,3.8929004725977432,3.5481265530884305,4.5658335802388414,12.07103367952439,5.8953185799901222,10.702421758533546,1.9977044006911726,1.0474783253322988,0.31802728266507219,0.57818405287485874,46.099380968643871,41.8495183302839,40.945605885401648,36.567635711451871,37.265565034807352,null,null,null,null,{"$f":"CG59","v":46.099380968643871},{"$f":"CH59","v":41.8495183302839},{"$f":"CI59","v":40.945605885401648},{"$f":"CJ59","v":36.567635711451871},{"$f":"CK59","v":37.265565034807352}]
[null,null,"416-01207",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTALLATION EXP","416-01207",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTALLATION EXP - 41601207","MPRSRG","KLN","MNP207",{"$f":"BR66","v":1.0531840000000001},1.4248959999999999,0.68147199999999997,0.247808,0.123904,6.1952E-2,{"$f":"$CG$66/12","v":0.45173333333333338},{"$f":"$CG$66/12","v":0.45173333333333338},0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,0.45173333333333338,5.4208000000000007,{"$f":"CH66","v":5.1289291056159945},{"$f":"CI66","v":5.0604288721761819},{"$f":"CJ66","v":4.6545082289394264},{"$f":"CK66","v":4.7428003145826834},null,null,null,null,{"$f":"CG66","v":5.4208000000000007},{"$f":"CH66","v":5.1289291056159945},{"$f":"CI66","v":5.0604288721761819},0,0]
[null,null,"416-01208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISC AND GEN EXP","416-01208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MISC AND GEN EXP - 41601208","MPRSRG","KLN","MNP208",{"$f":"BR74+BR82","v":1.1483309666666666},1.1535016666666666,1.1625497706666665,1.1594320426666667,1.1711388899999999,1.1625923260027777,{"$f":"($CG$74+$CG$82)/12","v":1.144991937738171},{"$f":"($CG$74+$CG$82)/12","v":1.144991937738171},1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,1.144991937738171,13.739903252858051,{"$f":"CH74+CH82","v":13.807946372789161},{"$f":"CI74+CI82","v":13.863413779722048},{"$f":"CJ74+CJ82","v":13.895288840937894},{"$f":"CK74+CK82","v":13.921600920318429},null,null,null,null,{"$f":"CG74+CG82","v":13.739903252858053},{"$f":"CH74+CH82","v":13.807946372789161},{"$f":"CI74+CI82","v":13.863413779722048},{"$f":"CJ60+CJ61+CJ66+CJ74+CJ82","v":106.97912968394573},{"$f":"CK60+CK61+CK66+CK74+CK82","v":107.48841503967753}]
[null,null,"416-01209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPRECIATION","416-01209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPRECIATION - 41601209","MPRSRG","VDE","MNP209",{"$f":"BR87","v":28.154115395819844},28.292009597024741,28.418972355663989,28.909873120440487,28.947806755738789,28.95584929559427,{"$f":"$CG$87/12","v":30.12178234187753},{"$f":"$CG$87/12","v":30.12178234187753},30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,30.12178234187753,361.46138810253029,{"$f":"(BY1436+BY1437)*0.27","v":313.62910413061462},{"$f":"(BZ1436+BZ1437)*0.265","v":310.76093032526859},{"$f":"(CA1436+CA1437)*0.26","v":306.5550197287705},{"$f":"(CB1436+CB1437)*0.26","v":307.92324785655831},null,null,null,null,{"$f":"CG87","v":361.46138810253035},{"$f":"CH87","v":381.71370908454753},{"$f":"CI87","v":281.04752459275647},{"$f":"CJ87","v":259.52020239488024},{"$f":"CK87","v":241.03431866030451}]
[null,null,"408-01211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAXES OTI - STATE","408-01211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SERVICE CALLS - 41601211","MPRSRG","KLN","MNP211",{"$f":"BR60","v":6.3098311365903372},6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,6.3098311365903372,7.4173700086634886,5.2910572728466212,4.3020746050248233,5.6372012065842503,6.9228786747525888,7.9118613425743867,6.3294890740595093,9.1480896773516349,5.6866503399753405,7.7635139424011168,4.598769405371363,3.6097867375495643,74.618742287154689,75.503302846259075,76.224379136386645,76.638754932192626,76.980811964139576,null,null,null,null,{"$f":"CG60","v":74.618742287154689},75.503302846259075,76.224379136386645,{"$f":"CJ60","v":76.638754932192626},{"$f":"CK60","v":76.980811964139576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOMER CLAIMS - 41601212","MPRSRG","EAL","MNP212",0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,0.38829730071325153,{"$f":"$CG$61/12","v":0.66965537950010612},{"$f":"$CG$61/12","v":0.66965537950010612},0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,0.66965537950010612,8.0358645540012752,9.2927141964626561,11.726827559444098,11.790577681875789,11.843201840636857,null,null,null,null,8.0358645540012734,9.2927141964626561,11.726827559444098,{"$f":"CJ61","v":11.790577681875789},{"$f":"CK61","v":11.843201840636857}]
[]
[null,null,"409-01211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME TAX STATE","409-01211"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAXES OTI - FED - 40801210",null,"EFT","MNP408",{"$f":"BR81","v":1.6279680574320001},1.6329117978472714,1.6365366970515687,1.6797447845632516,1.6730917153333094,1.6631432532764558,{"$f":"$CG$81/12","v":1.502436570302736},{"$f":"$CG$81/12","v":1.502436570302736},1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,1.502436570302736,{"$f":"SUM(BL1450:BW1450)","v":18.029238843632832},16.076724756675311,13.899720128633444,11.996090662680906,11.098353594432114,null,null,null,null,{"$f":"CG81","v":18.029238843632832},{"$f":"CH81","v":16.076724756675311},{"$f":"CI81","v":13.899720128633444},{"$f":"CJ81","v":11.996090662680906},{"$f":"CK81","v":11.098353594432114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAXES OTI - STATE - 40801211"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME TAX FEDERAL - 40901210",null,"EFT","MNP409",{"$f":"BR132","v":18.340305131901381},17.894521004075571,19.029125101153259,20.379944529640486,20.849849775511171,20.643633543702521,{"$f":"$CG$132/12","v":17.904481416428656},{"$f":"$CG$132/12","v":17.904481416428656},17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,17.904481416428656,{"$f":"SUM(BL1453:BW1453)","v":214.85377699714391},239.45038844829011,244.04245382871343,249.7254650752979,250.30966428705366,null,null,null,null,{"$f":"CG132","v":214.85377699714385},{"$f":"CH132","v":213.18675208731048},{"$f":"CI132","v":255.50440009003003},{"$f":"CJ132","v":267.86914586184605},{"$f":"CK132","v":276.11206872450856}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME TAX STATE - 40901211"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL BUDGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT   121-00100",null,"MDP","C01120",{"$f":"BR933","v":45.994666666666667},0,0,35,{"$f":"BV933","v":0},{"$f":"BW933","v":0},{"$f":"BL933","v":0},{"$f":"BX1464*0.1","v":12.32},{"$f":"BN933","v":0},{"$f":"BX1464*0.2","v":24.64},{"$f":"BP933","v":0},{"$f":"BQ933","v":0},{"$f":"BX1464*0.4","v":49.28},{"$f":"BS933","v":0},{"$f":"BT933","v":0},{"$f":"BX1464*0.3","v":36.96},{"$f":"BV933","v":0},{"$f":"BW933","v":0},{"$f":"SUM(BL1459:BW1459)","v":123.20000000000002},116.56657058218171,115.00974709491322,105.7842779304415,107.79091624051553,null,null,null,null,{"$f":"CG933","v":123.2},116.56657058218171,115.00974709491322,{"$f":"CJ933","v":105.7842779304415},{"$f":"CK933","v":107.79091624051553}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABOR   121-00100",null,"KLN","C01120",14.849633085576702,16.547304144587439,15.235531036709807,{"$f":"BU934","v":12.913425106513227},{"$f":"BV934","v":4.5520362357960833},{"$f":"BW934","v":0.96510478265764743},{"$f":"BX1465*BL1463","v":2.7045062348369924},{"$f":"BX1465*BM1463","v":3.0757966202995202},{"$f":"BX1465*BN1463","v":1.9646836630907898},{"$f":"BX1465*BO1463","v":2.2825753124507426},{"$f":"BX1465*BP1463","v":6.8962702429000222},{"$f":"BX1465*BQ1463","v":11.434133083925397},{"$f":"BX1465*BR1463","v":13.656358998342858},{"$f":"BX1465*BS1463","v":15.217610061540231},{"$f":"BX1465*BT1463","v":14.011247292688481},{"$f":"BX1465*BU1463","v":11.875739160454128},{"$f":"BX1465*BV1463","v":4.1862476097053261},{"$f":"BX1465*BW1463","v":0.88755171976551495},{"$f":"SUM(BL1460:BW1460)","v":88.192719999999994},85.947504937792431,87.343607860079373,82.747490055289347,86.846654176657395,null,null,null,null,88.192720000000008,85.947504937792431,87.343607860079373,{"$f":"CJ934","v":82.747490055289347},{"$f":"CK934","v":86.846654176657395}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL1460/$BX$1460","v":3.0665867146823369E-2},3.4875856196515086E-2,2.2277163728375647E-2,2.5881674955152107E-2,7.8195459249924729E-2,0.12964939831683836,0.15484678325311724,0.17254950364996374,0.15887079220017797,0.13465668323251767,4.7467042741229953E-2,{"$f":"BW1460/$BX$1460","v":1.0063775329364089E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"CG1459*0.2","v":24.64},null,{"$f":"CG1459*0.3","v":36.96},null,null,{"$f":"CG1459*0.25","v":30.8},null,{"$f":"CG1459*0.25","v":30.8},null,null,{"$f":"SUM(CF1463:CQ1463)","v":123.2}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123.2,null,null,null,null,null,null,null,{"$f":"$CG$1460*CF1465","v":2.7045062348369924},{"$f":"$CG$1460*CG1465","v":3.0757966202995202},1.9646836630907893,2.2825753124507426,6.8962702429000222,11.434133083925397,13.656358998342858,15.217610061540235,14.011247292688481,11.875739160454128,4.1862476097053261,0.88755171976551495,{"$f":"SUM(CF1464:CQ1464)","v":88.192719999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.192720000000008,null,null,null,null,null,null,null,3.0665867146823369E-2,3.4875856196515086E-2,2.2277163728375644E-2,2.5881674955152107E-2,7.8195459249924729E-2,0.12964939831683836,0.15484678325311724,0.17254950364996377,0.15887079220017797,0.13465668323251767,4.7467042741229953E-2,1.0063775329364089E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FED INC TAX:",{"$f":"SUM(BY1436:BY1437)","v":1161.5892745578319},{"$f":"SUM(BZ1436:BZ1437)","v":1172.6827559444098},{"$f":"SUM(CA1436:CA1437)","v":1179.0577681875789},{"$f":"SUM(CB1436:CB1437)","v":1184.3201840636857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY1440:BY1450)","v":540.84944708332739},{"$f":"SUM(BZ1440:BZ1450)","v":540.03867602551554},{"$f":"SUM(CA1440:CA1450)","v":531.68131951538726},{"$f":"SUM(CB1440:CB1450)","v":535.42928506937938}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY1467-BY1468","v":620.73982747450452},{"$f":"BZ1467-BZ1468","v":632.64407991889425},{"$f":"CA1467-CA1468","v":647.3764486721916},{"$f":"CB1467-CB1468","v":648.89089899430633},null,null,null,{"$f":"CF1470*$CR$1470","v":1.4819974107828145E-2},{"$f":"CG1470*$CR$1470","v":1.7335604816662718E-2},8.4445829657574745E-2,7.6966902343044791E-2,9.9043273126475498E-2,0.26184806446175346,0.12788281439180349,0.23215977164233892,4.3334733758138358E-2,2.2722177680537147E-2,6.8987321734621495E-3,1.2542121840380702E-2,{"$f":"SUM(CF1469:CQ1469)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38574999999999998,{"$f":"BY1469*$BX$1470","v":239.45038844829011},{"$f":"BZ1469*$BX$1470","v":244.04245382871343},{"$f":"CA1469*$BX$1470","v":249.7254650752979},{"$f":"CB1469*$BX$1470","v":250.30966428705366},null,null,"M&E ",1.4819974107828145E-2,1.7335604816662718E-2,8.4445829657574745E-2,{"$f":"1%+6.69669023430448%","v":7.6966902343044791E-2},{"$f":"1%+8.90432731264755%","v":9.9043273126475498E-2},0.26184806446175346,0.12788281439180349,0.23215977164233892,4.3334733758138358E-2,2.2722177680537147E-2,6.8987321734621495E-3,{"$f":"3.25421218403807%-2%","v":1.2542121840380702E-2},{"$f":"SUM(CF1470:CQ1470)","v":1}]

{"sheet":"Tables","index":2,"n_rows":75,"n_cols":129,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["Table Information"]
["Case","MAP New Rate Case"]
["Case ID",18668]
["Base Year",1999]
["Modified Date"]
["Tax Tables"]
[null,null,1,2,3,4,5,6,7]
[null,"Table for selecting company","APC","GPC","GULF","MPC","SAV","System","Off System"]
[null,null,"Orig Bk","Orig Bk","Yr End Bk","Orig Bk","Avg Bk","Avg Bk","Avg Bk"]
[null,"Period",{"$f":"Labels!B7","v":"2004-12-31"},{"$f":"EOMONTH(C10,1)","v":"2005-01-31"},"2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31",{"$f":"EOMONTH(AI10,1)","v":"2007-09-30"},"2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30",{"$f":"EOMONTH(BO10,1)","v":"2010-05-31"},"2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31",null,null,{"$f":"C10","v":"2004-12-31"},{"$f":"EOMONTH(BZ10,12)","v":"2005-12-31"},"2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31",{"$f":"EOMONTH(DF10,12)","v":"2037-12-31"},"2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31"]
[null,null,"DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,null,"TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL"]
[null,"State Tax Rate - APC",4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,4.3228999999999997E-2,null,null,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2,4.3229231E-2]
[null,"State Tax Rate - GPC",5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,null,null,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2]
[null,"State Tax Rate - GULF",5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,null,null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
[null,"State Tax Rate - MPC",0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"State Tax Rate - SAV",5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,null,null,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2]
[null,"State Tax Rate - System",5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,null,null,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2,5.1049999999999998E-2]
[null,"State Tax Rate - Off System",7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,null,null,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2,7.6920000000000002E-2]
[null,"Composite Tax Rate - APC",0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,null,null,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999,0.37809999999999999]
[null,"Composite Tax Rate - GPC",0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,null,null,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002]
[null,"Composite Tax Rate - GULF",0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,null,null,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Composite Tax Rate - MPC",0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,null,null,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001,0.38250000000000001]
[null,"Composite Tax Rate - SAV",0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,null,null,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002,0.38679000000000002]
[null,"Composite Tax Rate - System",0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,null,null,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002,0.38318000000000002]
[null,"Composite Tax Rate - Off System",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Federal Tax Rate",0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,null,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,"Ad Valorem Tax Rate - APC",8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,null,null,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3,8.2000000000000007E-3]
[null,"Ad Valorem Tax Rate - GPC",6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,null,null,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3]
[null,"Ad Valorem Tax Rate - GULF",1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,"Ad Valorem Tax Rate - MPC",2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,null,null,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2]
[null,"Ad Valorem Tax Rate - SAV",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Ad Valorem Tax Rate - System",8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,null,null,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3,8.6700000000000006E-3]
[null,"Ad Valorem Tax Rate - Off System",1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,null,null,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2,1.218E-2]
[]
["Rate Tables"]
["Tax Depreciation Table"]
[null,"Tax Life","Total","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41"]
[null,"3 Year MACRS",1,0.33333000000000002,0.44445000000000001,0.14815,7.4069999999999997E-2]
[null,"5 Year MACRS",1,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,"7 Year MACRS",1,0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.924E-2,8.9249999999999996E-2,4.462E-2]
[null,"10 Year MACRS",1,0.1,0.18,0.14399999999999999,0.1152,9.2160000000000006E-2,7.3730000000000004E-2,6.5540000000000001E-2,6.5530000000000005E-2,6.5540000000000001E-2,6.5530000000000005E-2,3.2770000000000001E-2]
[null,"15 Year MACRS",1,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6950000000000005E-2,6.9260000000000002E-2,6.2330000000000003E-2,5.9049999999999998E-2,5.9049999999999998E-2,5.9049999999999998E-2,5.9049999999999998E-2,5.9049999999999998E-2,5.9049999999999998E-2,5.9049999999999998E-2,5.9040000000000002E-2,5.9049999999999998E-2,2.9520000000000001E-2]
[null,"20 Year MACRS",1,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,"20 Year MACRS mod for LTSA",0]
[null,"39 Year MACRS",1,1.2840000000000001E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,1.2840000000000001E-2]
[]
[]
["Rate Tables"]
[]
[null,"Period",{"$f":"C10","v":"2004-12-31"},"2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31",{"$f":"AI10","v":"2007-08-31"},"2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31",{"$f":"BO10","v":"2010-04-30"},"2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31",null,null,{"$f":"BZ10","v":"2004-12-31"},"2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31",{"$f":"DF10","v":"2036-12-31"},"2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31"]
[null,null,"DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,null,"TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL"]
[null,"Long Term Debt Interest Rate",0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Preferred Rate",8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,null,null,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Trust Preferred Rate",8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,null,null,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Short Term Debt Interest Rate",6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,null,null,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[null,"Intercompany Debt Interest Rate",6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,null,null,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[null,"Temporary Cash Investment Rate",6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,null,null,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[]
[]
["Corporate Performance and EPS Information"]
[]
[]
[null,"Period",{"$f":"C50","v":"2004-12-31"},"2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31",{"$f":"AI50","v":"2007-08-31"},"2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31",{"$f":"BO50","v":"2010-04-30"},"2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31",null,null,{"$f":"BZ50","v":"2004-12-31"},"2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31",{"$f":"DF50","v":"2036-12-31"},"2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31"]
[null,null,"DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,null,"TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL"]
[null,"Average Share Balance Before Project"]
[null,"Net Income Before Project"]
[null,"EPS Before Project"]
[null,"Share Price"]
[null,"Dividend Rate"]
[null,"ROE Before Project"]
[null,"Payout Before Project"]
[null,"End Equity"]
[null,"Dividends Before Project"]
[null,"Total Capital"]
[null,"Equity Percent"]

{"sheet":"Model Settings","index":3,"n_rows":179,"n_cols":4,"rows_kept":179,"cut":false,"hidden":true,"merged":[]}
["Model Settings"]
[]
[]
["Old Cash Macro Settings"]
["Copy Labels:","Paste Labels:","Check Line:"]
["TCI / Equity Copy From","TCI / Equity To Balance Sheet","Difference Summation (Check)"]
["STD / Equity Copy From","STD / Equity To Balance Sheet"]
["Equity Copy From","Equity To Balance Sheet"]
["New OPIC2 Balance Copy From","OPIC2 Balance Copy To"]
["New TCI Balance Copy From","TCI Balance Copy To"]
["New STD Balance Copy From","STD Balance Copy To"]
[]
["Old Capital Structure Targeting Macro Settings"]
["Copy Labels:","Paste Labels:","Check Line:"]
["Debt Needed","Debt Added","Check Line"]
["Preferred Needed","Preferred Added"]
["Trust Preferred Needed","Trust Preferred Added"]
["Equity Needed","Equity Added"]
[]
["ROE Targeting Macro Settings"]
["Copy Labels:","Paste Labels:","Check Line:"]
["Net Income","Net Income Stored for ROE","ROE Difference"]
["ROE Revenue Needed (Pre Tax)","ROE Revenue Added to Income Stmt"]
["Net Income Difference for ROE","Equity Adjustment for ROE"]
[]
[]
["The presence of these labels verifes that the targeting module is included on the current sheet"]
[]
["Verify_Cash","Other_Equity_Change","Cash or Equity Solve?",591]
[]
["Verify_Cap","Target_Cap_Period","Target Capitalization Period?",593]
[]
["Verify_IncTax","Income_Taxes_Payable_Change","Change in Income Taxes Payable",1380]
[]
[]
[]
[]
[]
["These labels contain data that must be cleared before running the targeting routines"]
["Working Section Items to be written out at end"]
[]
["TargSet_Wrk_Cash","Other_Equity_Cash_Change","Equity To Balance Sheet",1166]
[null,"Short_Term_Debt_Interest_Expense","Short Term Debt Interest Expense - Macro",1170]
[null,"Temporary_Cash_Investments_Interest_Income","Temporary Cash Interest Income - Macro",1171]
[null,"Temporary_Cash_Investments_Change","TCI / Equity To Balance Sheet",1167]
[null,"Short_Term_Debt_Change","STD / Equity To Balance Sheet",1168]
[]
["TargSet_Wrk_Cap","Long_Term_Debt_Change","Debt Added",1241]
[null,"Other_Equity_Cap_Change","Equity Added",1244]
[null,"Preferred_Stock_Change","Preferred Added",1242]
[null,"Trust_Preferred_Change","Trust Preferred Added",1243]
[null,"Long_Term_Debt_Interest_Expense","Long Term Debt Interest - Macro",1246]
[null,"Preferred_Dividends","Preferred Dividends - Macro",1247]
[null,"Trust_Preferred_Dividends","Trust Preferred Dividends - Macro",1248]
[]
[]
[]
[]
[]
["Working/Input Section Keyed in values to start with"]
[]
["TargSet_WrkInp_Cash","SolveEquityOnly","Cash or Equity Solve?",591]
[null,"Interest_Methodology","Interest Methodology",605]
[null,"Num_Days_in_Period","# Days in Period",604]
[null,"Short_Term_Debt_Trans_Day","Short Term Debt Interest Transaction Day",608]
[null,"Temporary_Cash_Investments_Trans_Day","Temporary Cash Interest Income Transaction Day",609]
[null,"Temporary_Cash_Investments_Rate","Temporary Cash Investment Rate - Daily",631]
[null,"Short_Term_Debt_Rate","Short Term Debt Interest Rate - Daily",630]
[]
["TargSet_WrkInp_Cap","Long_Term_Debt_Rate","Long Term Debt Interest Rate - Daily",632]
[null,"Preferred_Stock_Dividend_Rate","Preferred Rate - Daily",633]
[null,"Trust_Preferred_Dividend_Rate","Trust Preferred Rate - Daily",634]
[null,"Target_Cap_Period","Target Capitalization Period?",593]
[null,"Long_Term_Debt_Trans_Day","Long Term Debt Interest Transaction Day",610]
[null,"Preferred_Stock_Trans_Day","Preferred Stock Dividends Transaction Day",611]
[null,"Trust_Preferred_Trans_Day","Trust Preferred Dividends Transaction Day",612]
[null,"Target_Debt_Percent","Target Debt %",594]
[null,"Target_Preferred_Stock_Percent","Target Preferred %",595]
[null,"Target_Trust_Preferred_Percent","Target Trust Preferred %",596]
[null,"Target_Equity_Percent","Target Equity %",597]
[]
["TargSet_WrkInp_IncTax","Total_Book_Dep_Amort","add: Total Book Depreciation and Amortization",1370]
[null,"Total_Tax_Dep_Amort","less: Total Tax Depreciation and Amortization",1371]
[null,"Book_Disposal","add: Book Disposal",1372]
[null,"Tax_Disposal","less: Tax Disposal",1373]
[null,"Cash_Income_Tax","Tax Basis Income Taxes",1378]
[null,"Cash_Tax_Payment","Tax Payment Amount",1379]
[null,"Income_Taxes_Payable_Change","Change in Income Taxes Payable",1380]
[null,"Income_Tax_Basis","Income Tax Basis",1374]
[]
["TargSet_WrkInp_All","Composite_Tax_Rate","Composite Tax Rate",653]
[]
[]
[]
[]
[]
["Reporting Section Values to start with"]
[]
["TargSet_Rpt","Earnings_Before_Taxes","Earnings Before Taxes (EBT)",128]
[null,"Book_Income_Tax","Total Income Taxes",133]
[null,"Net_Income","Net Income",139]
[null,"Temporary_Cash_Investments","Temporary Cash Investments",164]
[null,"Total_Assets","Total Assets",186]
[null,"Other_Equity","Other Equity",192]
[null,"Preferred_Stock","Preferred Stock",197]
[null,"Trust_Preferred","Trust Preferred Securities",198]
[null,"Retained_Earnings","Retained Earnings",194]
[null,"Total_Common_Equity","Total Common Equity",195]
[null,"Total_Equity","Total Equity",200]
[null,"Long_Term_Debt","Long Term Debt",203]
[null,"Total_Long_Term_Debt","Total Long Term Debt",211]
[null,"Total_Capitalization","Total Capitalization",213]
[null,"Minority_Interest_Equity","Minority Interest Equity",215]
[null,"Short_Term_Debt","Short Term Debt",219]
[null,"Total_Short_Term_Debt","Total Short Term Debt",221]
[null,"Income_Tax_Payable","Income Taxes Payable",228]
[null,"Total_Other_Current_Liabilities","Total Other Current Liabilities",232]
[null,"Total_Deferred_Credits","Total Deferred Credits",241]
[null,"Total_Capitalization_And_Liabilities","Total Capitalization & Liabilities",243]
[null,"Balance_Sheet_Difference","Balance Sheet Difference",245]
[null,"Debt_Percent","Debt %",23]
[null,"Preferred_Stock_Percent","Preferred %",24]
[null,"Trust_Preferred_Percent","Trust Preferred %",25]
[null,"Equity_Percent","Equity %",26]
[]
[]
[]
["The presence of these labels verifes that the ROE targeting module is included on the current sheet"]
[]
["Verify_ROE","Net Income Stored for ROE","Net Income Stored for ROE"]
[]
[]
["Target_ROE_Source","Net Income","Net Income"]
[null,"ROE Revenue Needed (Pre Tax)","ROE Revenue Needed (Pre Tax)"]
[null,"Net Income Difference for ROE","Net Income Difference for ROE"]
[]
[]
["Target_ROE_Destination","Net Income Stored for ROE","Net Income Stored for ROE"]
[null,"ROE Revenue Added to Income Stmt","ROE Revenue Added to Income Stmt"]
[null,"Equity Adjustment for ROE","Equity Adjustment for ROE"]
[]
[]
[]
["General Settings"]
[null,"Ranges:"]
["AFTRowsHidden",true]
["HardRefFlag",false]
["AutoCalcCash",false]
["AutoCalcCap",false]
["AutoCalcROE",false]
["UseOriginalTargeting",false]
["LockDownTablesPage",false]
["OffSouthernNetwork",false]
["Entity","NewProducts"]
["TemplateVersion","3.01.13"]
["VBACodeVersion","3.01.13"]
["ReleaseVersion","3.01.13"]
["SyncDate","2002-08-29"]
["Name","Premium Surge"]
["Description",{"$f":"Name","v":"Premium Surge"}]
["Base Year",{"$f":"Labels!B7","v":"2004-12-31"}]
[]
["Icons for Toolbar"]
[]
["IconExport"]
["IconImport"]
["IconAdmin"]
["IconHide"]
["IconRates"]
["IconHelp"]
["IconTools"]
["IconCheck"]
["IconExpand"]
["IconPrint"]
["IconTargeting"]
["IconTrace"]
["IconNavigate"]
["IconRemove"]
["IconSoPower"]

{"sheet":"End","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Labels","index":5,"n_rows":358,"n_cols":89,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
["Base Year:","2004-12-31",{"$f":"B7","v":"2004-12-31"},{"$f":"EOMONTH(C7,1)","v":"2005-01-31"},"2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31",{"$f":"EOMONTH(AI7,1)","v":"2007-09-30"},"2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30",{"$f":"EOMONTH(BO7,1)","v":"2010-05-31"},"2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31",null,null,{"$f":"Labels!B7","v":"2004-12-31"},{"$f":"EOMONTH(BZ7,12)","v":"2005-12-31"},"2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31"]
[null,null,"DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,null,"TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL"]
[null,"NPS REPORTING SECTION",null,"NPS REPORTING SECTION"]
[null,"Beginning of Reporting Section",null,"Beginning of Reporting Section"]
[]
[null,"SUMMARY",null,"SUMMARY"]
[]
[null,"Return on Average Common Equity",null,"Return on Average Common Equity","ROE"]
[null,"Base Case Return on Equity %",null,"Base Case Return on Equity %"]
[null,"End of Period Return on Equity %",null,"End of Period Return on Equity %"]
[null,"EBITDA",null,"EBITDA"]
[null,"EBIT",null,"EBIT"]
[null,"Net Income (NI)",null,"Net Income (NI)"]
[null,"YTD Net Income",null,"YTD Net Income"]
[]
[null,"Capital Structure:",null,"Capital Structure:"]
[null,"Debt %",null,"Debt %"]
[null,"Preferred %",null,"Preferred %"]
[null,"Trust Preferred %",null,"Trust Preferred %"]
[null,"Equity %",null,"Equity %"]
[]
[null,"Rating Agency Ratios / Other Measures:",null,"Rating Agency Ratios / Other Measures:"]
[null,"RA Debt %",null,"RA Debt %"]
[null,"RA Preferred %",null,"RA Preferred %"]
[null,"RA Trust Preferred %",null,"RA Trust Preferred %"]
[null,"RA Equity %",null,"RA Equity %"]
[null,"Funds From Operations Interest Coverage",null,"Funds From Operations Interest Coverage"]
[null,"Funds From Operations to Avg Debt %",null,"Funds From Operations to Avg Debt %"]
[null,"Pre-Tax Interest Coverage",null,"Pre-Tax Interest Coverage"]
[null,"CF to Net Construction Expenditures %",null,"CF to Net Construction Expenditures %"]
[null,"Imputed Debt Balance",null,"Imputed Debt Balance"]
[]
[null,"INCOME STATEMENT",null,"INCOME STATEMENT"]
[]
[null,"Operating Revenues:",null,"Operating Revenues:"]
[null,"Recurring Revenue",null,"Recurring Revenue","OTHER OPER REVENUES"]
[null,"One - Time Revenue",null,"One - Time Revenue","OTHER OPER REVENUES"]
[null,"Service Contract Revenue",null,"Service Contract Revenue","OTHER OPER REVENUES"]
[null,"Energy Sales Revenue",null,"Energy Sales Revenue","OTHER OPER REVENUES"]
[null,"Tax Credit Premium",null,"Tax Credit Premium","OTHER OPER REVENUES"]
[null,"Demand Revenue",null,"Demand Revenue","OTHER OPER REVENUES"]
[null,"Usage Revenue",null,"Usage Revenue","OTHER OPER REVENUES"]
[null,"Equipment Sales",null,"Equipment Sales","OTHER OPER REVENUES"]
[null,"Hide",null,"Hide","OTHER OPER REVENUES"]
[null,"Hide",null,"Hide","OTHER OPER REVENUES"]
[null,"Hide",null,"Hide","OTHER OPER REVENUES"]
[null,"Hide",null,"Hide","OTHER OPER REVENUES"]
[null,"Other Revenues",null,"Other Revenues","OTHER OPER REVENUES"]
[null,"Hide",null,"ROE Targeting Revenue","OTHER OPER REVENUES"]
[null,"Total Revenues",null,"Total Revenues"]
[]
[null,"Operating & Maintenance Expenses:",null,"Operating & Maintenance Expenses:"]
[null,"Marketing & Enrollment Costs",null,"Marketing & Enrollment Costs","Business Development Exp"]
[null,"Removal & Cancellation Costs",null,"Removal & Cancellation Costs","Business Development Exp"]
[null,"Replacements & Claims",null,"Replacements & Claims","Business Development Exp"]
[null,"Sales / Training / Commission",null,"Sales / Training / Commission","ADMINISTRATIVE & GENERAL"]
[null,"Billing & Printing Costs & Postage",null,"Billing & Printing Costs & Postage","Business Development Exp"]
[null,"Fuel Expenses",null,"Fuel Expenses","FOSSIL FUEL EXPENSE"]
[null,"Repair & Maintance Expenses",null,"Repair & Maintance Expenses","Business Development Exp"]
[null,"Equipment Costs & Inventory",null,"Equipment Costs & Inventory","Business Development Exp"]
[null,"Lease Payment",null,"Lease Payment","Business Development Exp"]
[null,"Partnership Sharing Expense",null,"Partnership Sharing Expense","Business Development Exp"]
[null,"General & Adminstration Expenses",null,"General & Adminstration Expenses","ADMINISTRATIVE & GENERAL"]
[null,"Other Miscellanous",null,"Other Miscellanous","OTHER O&M"]
[null,"Distribution Network Access Fee",null,"Distribution Network Access Fee","Business Development Exp"]
[null,"Legal",null,"Legal","ADMINISTRATIVE & GENERAL"]
[null,"Other Expenses",null,"Other Expenses","ADMINISTRATIVE & GENERAL"]
[null,"Other O&M Expense",null,"Other O&M Expense","ADMINISTRATIVE & GENERAL"]
[null,"Southern Company Support",null,"ROE Targeting Expense","ADMINISTRATIVE & GENERAL"]
[null,"Hide",null,"Hide"]
[null,"Total Operating & Maintenance Expenses",null,"Total Operating & Maintenance Expenses"]
[]
[null,"Other Operating Expenses / (Income):",null,"Other Operating Expenses / (Income):"]
[null,"Insurance Cost",null,"Insurance Cost","ADMINISTRATIVE & GENERAL"]
[null,"Taxes Other Than Income",null,"Taxes Other Than Income","TAXES OTHER"]
[null,"Bad Debt Expense",null,"Bad Debt Expense","ADMINISTRATIVE & GENERAL"]
[null,"Hide",null,"Hide"]
[null,"Total Other Operating Expenses",null,"Total Other Operating Expenses"]
[]
[null,"Depreciation & Amortization:",null,"Depreciation & Amortization:"]
[null,"Depreciation",null,"Depreciation","DEPRECIATION"]
[null,"Hide",null,"Hide"]
[null,"Amortization",null,"Amortization","AMORTIZATION"]
[null,"Hide",null,"Hide"]
[null,"Total Depreciation & Amortization",null,"Total Depreciation & Amortization","DEPRECIATION & AMORTIZATION"]
[]
[null,"Total Operating Expenses",null,"Total Operating Expenses"]
[]
[null,"Total Operating Income",null,"Total Operating Income"]
[]
[null,"Other Income:",null,"Other Income:"]
[null,"Hide",null,"Equity in Earnings of Unconsolidated Subsidiaries"]
[null,"Hide",null,"Equity in Earnings of Consolidated Subsidiaries"]
[null,"Temporary Cash Interest Income",null,"Temporary Cash Interest Income"]
[null,"Hide",null,"Intercompany Interest Income"]
[null,"Hide",null,"Hide"]
[null,"Asset Sales, Net",null,"Asset Sales, Net"]
[null,"Other Income",null,"Other Income"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Total Other Income",null,"Total Other Income","TOTAL OTHER INCOME"]
[]
[null,"Earnings Before Interest & Taxes (EBIT)",null,"Earnings Before Interest & Taxes (EBIT)"]
[]
[null,"Interest Expenses:",null,"Interest Expenses:"]
[null,"Long Term Debt Interest Expense",null,"Long Term Debt Interest Expense","LONG TERM DEBT INTEREST"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Trust Preferred Dividends",null,"Trust Preferred Dividends","MIPS DIVIDENDS"]
[null,"Hide",null,"Intercompany Interest Expense","Intercompany Interest Expense"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Short Term Debt Interest Expense","SHORT TERM DEBT INTEREST"]
[null,"Interest During Construction",null,"Interest During Construction","AFC DEBT"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Debt Amortization","AMORTIZATION"]
[null,"Total Net Interest Expenses",null,"Total Net Interest Expenses","TOTAL INTEREST EXPENSE"]
[]
[null,"Earnings Before Taxes (EBT)",null,"Earnings Before Taxes (EBT)"]
[]
[null,"Income Taxes:",null,"Income Taxes:"]
[null,"State Income Taxes",null,"State Income Taxes","INCOME TAXES"]
[null,"Federal Income Taxes",null,"Federal Income Taxes","INCOME TAXES"]
[null,"Total Income Taxes",null,"Total Income Taxes"]
[]
[null,"Earnings After Taxes (EAT)",null,"Earnings After Taxes (EAT)"]
[null,"Hide",null,"Minority Interest","Minority Interest Income (Other Owners)"]
[null,"Hide",null,"Extraordinary Items - Net of Tax"]
[null,"Preferred Dividends",null,"Preferred Dividends","PREFERRED DIVIDENDS"]
[null,"Net Income",null,"Net Income","Net Income"]
[]
[null,"BALANCE SHEET",null,"BALANCE SHEET"]
[]
[null,"Assets:",null,"Assets:"]
[null,"Property, Plant and Equipment:",null,"Property, Plant and Equipment:"]
[null,"Plant in Service",null,"Plant in Service"]
[null,"Land",null,"Land"]
[null,"Equipment",null,"Equipment"]
[null,"Other Non-Depreciable",null,"Other Non-Depreciable"]
[null,"Accumulated Depreciation",null,"Accumulated Depreciation","ACCUMULATED DEPRECIATION"]
[null,"CWIP",null,"CWIP"]
[null,"Total PP&E- Net",null,"Total PP&E- Net","TOTAL UTILITY PLANT-NET"]
[]
[null,"Other Property & Investments:",null,"Other Property & Investments:"]
[null,"Investment in Subsidiaries",null,"Investment in Subsidiaries"]
[null,"Undistributed Earnings of Subsidiaries",null,"Undistributed Earnings of Subsidiaries"]
[null,"Investment in Associated Companies",null,"Investment in Associated Companies","INVESTMENT IN ASSOC COS"]
[null,"Goodwill",null,"Goodwill","Goodwill Balance"]
[null,"Intangibles",null,"Intangibles"]
[null,"Other Property & Investments",null,"Other Property & Investments"]
[null,"Total Other Property & Investments",null,"Total Other Property & Investments","TOT OTHER PROP & INVEST"]
[]
[null,"Current Assets:",null,"Current Assets:"]
[null,"Cash",null,"Cash","CASH"]
[null,"Temporary Cash Investments",null,"Temporary Cash Investments","TEMP CASH INVESTMENTS"]
[null,"Special Deposits",null,"Special Deposits"]
[null,"Accounts Receivable",null,"Accounts Receivable"]
[null,"Accounts Receivable - Affiliated Companies",null,"Accounts Receivable - Affiliated Companies","RECEIVABLES FROM ASSOC COS"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Inventories - Other",null,"Inventories - Other"]
[null,"Prepayments",null,"Prepayments"]
[null,"Income Taxes Receivable",null,"Income Taxes Receivable"]
[null,"Intercompany Loans Receivable",null,"Intercompany Loans Receivable"]
[null,"Other Current Assets",null,"Other Current Assets"]
[null,"Total Current Assets",null,"Total Current Assets","TOTAL CURRENT ASSETS"]
[]
[null,"Deferred Debits:",null,"Deferred Debits:"]
[null,"Deferred Taxes - Asset",null,"Deferred Taxes - Asset","DEFERRED TAXES-ASSET"]
[null,"Deferred Debt Costs, Net",null,"Deferred Debt Costs, Net"]
[null,"Other Deferred Debits",null,"Other Deferred Debits"]
[null,"Total Deferred Debits",null,"Total Deferred Debits","DEFERRED DEBITS"]
[]
[null,"Hide",null,"Hide"]
[null,"Total Assets",null,"Total Assets"]
[]
[null,"Capitalization & Liabilities:",null,"Capitalization & Liabilities:"]
[null,"Common Equity:",null,"Common Equity:"]
[null,"Common Stock",null,"Common Stock","TOTAL COMMON EQUITY"]
[null,"Other Paid in Capital",null,"Other Paid in Capital","TOTAL COMMON EQUITY"]
[null,"Other Equity",null,"Other Equity","TOTAL COMMON EQUITY"]
[null,"Other Non-Cash Equity",null,"Other Non-Cash Equity","TOTAL COMMON EQUITY"]
[null,"Retained Earnings",null,"Retained Earnings","TOTAL COMMON EQUITY"]
[null,"Total Common Equity",null,"Total Common Equity"]
[]
[null,"Preferred Stock",null,"Preferred Stock","PREFERRED STOCK"]
[null,"Trust Preferred Securities",null,"Trust Preferred Securities","MIPS PREFERRED BALANCE"]
[]
[null,"Total Equity",null,"Total Equity"]
[]
[null,"Long Term Debt:",null,"Long Term Debt:"]
[null,"Long Term Debt",null,"Long Term Debt","LONG TERM DEBT"]
[null,"First Mortgage Bonds",null,"First Mortgage Bonds"]
[null,"Pollution Control Bonds",null,"Pollution Control Bonds"]
[null,"Senior Notes",null,"Senior Notes"]
[null,"Capitalized Leases",null,"Capitalized Leases"]
[null,"Other Long Term Debt",null,"Other Long Term Debt"]
[null,"Intercompany Debt",null,"Intercompany Debt","Intercompany Debt"]
[null,"Unamortized Debt Discount/Premium",null,"Unamortized Debt Discount/Premium"]
[null,"Total Long Term Debt",null,"Total Long Term Debt"]
[]
[null,"Total Capitalization",null,"Total Capitalization"]
[]
[null,"Minority Interest Equity",null,"Minority Interest Equity","Minority Interest Equity (Other Owners)"]
[]
[null,"Current Liabilities:",null,"Current Liabilities:"]
[null,"Short Term Debt:",null,"Short Term Debt:"]
[null,"Short Term Debt",null,"Short Term Debt","SHORT TERM DEBT"]
[null,"Hide",null,"Hide"]
[null,"Total Short Term Debt",null,"Total Short Term Debt"]
[]
[null,"Other Current Liabilities:",null,"Other Current Liabilities:"]
[null,"Accounts Payable",null,"Accounts Payable"]
[null,"Accounts Payable Associated Companies",null,"Accounts Payable Associated Companies","ACCOUNTS PAY ASSOC COS"]
[null,"Interest Accrued",null,"Interest Accrued"]
[null,"Interest Accrued Associated Companies",null,"Interest Accrued Associated Companies"]
[null,"Income Taxes Payable",null,"Income Taxes Payable"]
[null,"Other Tax Liabilities",null,"Other Tax Liabilities"]
[null,"Other Current Liabilities",null,"Other Current Liabilities"]
[null,"Dividends Payable",null,"Dividends Payable"]
[null,"Total Other Current Liabilities",null,"Total Other Current Liabilities"]
[]
[null,"Total Current Liabilities",null,"Total Current Liabilities","TOTAL CURRENT LIABS"]
[]
[null,"Deferred Credits:",null,"Deferred Credits:"]
[null,"Deferred Taxes - Liability",null,"Deferred Taxes - Liability","TOTAL DEFERRED TAXES"]
[null,"Unamortized ITC",null,"Unamortized ITC","DEFERRED CREDITS"]
[null,"Unrealized Income",null,"Unrealized Income","DEFERRED CREDITS"]
[null,"Other Deferred Credits",null,"Other Deferred Credits","DEFERRED CREDITS"]
[null,"Total Deferred Credits",null,"Total Deferred Credits"]
[]
[null,"Total Capitalization & Liabilities",null,"Total Capitalization & Liabilities"]
[]
[null,"Balance Sheet Difference",null,"Balance Sheet Difference"]
[]
[null,"Retained Earnings:",null,"Retained Earnings:"]
[null,"Beginning Balance",null,"Beginning Balance"]
[null,"Net Income/(Loss)",null,"Net Income/(Loss)"]
[null,"Dividends",null,"Dividends"]
[null,"Adjustments",null,"Adjustments"]
[null,"Ending Balance",null,"Ending Balance"]
[]
[]
[null,"CASH FLOW STATEMENT",null,"CASH FLOW STATEMENT"]
[]
[null,"Net Income Before Preferred Dividends",null,"Net Income Before Preferred Dividends"]
[null,"Minority Interest Expense",null,"Minority Interest Expense"]
[]
[null,"Principal Non-Cash Items:",null,"Principal Non-Cash Items:"]
[null,"Depreciation & Amortization",null,"Depreciation & Amortization"]
[null,"Change in Deferred Taxes",null,"Change in Deferred Taxes","DEFERRED TAXES-NET"]
[null,"Equity in Undistributed Earnings",null,"Equity in Undistributed Earnings"]
[null,"Gain/Loss on Disposal of Assets",null,"Gain/Loss on Disposal of Assets"]
[null,"Other Deferred Debits and Credits",null,"Other Deferred Debits and Credits","NON-CASH INCOME ADJUSTMENTS"]
[null,"Changes in Current Assets and Liabilities",null,"Changes in Current Assets and Liabilities"]
[null,"Net Cash Provided from Operations",null,"Net Cash Provided from Operations","NET CASH FROM OPERATIONS"]
[]
[null,"Investing Activities:",null,"Investing Activities:"]
[null,"Gross Capital Expenditures",null,"Gross Capital Expenditures","CONSTRUCTION EXPENDS (NEGATIVE)"]
[null,"Investment in Subsidiaries & Associated Companies",null,"Investment in Subsidiaries & Associated Companies"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Sales of Assets",null,"Sales of Assets"]
[null,"Other Investing",null,"Other Investing"]
[null,"Net Cash Used for Investing",null,"Net Cash Used for Investing","NET CASH USED FOR INVESTING (NEG)"]
[]
[null,"Free Cash Flow",null,"Free Cash Flow"]
[]
[null,"Financing Activities:",null,"Financing Activities:"]
[null,"Common Stock Dividend Payments",null,"Common Stock Dividend Payments","COMMON DIVIDENDS PAID"]
[null,"Preferred Stock Dividend Payments",null,"Preferred Stock Dividend Payments","Preferred Stock Dividend Payments"]
[null,"Net Free Cash Flow",null,"Net Free Cash Flow"]
[]
[null,"Proceeds from Financing:",null,"Proceeds from Financing:"]
[null,"Common Stock Sales",null,"Common Stock Sales"]
[null,"Capital Contribution Issues",null,"Capital Contribution Issues","Capital Contribution Issues"]
[null,"Preferred Stock Issues",null,"Preferred Stock Issues"]
[null,"Trust Preferred Issues",null,"Trust Preferred Issues"]
[null,"Minority Interest Equity Issues",null,"Minority Interest Equity Issues"]
[null,"Other Security Issues",null,"Other Security Issues"]
[null,"Long Term Debt Issues",null,"Long Term Debt Issues","FMB ISSUES"]
[null,"First Mortgage Bond Issues",null,"First Mortgage Bond Issues"]
[null,"Pollution Control Bond Issues",null,"Pollution Control Bond Issues"]
[null,"Senior Note Issues",null,"Senior Note Issues"]
[null,"Capitalized Lease Issues",null,"Capitalized Lease Issues"]
[null,"Other Long Term Debt Issues",null,"Other Long Term Debt Issues"]
[null,"Intercompany Debt Issues",null,"Intercompany Debt Issues","Intercompany Debt Issues"]
[null,"Total Proceeds",null,"Total Proceeds","FINANCING PROCEEDS"]
[]
[null,"Redemptions:",null,"Redemptions:"]
[null,"Common Stock Repurchases",null,"Common Stock Repurchases"]
[null,"Capital Contributions Redemptions",null,"Capital Contributions Redemptions","Capital Contributions Redemptions"]
[null,"Preferred Stock Redemptions",null,"Preferred Stock Redemptions"]
[null,"Trust Preferred Redemptions",null,"Trust Preferred Redemptions"]
[null,"Minority Interest Equity Redemptions",null,"Minority Interest Equity Redemptions"]
[null,"Other Security Redemptions",null,"Other Security Redemptions"]
[null,"Long Term Debt Redemptions",null,"Long Term Debt Redemptions","FMB REDEMPTIONS (NEG)"]
[null,"First Mortgage Bond Redemptions",null,"First Mortgage Bond Redemptions"]
[null,"Pollution Control Bond Redemptions",null,"Pollution Control Bond Redemptions"]
[null,"Senior Note Redemptions",null,"Senior Note Redemptions"]
[null,"Capitalized Lease Redemptions",null,"Capitalized Lease Redemptions"]
[null,"Other Long Term Debt Redemptions",null,"Other Long Term Debt Redemptions"]
[null,"Intercompany Debt Redemptions",null,"Intercompany Debt Redemptions","Intercompany Debt Redemptions"]
[null,"Total Redemptions",null,"Total Redemptions","FINANCING REDEMPTIONS (NEG)"]
[]
[null,"Change in Short Term Debt",null,"Change in Short Term Debt"]
[null,"Other Financing",null,"Other Financing"]
[]
[null,"Net Cash Used for Financing",null,"Net Cash Used for Financing"]
[]
[null,"Net Change in Cash & Equivalents",null,"Net Change in Cash & Equivalents"]
[]
[null,"Change in Cash and Marketable Securities",null,"Change in Cash and Marketable Securities"]
[null,"Check Change in Cash",null,"Check Change in Cash"]
[]
[null,"OTHER ITEMS",null,"OTHER ITEMS"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Hide",null,"Hide"]
[null,"Asset Sale Proceeds - CF",null,"Asset Sale Proceeds - CF"]
[null,"CTS Cash Flow Adjustment",null,"CTS Cash Flow Adjustment","OTHER EQUITY ADJUSTMENTS"]
[null,"Disposal of Assets",null,"Disposal of Assets"]
[null,"% of Data to Report",null,"% of Data to Report"]
[]
[null,"End of Reporting Section",null,"End of Reporting Section"]
[]
[]
[]
[]
[null,"Net Participants"]

{"sheet":"Con Output","index":6,"n_rows":183,"n_cols":89,"rows_kept":183,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Labels!C7","v":"2004-12-31"},{"$f":"Labels!D7","v":"2005-01-31"},{"$f":"Labels!E7","v":"2005-02-28"},{"$f":"Labels!F7","v":"2005-03-31"},{"$f":"Labels!G7","v":"2005-04-30"},{"$f":"Labels!H7","v":"2005-05-31"},{"$f":"Labels!I7","v":"2005-06-30"},{"$f":"Labels!J7","v":"2005-07-31"},{"$f":"Labels!K7","v":"2005-08-31"},{"$f":"Labels!L7","v":"2005-09-30"},{"$f":"Labels!M7","v":"2005-10-31"},{"$f":"Labels!N7","v":"2005-11-30"},{"$f":"Labels!O7","v":"2005-12-31"},{"$f":"Labels!P7","v":"2006-01-31"},{"$f":"Labels!Q7","v":"2006-02-28"},{"$f":"Labels!R7","v":"2006-03-31"},{"$f":"Labels!S7","v":"2006-04-30"},{"$f":"Labels!T7","v":"2006-05-31"},{"$f":"Labels!U7","v":"2006-06-30"},{"$f":"Labels!V7","v":"2006-07-31"},{"$f":"Labels!W7","v":"2006-08-31"},{"$f":"Labels!X7","v":"2006-09-30"},{"$f":"Labels!Y7","v":"2006-10-31"},{"$f":"Labels!Z7","v":"2006-11-30"},{"$f":"Labels!AA7","v":"2006-12-31"},{"$f":"Labels!AB7","v":"2007-01-31"},{"$f":"Labels!AC7","v":"2007-02-28"},{"$f":"Labels!AD7","v":"2007-03-31"},{"$f":"Labels!AE7","v":"2007-04-30"},{"$f":"Labels!AF7","v":"2007-05-31"},{"$f":"Labels!AG7","v":"2007-06-30"},{"$f":"Labels!AH7","v":"2007-07-31"},{"$f":"Labels!AI7","v":"2007-08-31"},{"$f":"Labels!AJ7","v":"2007-09-30"},{"$f":"Labels!AK7","v":"2007-10-31"},{"$f":"Labels!AL7","v":"2007-11-30"},{"$f":"Labels!AM7","v":"2007-12-31"},{"$f":"Labels!AN7","v":"2008-01-31"},{"$f":"Labels!AO7","v":"2008-02-29"},{"$f":"Labels!AP7","v":"2008-03-31"},{"$f":"Labels!AQ7","v":"2008-04-30"},{"$f":"Labels!AR7","v":"2008-05-31"},{"$f":"Labels!AS7","v":"2008-06-30"},{"$f":"Labels!AT7","v":"2008-07-31"},{"$f":"Labels!AU7","v":"2008-08-31"},{"$f":"Labels!AV7","v":"2008-09-30"},{"$f":"Labels!AW7","v":"2008-10-31"},{"$f":"Labels!AX7","v":"2008-11-30"},{"$f":"Labels!AY7","v":"2008-12-31"},{"$f":"Labels!AZ7","v":"2009-01-31"},{"$f":"Labels!BA7","v":"2009-02-28"},{"$f":"Labels!BB7","v":"2009-03-31"},{"$f":"Labels!BC7","v":"2009-04-30"},{"$f":"Labels!BD7","v":"2009-05-31"},{"$f":"Labels!BE7","v":"2009-06-30"},{"$f":"Labels!BF7","v":"2009-07-31"},{"$f":"Labels!BG7","v":"2009-08-31"},{"$f":"Labels!BH7","v":"2009-09-30"},{"$f":"Labels!BI7","v":"2009-10-31"},{"$f":"Labels!BJ7","v":"2009-11-30"},{"$f":"Labels!BK7","v":"2009-12-31"},{"$f":"Labels!BL7","v":"2010-01-31"},{"$f":"Labels!BM7","v":"2010-02-28"},{"$f":"Labels!BN7","v":"2010-03-31"},{"$f":"Labels!BO7","v":"2010-04-30"},{"$f":"Labels!BP7","v":"2010-05-31"},{"$f":"Labels!BQ7","v":"2010-06-30"},{"$f":"Labels!BR7","v":"2010-07-31"},{"$f":"Labels!BS7","v":"2010-08-31"},{"$f":"Labels!BT7","v":"2010-09-30"},{"$f":"Labels!BU7","v":"2010-10-31"},{"$f":"Labels!BV7","v":"2010-11-30"},{"$f":"Labels!BW7","v":"2010-12-31"},null,null,{"$f":"Labels!BZ7","v":"2004-12-31"},{"$f":"Labels!CA7","v":"2005-12-31"},{"$f":"Labels!CB7","v":"2006-12-31"},{"$f":"Labels!CC7","v":"2007-12-31"},{"$f":"Labels!CD7","v":"2008-12-31"},{"$f":"Labels!CE7","v":"2009-12-31"},{"$f":"Labels!CF7","v":"2010-12-31"},{"$f":"Labels!CG7","v":"2011-12-31"},{"$f":"Labels!CH7","v":"2012-12-31"},{"$f":"Labels!CI7","v":"2013-12-31"},{"$f":"Labels!CJ7","v":"2014-12-31"},{"$f":"Labels!CK7","v":"2015-12-31"}]
[null,null,{"$f":"Labels!C8","v":"DEC"},{"$f":"Labels!D8","v":"JAN"},{"$f":"Labels!E8","v":"FEB"},{"$f":"Labels!F8","v":"MAR"},{"$f":"Labels!G8","v":"APR"},{"$f":"Labels!H8","v":"MAY"},{"$f":"Labels!I8","v":"JUN"},{"$f":"Labels!J8","v":"JUL"},{"$f":"Labels!K8","v":"AUG"},{"$f":"Labels!L8","v":"SEP"},{"$f":"Labels!M8","v":"OCT"},{"$f":"Labels!N8","v":"NOV"},{"$f":"Labels!O8","v":"DEC"},{"$f":"Labels!P8","v":"JAN"},{"$f":"Labels!Q8","v":"FEB"},{"$f":"Labels!R8","v":"MAR"},{"$f":"Labels!S8","v":"APR"},{"$f":"Labels!T8","v":"MAY"},{"$f":"Labels!U8","v":"JUN"},{"$f":"Labels!V8","v":"JUL"},{"$f":"Labels!W8","v":"AUG"},{"$f":"Labels!X8","v":"SEP"},{"$f":"Labels!Y8","v":"OCT"},{"$f":"Labels!Z8","v":"NOV"},{"$f":"Labels!AA8","v":"DEC"},{"$f":"Labels!AB8","v":"JAN"},{"$f":"Labels!AC8","v":"FEB"},{"$f":"Labels!AD8","v":"MAR"},{"$f":"Labels!AE8","v":"APR"},{"$f":"Labels!AF8","v":"MAY"},{"$f":"Labels!AG8","v":"JUN"},{"$f":"Labels!AH8","v":"JUL"},{"$f":"Labels!AI8","v":"AUG"},{"$f":"Labels!AJ8","v":"SEP"},{"$f":"Labels!AK8","v":"OCT"},{"$f":"Labels!AL8","v":"NOV"},{"$f":"Labels!AM8","v":"DEC"},{"$f":"Labels!AN8","v":"JAN"},{"$f":"Labels!AO8","v":"FEB"},{"$f":"Labels!AP8","v":"MAR"},{"$f":"Labels!AQ8","v":"APR"},{"$f":"Labels!AR8","v":"MAY"},{"$f":"Labels!AS8","v":"JUN"},{"$f":"Labels!AT8","v":"JUL"},{"$f":"Labels!AU8","v":"AUG"},{"$f":"Labels!AV8","v":"SEP"},{"$f":"Labels!AW8","v":"OCT"},{"$f":"Labels!AX8","v":"NOV"},{"$f":"Labels!AY8","v":"DEC"},{"$f":"Labels!AZ8","v":"JAN"},{"$f":"Labels!BA8","v":"FEB"},{"$f":"Labels!BB8","v":"MAR"},{"$f":"Labels!BC8","v":"APR"},{"$f":"Labels!BD8","v":"MAY"},{"$f":"Labels!BE8","v":"JUN"},{"$f":"Labels!BF8","v":"JUL"},{"$f":"Labels!BG8","v":"AUG"},{"$f":"Labels!BH8","v":"SEP"},{"$f":"Labels!BI8","v":"OCT"},{"$f":"Labels!BJ8","v":"NOV"},{"$f":"Labels!BK8","v":"DEC"},{"$f":"Labels!BL8","v":"JAN"},{"$f":"Labels!BM8","v":"FEB"},{"$f":"Labels!BN8","v":"MAR"},{"$f":"Labels!BO8","v":"APR"},{"$f":"Labels!BP8","v":"MAY"},{"$f":"Labels!BQ8","v":"JUN"},{"$f":"Labels!BR8","v":"JUL"},{"$f":"Labels!BS8","v":"AUG"},{"$f":"Labels!BT8","v":"SEP"},{"$f":"Labels!BU8","v":"OCT"},{"$f":"Labels!BV8","v":"NOV"},{"$f":"Labels!BW8","v":"DEC"},null,null,{"$f":"Labels!BZ8","v":"TOTAL"},{"$f":"Labels!CA8","v":"TOTAL"},{"$f":"Labels!CB8","v":"TOTAL"},{"$f":"Labels!CC8","v":"TOTAL"},{"$f":"Labels!CD8","v":"TOTAL"},{"$f":"Labels!CE8","v":"TOTAL"},{"$f":"Labels!CF8","v":"TOTAL"},{"$f":"Labels!CG8","v":"TOTAL"},{"$f":"Labels!CH8","v":"TOTAL"},{"$f":"Labels!CI8","v":"TOTAL"},{"$f":"Labels!CJ8","v":"TOTAL"},{"$f":"Labels!CK8","v":"TOTAL"}]
[null,"FM Output"]
["x","RETAIL FUEL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL RETAIL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL WHOLESALE REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL NON-TERR REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL ASSOC REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","OTHER OPER REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FOSSIL FUEL EXPENSE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL NUCLEAR FUEL",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FOSSIL PRODUCTION O&M",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NUCLEAR O&M",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","OTHER O&M",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL PURCHASED POWER",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TRANSMISSION O&M",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","DISTRIBUTION O&M",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","ECO O&M",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CUST ACCTS. SERV & SALES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","ADMINISTRATIVE & GENERAL",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Business Development Exp",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","O&M INCOME ACTUALIZATION ADJUST",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","DEPRECIATION & AMORTIZATION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt Fees",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","VOGTLE EXPENSES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Amortization of Goodwill",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TAXES OTHER",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","INCOME TAXES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","OTH UTIL OPER INCOME",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","INCOME ACTUALIZATION ADJUSTMENT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","AFC EQUITY",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL OTHER INCOME",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Dividend Income",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Interest Income",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","AFC DEBT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","LONG TERM DEBT INTEREST",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Interest Expense",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","SHORT TERM DEBT INTEREST",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","MIPS DIVIDENDS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL INTEREST EXPENSE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","EXTRA ITEMS/ADJUSTMENTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Income (Other Owners)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Income {B Shares)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PREFERRED DIVIDENDS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Preferred Dividends",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","ACCUMULATED DEPRECIATION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"C52","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL UTILITY PLANT-NET",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","INVESTMENT IN ASSOC COS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Goodwill Balance",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOT OTHER PROP & INVEST",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","CASH",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TEMP CASH INVESTMENTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","RECEIVABLES FROM ASSOC COS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Preferred Receivable",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt Receivable",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL CURRENT ASSETS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt Fees Deferred Debits",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Other Long-Term Assets",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","REG ASSET 109",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","ASSET ADITS 109",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","DEFERRED TAXES-ASSET",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","DEFERRED DEBITS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL COMMON EQUITY",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","PREFERRED STOCK",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","SINKING FUND PREFERRED",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Preferred Stock",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","MIPS PREFERRED BALANCE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","LONG TERM DEBT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Debt (Other Owners)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Equity (Other Owners)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Debt {B Shares)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Equity {B Shares)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","SHORT TERM DEBT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","ACCOUNTS PAY ASSOC COS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL CURRENT LIABS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","DEFERRED CREDITS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL OPER RESERVES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt Fees Deferred Credits",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","UNAMORTIZED ITC",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","REG LIABILITY 109",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","LIABILITY ADITS 109",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL DEFERRED TAXES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["x","NET INCOME",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","DEPRECIATION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","AMORTIZATION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PROVISION FOR ITC",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","DEFERRED TAXES-NET",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NON-CASH INCOME ADJUSTMENTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NET CASH FROM OPERATIONS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CONSTRUCTION EXPENDS (NEGATIVE)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NET CASH USED FOR INVESTING (NEG)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","COMMON DIVIDENDS PAID",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Dividends (Other Owners)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany PS Dividend Payments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TOTAL DIVIDEND PAYMENTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CHG IN CAPITAL CONTRIBUTIONS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PREF STOCK ISSUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FMB ISSUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PCB ISSUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt Issues",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Preferred Issues",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Equity B Issues",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Minority Interest Debt B Issues",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FINANCING PROCEEDS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PREF STOCK REDEMPTIONS (NEG)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FMB REDEMPTIONS (NEG)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PCB REDEMPTIONS (NEG)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt Redemptions",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Preferred Redemptions",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FINANCING REDEMPTIONS (NEG)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","SEGCO Consolidated Switch",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Direct Construction Expenditures (EPC)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","RESIDENTIAL GWH SALES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","COMMERCIAL GWH SALES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","INDUSTRIAL GWH SALES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","TERR WHOLESALES GWH SALES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","OFF-SYSTEM GWH SALES EXCL ASSOC",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","STD OIL KWH",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","RESIDENTIAL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","COMMERCIAL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","INDUSTRIAL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","RESIDENTIAL FUEL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","COMMERCIAL FUEL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","INDUSTRIAL FUEL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","WHOLESALE FUEL REVENUES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NON-ASSOCIATED ENERGY REV",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Retail GWh Sales",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Total GWh Sales",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Int Inc - Non Cash Switch",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Interest Expense - Rmdr",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Intercompany Debt - Rmdr",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","WHOLESALE,OFF SYS CAPACITY REV",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NET ASSOCIATED CAPACITY",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","OTHER PURCHASE POWER CAPACITY",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","SEGCO CAPACITY PURCHASES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cash Flows to Equity Holder -10 to Base Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cash Flows to Equity Holder Base Year +1 to End Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cum Equity IRR% -10 to Base Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cum Equity IRR% Base Year +1 to End Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cash Flows to All Holders -10 to Base Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cash Flows to All Holders +1 to End Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cum Total IRR% -10 to Base Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Cum Total IRR% Base Year +1 to End Year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Other Equity Adjustments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","COMMON DIVIDENDS DECLARED",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","ITX ON OTHER INCOME",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Imputed Debt Interest Charges",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Imputed Debt Issues/(Redemptions)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CASH INTEREST PAID",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","MIPS Payments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","MORTGAGE COVERAGE (NUM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","MORTGAGE COVERAGE (DENOM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CHARTER COVERAGE (NUM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CHARTER COVERAGE (DENOM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","ROE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","S&P PRE-TAX COVERAGE (NUM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","S&P PRE-TAX COVERAGE (DENOM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FFO INTEREST COVERAGE (NUM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FFO INTEREST COVERAGE (DENOM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FFO TOTAL DEBT COVERAGE (NUM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FFO TOTAL DEBT COVERAGE (DENOM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NCF TO CAPITAL COVERAGE (NUM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NCF TO CAPITAL COVERAGE (DENOM)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Imputed Debt",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FOSSIL/HYDRO GENERATION MWH",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","NUCLEAR GENERATION MWH",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","FUEL STOCK",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","MATERIALS AND SUPPLIES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CUST RECEIVABLES + UNCOLLECTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","BALANCE DSOS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","PCB BALANCES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","MERCHANDISE BALANCE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","CUST ADVANCES FOR CONSTRUCTION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Total Minority Interest Equity",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Total Minority Interest Debt",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["x","Total Minority Interest Income",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"EntityList","index":7,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,"EntityList"]
[null,"EntityName","PrintOrder","Included"]
[null,"Consolidated",1,true]
[null,"APC Premium Surge",2,false]
[null,"GPC Premium Surge",3,false]
[null,"Gulf Premium Surge",4,false]
[null,"MPC Premium Surge",5,false]
[null,"SAV Premium Surge",6,false]
[]
[]
[]
[]
[]
[]
[]
[null,"EntityName","PrintOrder","Included"]
[null,"Hold Com",1,true]
[null,"Entity 1",2,false]
[null,"Entity 2",3,false]
[null,"Entity 3",4,false]

{"sheet":"ReportList","index":8,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"ReportList"]
[null,"ReportName","SegmentIDs","PrintOrder","Selected","Consolidated"]
[null,"Summary",6,1,false,false]
[null,"Income Statement",5,2,true,false]
[null,"Balance Sheet",3,3,false,false]
[null,"Cash Flow Statement",4,4,false,false]
[null,"Other Items",7,5,false,false]
[null,"Inp/Sum/Bal-x","3,1,2,4",6,false,true]

{"sheet":"SegmentList","index":9,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"SegmentList"]
[null,"SegmentID","SegmentName","BeginString","BeginOffset","EndString","EndOffset"]
[null,3,"Balance Sheet","BALANCE SHEET",0,"Balance Sheet Difference",0]
[null,4,"Cash Flow Statement","CASH FLOW STATEMENT",0,"Check Change in Cash",0]
[null,5,"Income Statement","INCOME STATEMENT",0,"Net Income",1]
[null,6,"Summary","SUMMARY",0,"Imputed Debt Balance",0]
[null,7,"Other Items","OTHER ITEMS",0,"% of Data to Report",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SegmentID","SegmentName","BeginString","BeginOffset","EndString","EndOffset"]
[null,1,"Inputs","Beginning of Input Range",-1,"End of Input Range",0]
[null,2,"Summary","Summary",0,"CF to Net Construction Exp %",0]
[null,3,"Balance Sheet","Balance Sheet",0,"Balance Sheet Difference",0]
[null,4,"Cash Flow Statement","Cash Flow Statement",0,"Check Change in Cash",0]

{"sheet":"PrintSettings","index":10,"n_rows":111,"n_cols":4,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,"Model Settings"]
[]
[null,null,"AFTLabelColumn","B"]
[null,null,"AFTBaseColumnMonthly","C"]
[null,null,"AFTBaseColumnAnnual","CA"]
[null,null,"AFTYearsOfAnnual",11]
[null,null,"AFTYearsOfMonthly",6]
[]
[]
[null,null,"AFTBaseYear",{"$f":"BASE_YEAR","v":"2004-12-31"}]
[]
[null,null,"AFTHeaderRowBegin",6]
[null,null,"AFTHeaderRowEnd",8]
[]
[]
[]
[]
[]
[null,null,"Print Information"]
[]
[null,null,"AFTSaveSettings",true]
[]
[null,null,"AFTHideConfirmation",true]
[]
[null,null,"AFTIncludeAnnual",true]
[null,null,"AFTIncludeAnnualBase",false]
[null,null,"AFTBeginYearAnnual",2002]
[null,null,"AFTEndYearAnnual",2011]
[]
[null,null,"AFTIncludeMonthly",false]
[null,null,"AFTIncludeMonthlyBase",false]
[null,null,"AFTBeginYearMonthly",2002]
[null,null,"AFTEndYearMonthly",2002]
[null,null,"AFTIncludeTotal",false]
[]
[null,null,"AFTPrintNumbering",3]
[]
[null,null,"AFTPrintSequence",2]
[]
[null,null,"AFTHeaderText"]
[null,null,"AFTHeaderAlignment"]
[null,null,"AFTHeaderInclude",false]
[]
[null,null,"AFTFooterText"]
[null,null,"AFTFooterAlignment"]
[null,null,"AFTFooterInclude",true]
[]
[null,null,"AFTWatermarkText"]
[null,null,"AFTWatermarkInclude",false]
[]
[]
[]
[]
[]
[]
[null,null,"Other Settings"]
[]
[null,null,"AFTCenterHor",0]
[null,null,"AFTCenterVer",0]
[]
[]
[null,null,"AFTPrintOrientation",2]
[null,null,"AFTPrintQuality",4]
[null,null,"AFTPrintDuplex",0]
[]
[null,null,"AFTZoom",0]
[null,null,"AFTZoomValue",0]
[]
[null,null,"AFTFit",0]
[null,null,"AFTFitTall",1]
[null,null,"AFTFitWide",1]
[]
[]
[null,null,"AFTBreakType",1]
[]
[null,null,"AFTUseMargins",0]
[]
[null,null,"AFTColumnLimitPortrait",12]
[null,null,"AFTColumnLimitLandscape",14]
[]
[null,null,"AFTRowLimitPortrait",59]
[null,null,"AFTRowLimitLandscape",50]
[]
[]
[null,null,"AFTIncludeDate",0]
[null,null,"AFTIncludePages",1]
[null,null,"AFTIncludeFilename",0]
[]
[]
[null,null,"AFTColumnMargin",0]
[null,null,"AFTRowMargin",0]
[]
[null,null,"AFTColumnRestrict",true]
[null,null,"AFTRowRestrict",true]
[]
[null,null,"AFTOutlineLevelRow",8]
[null,null,"AFTOutlineLevelCol",8]
[null,null,"AFTCloseAfterPrint",0]
[null,null,"AFTPrintTempFile",0]
[null,null,"AFTClosePrintDialog",0]
[]
[null,null,"AFTIncludeMenu",1]
[null,null,"AFTClearBackground",1]
[null,null,"AFTClearFont",0]
[]
[null,null,"AFTZoomPortrait",45]
[null,null,"AFTZoomLandscape",54]